[AMWAY] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 44.34%
YoY- 9.12%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
Revenue 719,409 663,902 645,458 584,251 582,811 456,350 422,297 7.52%
PBT 109,149 98,874 129,249 120,312 88,990 72,354 73,956 5.44%
Tax -30,877 -26,331 -34,154 -32,400 -25,022 -18,760 -21,912 4.78%
NP 78,272 72,543 95,095 87,912 63,968 53,594 52,044 5.71%
-
NP to SH 78,318 72,543 95,095 87,912 63,968 53,594 52,044 5.72%
-
Tax Rate 28.29% 26.63% 26.42% 26.93% 28.12% 25.93% 29.63% -
Total Cost 641,137 591,359 550,363 496,339 518,843 402,756 370,253 7.76%
-
Net Worth 210,558 238,357 235,066 225,204 195,635 200,566 207,123 0.22%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
Div 108,569 78,904 88,766 92,876 86,309 82,199 82,192 3.86%
Div Payout % 138.63% 108.77% 93.34% 105.65% 134.93% 153.37% 157.93% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
Net Worth 210,558 238,357 235,066 225,204 195,635 200,566 207,123 0.22%
NOSH 164,499 164,384 164,382 164,382 164,460 164,398 164,384 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
NP Margin 10.88% 10.93% 14.73% 15.05% 10.98% 11.74% 12.32% -
ROE 37.20% 30.43% 40.45% 39.04% 32.70% 26.72% 25.13% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
RPS 437.33 403.87 392.66 355.42 354.51 277.59 256.90 7.51%
EPS 47.61 44.13 57.85 53.48 38.91 32.60 31.66 5.71%
DPS 66.00 48.00 54.00 56.50 52.50 50.00 50.00 3.85%
NAPS 1.28 1.45 1.43 1.37 1.19 1.22 1.26 0.21%
Adjusted Per Share Value based on latest NOSH - 164,357
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
RPS 437.63 403.87 392.65 355.41 354.54 277.61 256.89 7.52%
EPS 47.64 44.13 57.85 53.48 38.91 32.60 31.66 5.72%
DPS 66.05 48.00 54.00 56.50 52.50 50.00 50.00 3.86%
NAPS 1.2809 1.45 1.43 1.37 1.1901 1.2201 1.26 0.22%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/09/06 30/08/04 29/08/03 -
Price 8.30 7.30 6.90 6.30 6.50 6.70 6.70 -
P/RPS 1.90 1.81 1.76 1.77 1.83 2.41 2.61 -4.23%
P/EPS 17.43 16.54 11.93 11.78 16.71 20.55 21.16 -2.60%
EY 5.74 6.05 8.38 8.49 5.99 4.87 4.73 2.67%
DY 7.95 6.58 7.83 8.97 8.08 7.46 7.46 0.87%
P/NAPS 6.48 5.03 4.83 4.60 5.46 5.49 5.32 2.72%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
Date 16/02/11 24/02/10 23/02/09 25/02/08 20/11/06 20/10/04 27/10/03 -
Price 8.30 7.36 7.10 6.70 6.50 6.80 6.85 -
P/RPS 1.90 1.82 1.81 1.89 1.83 2.45 2.67 -4.52%
P/EPS 17.43 16.68 12.27 12.53 16.71 20.86 21.64 -2.90%
EY 5.74 6.00 8.15 7.98 5.99 4.79 4.62 3.00%
DY 7.95 6.52 7.61 8.43 8.08 7.35 7.30 1.16%
P/NAPS 6.48 5.08 4.97 4.89 5.46 5.57 5.44 2.41%

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