[AMWAY] YoY 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- 48.76%
YoY- 48.71%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
Revenue 191,500 174,874 185,659 163,894 138,199 129,919 123,066 7.22%
PBT 28,801 28,346 41,276 35,642 20,080 17,460 19,331 6.49%
Tax -7,295 -7,861 -10,799 -9,327 -5,654 -5,039 -6,015 3.09%
NP 21,506 20,485 30,477 26,315 14,426 12,421 13,316 7.85%
-
NP to SH 21,506 20,485 30,477 26,315 14,426 12,421 13,316 7.85%
-
Tax Rate 25.33% 27.73% 26.16% 26.17% 28.16% 28.86% 31.12% -
Total Cost 169,994 154,389 155,182 137,579 123,773 117,498 109,750 7.14%
-
Net Worth 256,493 266,337 266,303 238,330 215,239 215,231 218,645 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 64,123 44,389 47,671 53,418 45,183 45,182 45,208 5.67%
Div Payout % 298.17% 216.69% 156.42% 203.00% 313.21% 363.76% 339.51% -
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 256,493 266,337 266,303 238,330 215,239 215,231 218,645 2.55%
NOSH 164,418 164,406 164,385 164,366 164,305 164,298 164,395 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 11.23% 11.71% 16.42% 16.06% 10.44% 9.56% 10.82% -
ROE 8.38% 7.69% 11.44% 11.04% 6.70% 5.77% 6.09% -
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 116.47 106.37 112.94 99.71 84.11 79.07 74.86 7.22%
EPS 13.08 12.46 18.54 16.01 8.78 7.56 8.10 7.85%
DPS 39.00 27.00 29.00 32.50 27.50 27.50 27.50 5.66%
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 116.48 106.37 112.93 99.69 84.06 79.03 74.86 7.22%
EPS 13.08 12.46 18.54 16.01 8.77 7.56 8.10 7.85%
DPS 39.00 27.00 29.00 32.49 27.48 27.48 27.50 5.66%
NAPS 1.5602 1.6201 1.6199 1.4497 1.3092 1.3092 1.33 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 6.83 6.95 5.98 6.77 7.61 8.41 8.95 -4.17%
P/EPS 60.78 59.31 36.41 42.16 72.89 87.96 82.72 -4.74%
EY 1.65 1.69 2.75 2.37 1.37 1.14 1.21 5.01%
DY 4.91 3.65 4.30 4.81 4.30 4.14 4.10 2.88%
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 7.07 6.90 5.84 6.57 7.55 8.54 9.08 -3.87%
P/EPS 63.00 58.91 35.60 40.91 72.32 89.29 83.95 -4.42%
EY 1.59 1.70 2.81 2.44 1.38 1.12 1.19 4.67%
DY 4.73 3.68 4.39 4.96 4.33 4.07 4.04 2.51%
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