[AMWAY] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	645,458	631,481	575,904	579,188	584,251	574,752	534,340	13.35%
YoY %	2.21%	9.65%	-0.57%	-0.87%	1.65%	7.56%	-	-
Horiz. %	120.80%	118.18%	107.78%	108.39%	109.34%	107.56%	100.00%	-
PBT	129,249	131,944	115,364	113,224	120,312	111,641	96,178	21.66%
YoY %	-2.04%	14.37%	1.89%	-5.89%	7.77%	16.08%	-	-
Horiz. %	134.39%	137.19%	119.95%	117.72%	125.09%	116.08%	100.00%	-
Tax	-34,154	-34,336	-29,906	-29,356	-32,400	-30,430	-26,992	16.90%
YoY %	0.53%	-14.81%	-1.87%	9.40%	-6.47%	-12.74%	-	-
Horiz. %	126.53%	127.21%	110.80%	108.76%	120.04%	112.74%	100.00%	-
NP	95,095	97,608	85,458	83,868	87,912	81,210	69,186	23.50%
YoY %	-2.57%	14.22%	1.90%	-4.60%	8.25%	17.38%	-	-
Horiz. %	137.45%	141.08%	123.52%	121.22%	127.07%	117.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,095	97,608	85,458	83,868	87,912	81,210	69,186	23.50%
YoY %	-2.57%	14.22%	1.90%	-4.60%	8.25%	17.38%	-	-
Horiz. %	137.45%	141.08%	123.52%	121.22%	127.07%	117.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.42%	26.02%	25.92%	25.93%	26.93%	27.26%	28.06%	-
YoY %	1.54%	0.39%	-0.04%	-3.71%	-1.21%	-2.85%	-	-
Horiz. %	94.16%	92.73%	92.37%	92.41%	95.97%	97.15%	100.00%	-
Total Cost	550,363	533,873	490,446	495,320	496,339	493,541	465,154	11.80%
YoY %	3.09%	8.85%	-0.98%	-0.21%	0.57%	6.10%	-	-
Horiz. %	118.32%	114.77%	105.44%	106.49%	106.70%	106.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,066	266,323	246,608	236,803	225,204	238,371	220,316	4.39%
YoY %	-11.74%	7.99%	4.14%	5.15%	-5.52%	8.20%	-	-
Horiz. %	106.69%	120.88%	111.93%	107.48%	102.22%	108.20%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	88,766	103,022	59,185	59,200	92,876	104,116	49,324	47.69%
YoY %	-13.84%	74.07%	-0.03%	-36.26%	-10.80%	111.09%	-	-
Horiz. %	179.97%	208.87%	119.99%	120.02%	188.30%	211.09%	100.00%	-
Div Payout %	93.34%	105.55%	69.26%	70.59%	105.65%	128.21%	71.29%	-
YoY %	-11.57%	52.40%	-1.88%	-33.19%	-17.60%	79.84%	-	-
Horiz. %	130.93%	148.06%	97.15%	99.02%	148.20%	179.84%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	235,066	266,323	246,608	236,803	225,204	238,371	220,316	4.39%
YoY %	-11.74%	7.99%	4.14%	5.15%	-5.52%	8.20%	-	-
Horiz. %	106.69%	120.88%	111.93%	107.48%	102.22%	108.20%	100.00%	-
NOSH	164,382	164,397	164,405	164,447	164,382	164,394	164,415	-0.01%
YoY %	-0.01%	-0.00%	-0.03%	0.04%	-0.01%	-0.01%	-	-
Horiz. %	99.98%	99.99%	99.99%	100.02%	99.98%	99.99%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	14.73%	15.46%	14.84%	14.48%	15.05%	14.13%	12.95%	-
YoY %	-4.72%	4.18%	2.49%	-3.79%	6.51%	9.11%	-	-
Horiz. %	113.75%	119.38%	114.59%	111.81%	116.22%	109.11%	100.00%	-
ROE	40.45%	36.65%	34.65%	35.42%	39.04%	34.07%	31.40%	-
YoY %	10.37%	5.77%	-2.17%	-9.27%	14.59%	8.50%	-	-
Horiz. %	128.82%	116.72%	110.35%	112.80%	124.33%	108.50%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	392.66	384.12	350.29	352.20	355.42	349.62	324.99	13.37%
YoY %	2.22%	9.66%	-0.54%	-0.91%	1.66%	7.58%	-	-
Horiz. %	120.82%	118.19%	107.78%	108.37%	109.36%	107.58%	100.00%	-
EPS	57.85	59.37	51.98	51.00	53.48	49.40	42.08	23.51%
YoY %	-2.56%	14.22%	1.92%	-4.64%	8.26%	17.40%	-	-
Horiz. %	137.48%	141.09%	123.53%	121.20%	127.09%	117.40%	100.00%	-
DPS	54.00	62.67	36.00	36.00	56.50	63.33	30.00	47.70%
YoY %	-13.83%	74.08%	0.00%	-36.28%	-10.78%	111.10%	-	-
Horiz. %	180.00%	208.90%	120.00%	120.00%	188.33%	211.10%	100.00%	-
NAPS	1.43	1.62	1.50	1.44	1.37	1.45	1.34	4.40%
YoY %	-11.73%	8.00%	4.17%	5.11%	-5.52%	8.21%	-	-
Horiz. %	106.72%	120.90%	111.94%	107.46%	102.24%	108.21%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 164,447
RPS	392.61	384.11	350.31	352.30	355.38	349.61	325.02	13.35%
YoY %	2.21%	9.65%	-0.56%	-0.87%	1.65%	7.57%	-	-
Horiz. %	120.80%	118.18%	107.78%	108.39%	109.34%	107.57%	100.00%	-
EPS	57.84	59.37	51.98	51.01	53.47	49.40	42.08	23.50%
YoY %	-2.58%	14.22%	1.90%	-4.60%	8.24%	17.40%	-	-
Horiz. %	137.45%	141.09%	123.53%	121.22%	127.07%	117.40%	100.00%	-
DPS	53.99	62.67	36.00	36.01	56.49	63.33	30.00	47.69%
YoY %	-13.85%	74.08%	-0.03%	-36.25%	-10.80%	111.10%	-	-
Horiz. %	179.97%	208.90%	120.00%	120.03%	188.30%	211.10%	100.00%	-
NAPS	1.4298	1.62	1.5001	1.4404	1.3699	1.4499	1.3401	4.39%
YoY %	-11.74%	7.99%	4.14%	5.15%	-5.52%	8.19%	-	-
Horiz. %	106.69%	120.89%	111.94%	107.48%	102.22%	108.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	6.90	6.75	6.75	6.45	6.30	6.75	6.85	-
P/RPS	1.76	1.76	1.93	1.83	1.77	1.93	2.11	-11.34%
YoY %	0.00%	-8.81%	5.46%	3.39%	-8.29%	-8.53%	-	-
Horiz. %	83.41%	83.41%	91.47%	86.73%	83.89%	91.47%	100.00%	-
P/EPS	11.93	11.37	12.99	12.65	11.78	13.66	16.28	-18.64%
YoY %	4.93%	-12.47%	2.69%	7.39%	-13.76%	-16.09%	-	-
Horiz. %	73.28%	69.84%	79.79%	77.70%	72.36%	83.91%	100.00%	-
EY	8.38	8.80	7.70	7.91	8.49	7.32	6.14	22.92%
YoY %	-4.77%	14.29%	-2.65%	-6.83%	15.98%	19.22%	-	-
Horiz. %	136.48%	143.32%	125.41%	128.83%	138.27%	119.22%	100.00%	-
DY	7.83	9.28	5.33	5.58	8.97	9.38	4.38	47.03%
YoY %	-15.62%	74.11%	-4.48%	-37.79%	-4.37%	114.16%	-	-
Horiz. %	178.77%	211.87%	121.69%	127.40%	204.79%	214.16%	100.00%	-
P/NAPS	4.83	4.17	4.50	4.48	4.60	4.66	5.11	-3.67%
YoY %	15.83%	-7.33%	0.45%	-2.61%	-1.29%	-8.81%	-	-
Horiz. %	94.52%	81.60%	88.06%	87.67%	90.02%	91.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/02/09	10/11/08	30/07/08	21/05/08	25/02/08	19/11/07	20/08/07	-
Price	7.10	6.60	6.90	6.95	6.70	6.55	6.70	-
P/RPS	1.81	1.72	1.97	1.97	1.89	1.87	2.06	-8.22%
YoY %	5.23%	-12.69%	0.00%	4.23%	1.07%	-9.22%	-	-
Horiz. %	87.86%	83.50%	95.63%	95.63%	91.75%	90.78%	100.00%	-
P/EPS	12.27	11.12	13.27	13.63	12.53	13.26	15.92	-15.87%
YoY %	10.34%	-16.20%	-2.64%	8.78%	-5.51%	-16.71%	-	-
Horiz. %	77.07%	69.85%	83.35%	85.62%	78.71%	83.29%	100.00%	-
EY	8.15	9.00	7.53	7.34	7.98	7.54	6.28	18.88%
YoY %	-9.44%	19.52%	2.59%	-8.02%	5.84%	20.06%	-	-
Horiz. %	129.78%	143.31%	119.90%	116.88%	127.07%	120.06%	100.00%	-
DY	7.61	9.49	5.22	5.18	8.43	9.67	4.48	42.13%
YoY %	-19.81%	81.80%	0.77%	-38.55%	-12.82%	115.85%	-	-
Horiz. %	169.87%	211.83%	116.52%	115.62%	188.17%	215.85%	100.00%	-
P/NAPS	4.97	4.07	4.60	4.83	4.89	4.52	5.00	-0.39%
YoY %	22.11%	-11.52%	-4.76%	-1.23%	8.19%	-9.60%	-	-
Horiz. %	99.40%	81.40%	92.00%	96.60%	97.80%	90.40%	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