[AMWAY] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 76.07%
YoY- -4.78%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
Revenue 535,305 492,004 473,611 431,064 438,176 380,134 339,441 7.45%
PBT 81,134 76,541 98,958 83,731 64,387 56,519 55,584 6.14%
Tax -21,170 -20,378 -25,752 -22,823 -18,115 -16,228 -17,178 3.35%
NP 59,964 56,163 73,206 60,908 46,272 40,291 38,406 7.28%
-
NP to SH 60,002 56,163 73,206 60,908 46,272 40,291 38,406 7.29%
-
Tax Rate 26.09% 26.62% 26.02% 27.26% 28.13% 28.71% 30.90% -
Total Cost 475,341 435,841 400,405 370,156 391,904 339,843 301,035 7.47%
-
Net Worth 256,587 266,268 266,323 238,371 215,333 215,345 218,664 2.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
Div 93,753 67,389 77,266 78,087 73,969 69,864 69,873 4.74%
Div Payout % 156.25% 119.99% 105.55% 128.21% 159.86% 173.40% 181.93% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
Net Worth 256,587 266,268 266,323 238,371 215,333 215,345 218,664 2.55%
NOSH 164,479 164,363 164,397 164,394 164,376 164,385 164,409 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
NP Margin 11.20% 11.42% 15.46% 14.13% 10.56% 10.60% 11.31% -
ROE 23.38% 21.09% 27.49% 25.55% 21.49% 18.71% 17.56% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
RPS 325.45 299.34 288.09 262.21 266.57 231.24 206.46 7.44%
EPS 36.48 34.17 44.53 37.05 28.15 24.51 23.36 7.28%
DPS 57.00 41.00 47.00 47.50 45.00 42.50 42.50 4.74%
NAPS 1.56 1.62 1.62 1.45 1.31 1.31 1.33 2.54%
Adjusted Per Share Value based on latest NOSH - 164,366
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
RPS 325.61 299.27 288.08 262.20 266.53 231.23 206.47 7.45%
EPS 36.50 34.16 44.53 37.05 28.15 24.51 23.36 7.29%
DPS 57.03 40.99 47.00 47.50 44.99 42.50 42.50 4.74%
NAPS 1.5608 1.6196 1.62 1.4499 1.3098 1.3099 1.3301 2.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 31/05/05 31/05/04 -
Price 7.95 7.39 6.75 6.75 6.40 6.65 6.70 -
P/RPS 2.44 2.47 2.34 2.57 2.40 2.88 3.25 -4.42%
P/EPS 21.79 21.63 15.16 18.22 22.74 27.13 28.68 -4.24%
EY 4.59 4.62 6.60 5.49 4.40 3.69 3.49 4.41%
DY 7.17 5.55 6.96 7.04 7.03 6.39 6.34 1.96%
P/NAPS 5.10 4.56 4.17 4.66 4.89 5.08 5.04 0.18%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
Date 15/11/10 17/11/09 10/11/08 19/11/07 03/08/06 26/07/05 16/07/04 -
Price 8.24 7.34 6.60 6.55 6.35 6.75 6.80 -
P/RPS 2.53 2.45 2.29 2.50 2.38 2.92 3.29 -4.06%
P/EPS 22.59 21.48 14.82 17.68 22.56 27.54 29.11 -3.92%
EY 4.43 4.66 6.75 5.66 4.43 3.63 3.44 4.07%
DY 6.92 5.59 7.12 7.25 7.09 6.30 6.25 1.61%
P/NAPS 5.28 4.53 4.07 4.52 4.85 5.15 5.11 0.51%

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