[AMWAY] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2.32%
YoY- 12.14%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
Revenue 687,610 634,260 575,904 534,340 599,954 500,430 432,750 7.58%
PBT 104,666 96,390 115,364 96,178 88,614 78,118 72,506 5.96%
Tax -27,750 -25,034 -29,906 -26,992 -24,922 -22,378 -22,326 3.49%
NP 76,916 71,356 85,458 69,186 63,692 55,740 50,180 6.97%
-
NP to SH 76,992 71,356 85,458 69,186 63,692 55,740 50,180 6.98%
-
Tax Rate 26.51% 25.97% 25.92% 28.06% 28.12% 28.65% 30.79% -
Total Cost 610,694 562,904 490,446 465,154 536,262 444,690 382,570 7.65%
-
Net Worth 250,166 256,486 246,608 220,316 210,443 220,329 213,741 2.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
Div 59,249 46,036 59,185 49,324 57,543 49,327 49,325 2.93%
Div Payout % 76.96% 64.52% 69.26% 71.29% 90.35% 88.50% 98.30% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
Net Worth 250,166 256,486 246,608 220,316 210,443 220,329 213,741 2.51%
NOSH 164,583 164,414 164,405 164,415 164,408 164,424 164,416 0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
NP Margin 11.19% 11.25% 14.84% 12.95% 10.62% 11.14% 11.60% -
ROE 30.78% 27.82% 34.65% 31.40% 30.27% 25.30% 23.48% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
RPS 417.79 385.77 350.29 324.99 364.92 304.35 263.20 7.56%
EPS 46.78 43.40 51.98 42.08 38.74 33.90 30.52 6.97%
DPS 36.00 28.00 36.00 30.00 35.00 30.00 30.00 2.91%
NAPS 1.52 1.56 1.50 1.34 1.28 1.34 1.30 2.49%
Adjusted Per Share Value based on latest NOSH - 164,395
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
RPS 418.25 385.80 350.31 325.02 364.94 304.40 263.23 7.58%
EPS 46.83 43.40 51.98 42.08 38.74 33.91 30.52 6.98%
DPS 36.04 28.00 36.00 30.00 35.00 30.00 30.00 2.93%
NAPS 1.5217 1.5601 1.5001 1.3401 1.2801 1.3402 1.3001 2.51%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 31/03/06 28/02/05 27/02/04 -
Price 7.95 7.15 6.75 6.85 6.30 6.60 6.75 -
P/RPS 1.90 1.85 1.93 2.11 1.73 2.17 2.56 -4.59%
P/EPS 16.99 16.47 12.99 16.28 16.26 19.47 22.12 -4.07%
EY 5.88 6.07 7.70 6.14 6.15 5.14 4.52 4.23%
DY 4.53 3.92 5.33 4.38 5.56 4.55 4.44 0.31%
P/NAPS 5.23 4.58 4.50 5.11 4.92 4.93 5.19 0.12%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
Date 05/08/10 19/08/09 30/07/08 20/08/07 26/04/06 28/04/05 21/04/04 -
Price 8.00 7.30 6.90 6.70 6.50 6.65 6.70 -
P/RPS 1.91 1.89 1.97 2.06 1.78 2.18 2.55 -4.45%
P/EPS 17.10 16.82 13.27 15.92 16.78 19.62 21.95 -3.86%
EY 5.85 5.95 7.53 6.28 5.96 5.10 4.56 4.00%
DY 4.50 3.84 5.22 4.48 5.38 4.51 4.48 0.07%
P/NAPS 5.26 4.68 4.60 5.00 5.08 4.96 5.15 0.33%

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