[AMWAY] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	631,481	575,904	579,188	584,251	574,752	534,340	569,272	7.13%
YoY %	9.65%	-0.57%	-0.87%	1.65%	7.56%	-6.14%	-	-
Horiz. %	110.93%	101.16%	101.74%	102.63%	100.96%	93.86%	100.00%	-
PBT	131,944	115,364	113,224	120,312	111,641	96,178	94,340	24.98%
YoY %	14.37%	1.89%	-5.89%	7.77%	16.08%	1.95%	-	-
Horiz. %	139.86%	122.29%	120.02%	127.53%	118.34%	101.95%	100.00%	-
Tax	-34,336	-29,906	-29,356	-32,400	-30,430	-26,992	-26,724	18.13%
YoY %	-14.81%	-1.87%	9.40%	-6.47%	-12.74%	-1.00%	-	-
Horiz. %	128.48%	111.91%	109.85%	121.24%	113.87%	101.00%	100.00%	-
NP	97,608	85,458	83,868	87,912	81,210	69,186	67,616	27.64%
YoY %	14.22%	1.90%	-4.60%	8.25%	17.38%	2.32%	-	-
Horiz. %	144.36%	126.39%	124.04%	130.02%	120.10%	102.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,608	85,458	83,868	87,912	81,210	69,186	67,616	27.64%
YoY %	14.22%	1.90%	-4.60%	8.25%	17.38%	2.32%	-	-
Horiz. %	144.36%	126.39%	124.04%	130.02%	120.10%	102.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.02%	25.92%	25.93%	26.93%	27.26%	28.06%	28.33%	-
YoY %	0.39%	-0.04%	-3.71%	-1.21%	-2.85%	-0.95%	-	-
Horiz. %	91.85%	91.49%	91.53%	95.06%	96.22%	99.05%	100.00%	-
Total Cost	533,873	490,446	495,320	496,339	493,541	465,154	501,656	4.22%
YoY %	8.85%	-0.98%	-0.21%	0.57%	6.10%	-7.28%	-	-
Horiz. %	106.42%	97.77%	98.74%	98.94%	98.38%	92.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,323	246,608	236,803	225,204	238,371	220,316	212,122	16.33%
YoY %	7.99%	4.14%	5.15%	-5.52%	8.20%	3.86%	-	-
Horiz. %	125.55%	116.26%	111.64%	106.17%	112.37%	103.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	103,022	59,185	59,200	92,876	104,116	49,324	49,330	63.16%
YoY %	74.07%	-0.03%	-36.26%	-10.80%	111.09%	-0.01%	-	-
Horiz. %	208.84%	119.98%	120.01%	188.27%	211.06%	99.99%	100.00%	-
Div Payout %	105.55%	69.26%	70.59%	105.65%	128.21%	71.29%	72.96%	-
YoY %	52.40%	-1.88%	-33.19%	-17.60%	79.84%	-2.29%	-	-
Horiz. %	144.67%	94.93%	96.75%	144.81%	175.73%	97.71%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	266,323	246,608	236,803	225,204	238,371	220,316	212,122	16.33%
YoY %	7.99%	4.14%	5.15%	-5.52%	8.20%	3.86%	-	-
Horiz. %	125.55%	116.26%	111.64%	106.17%	112.37%	103.86%	100.00%	-
NOSH	164,397	164,405	164,447	164,382	164,394	164,415	164,435	-0.01%
YoY %	-0.00%	-0.03%	0.04%	-0.01%	-0.01%	-0.01%	-	-
Horiz. %	99.98%	99.98%	100.01%	99.97%	99.98%	99.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	15.46%	14.84%	14.48%	15.05%	14.13%	12.95%	11.88%	-
YoY %	4.18%	2.49%	-3.79%	6.51%	9.11%	9.01%	-	-
Horiz. %	130.13%	124.92%	121.89%	126.68%	118.94%	109.01%	100.00%	-
ROE	36.65%	34.65%	35.42%	39.04%	34.07%	31.40%	31.88%	-
YoY %	5.77%	-2.17%	-9.27%	14.59%	8.50%	-1.51%	-	-
Horiz. %	114.96%	108.69%	111.10%	122.46%	106.87%	98.49%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	384.12	350.29	352.20	355.42	349.62	324.99	346.20	7.15%
YoY %	9.66%	-0.54%	-0.91%	1.66%	7.58%	-6.13%	-	-
Horiz. %	110.95%	101.18%	101.73%	102.66%	100.99%	93.87%	100.00%	-
EPS	59.37	51.98	51.00	53.48	49.40	42.08	41.12	27.65%
YoY %	14.22%	1.92%	-4.64%	8.26%	17.40%	2.33%	-	-
Horiz. %	144.38%	126.41%	124.03%	130.06%	120.14%	102.33%	100.00%	-
DPS	62.67	36.00	36.00	56.50	63.33	30.00	30.00	63.19%
YoY %	74.08%	0.00%	-36.28%	-10.78%	111.10%	0.00%	-	-
Horiz. %	208.90%	120.00%	120.00%	188.33%	211.10%	100.00%	100.00%	-
NAPS	1.62	1.50	1.44	1.37	1.45	1.34	1.29	16.35%
YoY %	8.00%	4.17%	5.11%	-5.52%	8.21%	3.88%	-	-
Horiz. %	125.58%	116.28%	111.63%	106.20%	112.40%	103.88%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 164,357
RPS	384.11	350.31	352.30	355.38	349.61	325.02	346.27	7.13%
YoY %	9.65%	-0.56%	-0.87%	1.65%	7.57%	-6.14%	-	-
Horiz. %	110.93%	101.17%	101.74%	102.63%	100.96%	93.86%	100.00%	-
EPS	59.37	51.98	51.01	53.47	49.40	42.08	41.13	27.63%
YoY %	14.22%	1.90%	-4.60%	8.24%	17.40%	2.31%	-	-
Horiz. %	144.35%	126.38%	124.02%	130.00%	120.11%	102.31%	100.00%	-
DPS	62.67	36.00	36.01	56.49	63.33	30.00	30.01	63.15%
YoY %	74.08%	-0.03%	-36.25%	-10.80%	111.10%	-0.03%	-	-
Horiz. %	208.83%	119.96%	119.99%	188.24%	211.03%	99.97%	100.00%	-
NAPS	1.62	1.5001	1.4404	1.3699	1.4499	1.3401	1.2903	16.33%
YoY %	7.99%	4.14%	5.15%	-5.52%	8.19%	3.86%	-	-
Horiz. %	125.55%	116.26%	111.63%	106.17%	112.37%	103.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	6.75	6.75	6.45	6.30	6.75	6.85	6.70	-
P/RPS	1.76	1.93	1.83	1.77	1.93	2.11	1.94	-6.26%
YoY %	-8.81%	5.46%	3.39%	-8.29%	-8.53%	8.76%	-	-
Horiz. %	90.72%	99.48%	94.33%	91.24%	99.48%	108.76%	100.00%	-
P/EPS	11.37	12.99	12.65	11.78	13.66	16.28	16.29	-21.26%
YoY %	-12.47%	2.69%	7.39%	-13.76%	-16.09%	-0.06%	-	-
Horiz. %	69.80%	79.74%	77.66%	72.31%	83.86%	99.94%	100.00%	-
EY	8.80	7.70	7.91	8.49	7.32	6.14	6.14	27.03%
YoY %	14.29%	-2.65%	-6.83%	15.98%	19.22%	0.00%	-	-
Horiz. %	143.32%	125.41%	128.83%	138.27%	119.22%	100.00%	100.00%	-
DY	9.28	5.33	5.58	8.97	9.38	4.38	4.48	62.28%
YoY %	74.11%	-4.48%	-37.79%	-4.37%	114.16%	-2.23%	-	-
Horiz. %	207.14%	118.97%	124.55%	200.22%	209.38%	97.77%	100.00%	-
P/NAPS	4.17	4.50	4.48	4.60	4.66	5.11	5.19	-13.53%
YoY %	-7.33%	0.45%	-2.61%	-1.29%	-8.81%	-1.54%	-	-
Horiz. %	80.35%	86.71%	86.32%	88.63%	89.79%	98.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	10/11/08	30/07/08	21/05/08	25/02/08	19/11/07	20/08/07	03/05/07	-
Price	6.60	6.90	6.95	6.70	6.55	6.70	6.95	-
P/RPS	1.72	1.97	1.97	1.89	1.87	2.06	2.01	-9.84%
YoY %	-12.69%	0.00%	4.23%	1.07%	-9.22%	2.49%	-	-
Horiz. %	85.57%	98.01%	98.01%	94.03%	93.03%	102.49%	100.00%	-
P/EPS	11.12	13.27	13.63	12.53	13.26	15.92	16.90	-24.29%
YoY %	-16.20%	-2.64%	8.78%	-5.51%	-16.71%	-5.80%	-	-
Horiz. %	65.80%	78.52%	80.65%	74.14%	78.46%	94.20%	100.00%	-
EY	9.00	7.53	7.34	7.98	7.54	6.28	5.92	32.11%
YoY %	19.52%	2.59%	-8.02%	5.84%	20.06%	6.08%	-	-
Horiz. %	152.03%	127.20%	123.99%	134.80%	127.36%	106.08%	100.00%	-
DY	9.49	5.22	5.18	8.43	9.67	4.48	4.32	68.74%
YoY %	81.80%	0.77%	-38.55%	-12.82%	115.85%	3.70%	-	-
Horiz. %	219.68%	120.83%	119.91%	195.14%	223.84%	103.70%	100.00%	-
P/NAPS	4.07	4.60	4.83	4.89	4.52	5.00	5.39	-17.03%
YoY %	-11.52%	-4.76%	-1.23%	8.19%	-9.60%	-7.24%	-	-
Horiz. %	75.51%	85.34%	89.61%	90.72%	83.86%	92.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos