[AMWAY] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 4.43%
YoY- 87.63%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 CAGR
Revenue 717,529 690,577 674,636 605,033 408,019 0 239,975 18.86%
PBT 109,829 103,012 119,762 129,905 70,917 0 36,101 19.19%
Tax -30,728 -27,689 -31,718 -33,857 -19,727 0 -7,597 24.67%
NP 79,101 75,323 88,044 96,048 51,190 0 28,504 17.47%
-
NP to SH 79,102 75,260 88,044 96,048 51,190 0 28,504 17.47%
-
Tax Rate 27.98% 26.88% 26.48% 26.06% 27.82% - 21.04% -
Total Cost 638,428 615,254 586,592 508,985 356,829 0 211,471 19.04%
-
Net Worth 220,005 249,045 256,470 246,548 220,290 164,305 164,347 4.71%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 CAGR
Div 108,503 85,546 82,192 97,804 36,986 - 57,536 10.52%
Div Payout % 137.17% 113.67% 93.35% 101.83% 72.25% - 201.85% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 CAGR
Net Worth 220,005 249,045 256,470 246,548 220,290 164,305 164,347 4.71%
NOSH 164,183 163,845 164,404 164,365 164,395 164,305 164,347 -0.01%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 CAGR
NP Margin 11.02% 10.91% 13.05% 15.87% 12.55% 0.00% 11.88% -
ROE 35.95% 30.22% 34.33% 38.96% 23.24% 0.00% 17.34% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 CAGR
RPS 437.03 421.48 410.35 368.10 248.19 0.00 146.02 18.88%
EPS 48.18 45.93 53.55 58.44 31.14 0.00 17.34 17.49%
DPS 66.00 52.00 50.00 59.50 22.50 0.00 35.00 10.52%
NAPS 1.34 1.52 1.56 1.50 1.34 1.00 1.00 4.72%
Adjusted Per Share Value based on latest NOSH - 164,365
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 CAGR
RPS 436.49 420.10 410.40 368.06 248.21 0.00 145.98 18.86%
EPS 48.12 45.78 53.56 58.43 31.14 0.00 17.34 17.47%
DPS 66.01 52.04 50.00 59.50 22.50 0.00 35.00 10.53%
NAPS 1.3384 1.515 1.5602 1.4998 1.3401 0.9995 0.9998 4.71%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 31/03/06 28/02/05 -
Price 9.50 7.95 7.15 6.75 6.85 6.30 6.60 -
P/RPS 2.17 1.89 1.74 1.83 2.76 0.00 4.52 -10.93%
P/EPS 19.72 17.31 13.35 11.55 22.00 0.00 38.05 -9.85%
EY 5.07 5.78 7.49 8.66 4.55 0.00 2.63 10.91%
DY 6.95 6.54 6.99 8.81 3.28 0.00 5.30 4.36%
P/NAPS 7.09 5.23 4.58 4.50 5.11 6.30 6.60 1.13%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 CAGR
Date 10/08/11 05/08/10 19/08/09 30/07/08 20/08/07 26/04/06 28/04/05 -
Price 9.00 8.00 7.30 6.90 6.70 6.50 6.65 -
P/RPS 2.06 1.90 1.78 1.87 2.70 0.00 4.55 -11.75%
P/EPS 18.68 17.42 13.63 11.81 21.52 0.00 38.34 -10.72%
EY 5.35 5.74 7.34 8.47 4.65 0.00 2.61 11.99%
DY 7.33 6.50 6.85 8.62 3.36 0.00 5.26 5.37%
P/NAPS 6.72 5.26 4.68 4.60 5.00 6.50 6.65 0.16%

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