[AMWAY] QoQ 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
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 579,188 584,251 574,752 534,340 569,272 723,660 582,811 -0.41%
PBT 113,224 120,312 111,641 96,178 94,340 111,818 88,990 17.39%
Tax -29,356 -32,400 -30,430 -26,992 -26,724 -31,253 -25,022 11.22%
NP 83,868 87,912 81,210 69,186 67,616 80,565 63,968 19.77%
-
NP to SH 83,868 87,912 81,210 69,186 67,616 80,565 63,968 19.77%
-
Tax Rate 25.93% 26.93% 27.26% 28.06% 28.33% 27.95% 28.12% -
Total Cost 495,320 496,339 493,541 465,154 501,656 643,095 518,843 -3.04%
-
Net Worth 236,803 225,204 238,371 220,316 212,122 203,837 195,635 13.56%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 59,200 92,876 104,116 49,324 49,330 98,630 86,309 -22.20%
Div Payout % 70.59% 105.65% 128.21% 71.29% 72.96% 122.42% 134.93% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 236,803 225,204 238,371 220,316 212,122 203,837 195,635 13.56%
NOSH 164,447 164,382 164,394 164,415 164,435 164,384 164,460 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 14.48% 15.05% 14.13% 12.95% 11.88% 11.13% 10.98% -
ROE 35.42% 39.04% 34.07% 31.40% 31.88% 39.52% 32.70% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 352.20 355.42 349.62 324.99 346.20 440.22 354.51 -0.43%
EPS 51.00 53.48 49.40 42.08 41.12 49.01 38.91 19.74%
DPS 36.00 56.50 63.33 30.00 30.00 60.00 52.50 -22.22%
NAPS 1.44 1.37 1.45 1.34 1.29 1.24 1.19 13.54%
Adjusted Per Share Value based on latest NOSH - 164,395
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 352.30 355.38 349.61 325.02 346.27 440.18 354.51 -0.41%
EPS 51.01 53.47 49.40 42.08 41.13 49.01 38.91 19.76%
DPS 36.01 56.49 63.33 30.00 30.01 59.99 52.50 -22.20%
NAPS 1.4404 1.3699 1.4499 1.3401 1.2903 1.2399 1.19 13.56%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 6.45 6.30 6.75 6.85 6.70 6.55 6.50 -
P/RPS 1.83 1.77 1.93 2.11 1.94 1.49 1.83 0.00%
P/EPS 12.65 11.78 13.66 16.28 16.29 13.36 16.71 -16.92%
EY 7.91 8.49 7.32 6.14 6.14 7.48 5.99 20.34%
DY 5.58 8.97 9.38 4.38 4.48 9.16 8.08 -21.85%
P/NAPS 4.48 4.60 4.66 5.11 5.19 5.28 5.46 -12.34%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 25/02/08 19/11/07 20/08/07 03/05/07 12/02/07 20/11/06 -
Price 6.95 6.70 6.55 6.70 6.95 6.60 6.50 -
P/RPS 1.97 1.89 1.87 2.06 2.01 1.50 1.83 5.03%
P/EPS 13.63 12.53 13.26 15.92 16.90 13.47 16.71 -12.68%
EY 7.34 7.98 7.54 6.28 5.92 7.43 5.99 14.49%
DY 5.18 8.43 9.67 4.48 4.32 9.09 8.08 -25.63%
P/NAPS 4.83 4.89 4.52 5.00 5.39 5.32 5.46 -7.84%

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