[AMWAY] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 4.62%
YoY- 174.54%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 645,458 626,798 605,033 586,730 584,251 571,913 408,019 35.57%
PBT 129,249 135,539 129,905 125,033 120,312 106,559 70,917 48.93%
Tax -34,154 -35,329 -33,857 -33,058 -32,400 -29,054 -19,727 43.94%
NP 95,095 100,210 96,048 91,975 87,912 77,505 51,190 50.83%
-
NP to SH 95,095 100,210 96,048 91,975 87,912 77,505 51,190 50.83%
-
Tax Rate 26.42% 26.07% 26.06% 26.44% 26.93% 27.27% 27.82% -
Total Cost 550,363 526,588 508,985 494,755 496,339 494,408 356,829 33.31%
-
Net Worth 234,994 266,303 246,548 236,803 225,170 238,330 220,290 4.38%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 88,768 92,057 97,804 95,341 92,873 90,405 36,986 78.78%
Div Payout % 93.35% 91.86% 101.83% 103.66% 105.64% 116.65% 72.25% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 234,994 266,303 246,548 236,803 225,170 238,330 220,290 4.38%
NOSH 164,331 164,385 164,365 164,447 164,357 164,366 164,395 -0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.73% 15.99% 15.87% 15.68% 15.05% 13.55% 12.55% -
ROE 40.47% 37.63% 38.96% 38.84% 39.04% 32.52% 23.24% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 392.78 381.30 368.10 356.79 355.47 347.95 248.19 35.61%
EPS 57.87 60.96 58.44 55.93 53.49 47.15 31.14 50.87%
DPS 54.00 56.00 59.50 58.00 56.50 55.00 22.50 78.78%
NAPS 1.43 1.62 1.50 1.44 1.37 1.45 1.34 4.40%
Adjusted Per Share Value based on latest NOSH - 164,447
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 392.61 381.26 368.02 356.89 355.38 347.88 248.19 35.57%
EPS 57.84 60.95 58.42 55.95 53.47 47.14 31.14 50.81%
DPS 54.00 56.00 59.49 57.99 56.49 54.99 22.50 78.78%
NAPS 1.4294 1.6199 1.4997 1.4404 1.3696 1.4497 1.34 4.37%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 6.90 6.75 6.75 6.45 6.30 6.75 6.85 -
P/RPS 1.76 1.77 1.83 1.81 1.77 1.94 2.76 -25.81%
P/EPS 11.92 11.07 11.55 11.53 11.78 14.31 22.00 -33.41%
EY 8.39 9.03 8.66 8.67 8.49 6.99 4.55 50.09%
DY 7.83 8.30 8.81 8.99 8.97 8.15 3.28 78.14%
P/NAPS 4.83 4.17 4.50 4.48 4.60 4.66 5.11 -3.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 10/11/08 30/07/08 21/05/08 25/02/08 19/11/07 20/08/07 -
Price 7.10 6.60 6.90 6.95 6.70 6.55 6.70 -
P/RPS 1.81 1.73 1.87 1.95 1.88 1.88 2.70 -23.31%
P/EPS 12.27 10.83 11.81 12.43 12.53 13.89 21.52 -31.12%
EY 8.15 9.24 8.47 8.05 7.98 7.20 4.65 45.12%
DY 7.61 8.48 8.62 8.35 8.43 8.40 3.36 72.03%
P/NAPS 4.97 4.07 4.60 4.83 4.89 4.52 5.00 -0.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment