[AMWAY] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	656,005	634,260	655,268	645,458	631,481	575,904	579,188	8.64%
YoY %	3.43%	-3.21%	1.52%	2.21%	9.65%	-0.57%	-	-
Horiz. %	113.26%	109.51%	113.14%	111.44%	109.03%	99.43%	100.00%	-
PBT	102,054	96,390	103,972	129,249	131,944	115,364	113,224	-6.68%
YoY %	5.88%	-7.29%	-19.56%	-2.04%	14.37%	1.89%	-	-
Horiz. %	90.13%	85.13%	91.83%	114.15%	116.53%	101.89%	100.00%	-
Tax	-27,170	-25,034	-26,364	-34,154	-34,336	-29,906	-29,356	-5.02%
YoY %	-8.53%	5.04%	22.81%	0.53%	-14.81%	-1.87%	-	-
Horiz. %	92.55%	85.28%	89.81%	116.34%	116.96%	101.87%	100.00%	-
NP	74,884	71,356	77,608	95,095	97,608	85,458	83,868	-7.26%
YoY %	4.94%	-8.06%	-18.39%	-2.57%	14.22%	1.90%	-	-
Horiz. %	89.29%	85.08%	92.54%	113.39%	116.38%	101.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,884	71,356	77,608	95,095	97,608	85,458	83,868	-7.26%
YoY %	4.94%	-8.06%	-18.39%	-2.57%	14.22%	1.90%	-	-
Horiz. %	89.29%	85.08%	92.54%	113.39%	116.38%	101.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.62%	25.97%	25.36%	26.42%	26.02%	25.92%	25.93%	-
YoY %	2.50%	2.41%	-4.01%	1.54%	0.39%	-0.04%	-	-
Horiz. %	102.66%	100.15%	97.80%	101.89%	100.35%	99.96%	100.00%	-
Total Cost	581,121	562,904	577,660	550,363	533,873	490,446	495,320	11.22%
YoY %	3.24%	-2.55%	4.96%	3.09%	8.85%	-0.98%	-	-
Horiz. %	117.32%	113.64%	116.62%	111.11%	107.78%	99.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,268	256,486	243,347	235,066	266,323	246,608	236,803	8.12%
YoY %	3.81%	5.40%	3.52%	-11.74%	7.99%	4.14%	-	-
Horiz. %	112.44%	108.31%	102.76%	99.27%	112.47%	104.14%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	89,852	46,036	46,038	88,766	103,022	59,185	59,200	32.03%
YoY %	95.18%	-0.00%	-48.14%	-13.84%	74.07%	-0.03%	-	-
Horiz. %	151.78%	77.76%	77.77%	149.94%	174.02%	99.97%	100.00%	-
Div Payout %	119.99%	64.52%	59.32%	93.34%	105.55%	69.26%	70.59%	-
YoY %	85.97%	8.77%	-36.45%	-11.57%	52.40%	-1.88%	-	-
Horiz. %	169.98%	91.40%	84.03%	132.23%	149.53%	98.12%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	266,268	256,486	243,347	235,066	266,323	246,608	236,803	8.12%
YoY %	3.81%	5.40%	3.52%	-11.74%	7.99%	4.14%	-	-
Horiz. %	112.44%	108.31%	102.76%	99.27%	112.47%	104.14%	100.00%	-
NOSH	164,363	164,414	164,423	164,382	164,397	164,405	164,447	-0.03%
YoY %	-0.03%	-0.01%	0.02%	-0.01%	-0.00%	-0.03%	-	-
Horiz. %	99.95%	99.98%	99.99%	99.96%	99.97%	99.97%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	11.42%	11.25%	11.84%	14.73%	15.46%	14.84%	14.48%	-
YoY %	1.51%	-4.98%	-19.62%	-4.72%	4.18%	2.49%	-	-
Horiz. %	78.87%	77.69%	81.77%	101.73%	106.77%	102.49%	100.00%	-
ROE	28.12%	27.82%	31.89%	40.45%	36.65%	34.65%	35.42%	-
YoY %	1.08%	-12.76%	-21.16%	10.37%	5.77%	-2.17%	-	-
Horiz. %	79.39%	78.54%	90.03%	114.20%	103.47%	97.83%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	399.12	385.77	398.52	392.66	384.12	350.29	352.20	8.68%
YoY %	3.46%	-3.20%	1.49%	2.22%	9.66%	-0.54%	-	-
Horiz. %	113.32%	109.53%	113.15%	111.49%	109.06%	99.46%	100.00%	-
EPS	45.56	43.40	47.20	57.85	59.37	51.98	51.00	-7.23%
YoY %	4.98%	-8.05%	-18.41%	-2.56%	14.22%	1.92%	-	-
Horiz. %	89.33%	85.10%	92.55%	113.43%	116.41%	101.92%	100.00%	-
DPS	54.67	28.00	28.00	54.00	62.67	36.00	36.00	32.08%
YoY %	95.25%	0.00%	-48.15%	-13.83%	74.08%	0.00%	-	-
Horiz. %	151.86%	77.78%	77.78%	150.00%	174.08%	100.00%	100.00%	-
NAPS	1.62	1.56	1.48	1.43	1.62	1.50	1.44	8.16%
YoY %	3.85%	5.41%	3.50%	-11.73%	8.00%	4.17%	-	-
Horiz. %	112.50%	108.33%	102.78%	99.31%	112.50%	104.17%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 164,331
RPS	399.06	385.84	398.62	392.65	384.15	350.34	352.33	8.64%
YoY %	3.43%	-3.21%	1.52%	2.21%	9.65%	-0.56%	-	-
Horiz. %	113.26%	109.51%	113.14%	111.44%	109.03%	99.44%	100.00%	-
EPS	45.55	43.41	47.21	57.85	59.38	51.99	51.02	-7.27%
YoY %	4.93%	-8.05%	-18.39%	-2.58%	14.21%	1.90%	-	-
Horiz. %	89.28%	85.08%	92.53%	113.39%	116.39%	101.90%	100.00%	-
DPS	54.66	28.00	28.01	54.00	62.67	36.00	36.01	32.04%
YoY %	95.21%	-0.04%	-48.13%	-13.83%	74.08%	-0.03%	-	-
Horiz. %	151.79%	77.76%	77.78%	149.96%	174.03%	99.97%	100.00%	-
NAPS	1.6198	1.5603	1.4803	1.43	1.6201	1.5002	1.4405	8.12%
YoY %	3.81%	5.40%	3.52%	-11.73%	7.99%	4.14%	-	-
Horiz. %	112.45%	108.32%	102.76%	99.27%	112.47%	104.14%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	7.39	7.15	7.15	6.90	6.75	6.75	6.45	-
P/RPS	1.85	1.85	1.79	1.76	1.76	1.93	1.83	0.72%
YoY %	0.00%	3.35%	1.70%	0.00%	-8.81%	5.46%	-	-
Horiz. %	101.09%	101.09%	97.81%	96.17%	96.17%	105.46%	100.00%	-
P/EPS	16.22	16.47	15.15	11.93	11.37	12.99	12.65	18.00%
YoY %	-1.52%	8.71%	26.99%	4.93%	-12.47%	2.69%	-	-
Horiz. %	128.22%	130.20%	119.76%	94.31%	89.88%	102.69%	100.00%	-
EY	6.17	6.07	6.60	8.38	8.80	7.70	7.91	-15.25%
YoY %	1.65%	-8.03%	-21.24%	-4.77%	14.29%	-2.65%	-	-
Horiz. %	78.00%	76.74%	83.44%	105.94%	111.25%	97.35%	100.00%	-
DY	7.40	3.92	3.92	7.83	9.28	5.33	5.58	20.68%
YoY %	88.78%	0.00%	-49.94%	-15.62%	74.11%	-4.48%	-	-
Horiz. %	132.62%	70.25%	70.25%	140.32%	166.31%	95.52%	100.00%	-
P/NAPS	4.56	4.58	4.83	4.83	4.17	4.50	4.48	1.18%
YoY %	-0.44%	-5.18%	0.00%	15.83%	-7.33%	0.45%	-	-
Horiz. %	101.79%	102.23%	107.81%	107.81%	93.08%	100.45%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	17/11/09	19/08/09	13/05/09	23/02/09	10/11/08	30/07/08	21/05/08	-
Price	7.34	7.30	7.40	7.10	6.60	6.90	6.95	-
P/RPS	1.84	1.89	1.86	1.81	1.72	1.97	1.97	-4.44%
YoY %	-2.65%	1.61%	2.76%	5.23%	-12.69%	0.00%	-	-
Horiz. %	93.40%	95.94%	94.42%	91.88%	87.31%	100.00%	100.00%	-
P/EPS	16.11	16.82	15.68	12.27	11.12	13.27	13.63	11.77%
YoY %	-4.22%	7.27%	27.79%	10.34%	-16.20%	-2.64%	-	-
Horiz. %	118.20%	123.40%	115.04%	90.02%	81.58%	97.36%	100.00%	-
EY	6.21	5.95	6.38	8.15	9.00	7.53	7.34	-10.53%
YoY %	4.37%	-6.74%	-21.72%	-9.44%	19.52%	2.59%	-	-
Horiz. %	84.60%	81.06%	86.92%	111.04%	122.62%	102.59%	100.00%	-
DY	7.45	3.84	3.78	7.61	9.49	5.22	5.18	27.38%
YoY %	94.01%	1.59%	-50.33%	-19.81%	81.80%	0.77%	-	-
Horiz. %	143.82%	74.13%	72.97%	146.91%	183.20%	100.77%	100.00%	-
P/NAPS	4.53	4.68	5.00	4.97	4.07	4.60	4.83	-4.18%
YoY %	-3.21%	-6.40%	0.60%	22.11%	-11.52%	-4.76%	-	-
Horiz. %	93.79%	96.89%	103.52%	102.90%	84.27%	95.24%	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