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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -4.6%
YoY- 24.04%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 645,458 631,481 575,904 579,188 584,251 574,752 534,340 13.35%
PBT 129,249 131,944 115,364 113,224 120,312 111,641 96,178 21.66%
Tax -34,154 -34,336 -29,906 -29,356 -32,400 -30,430 -26,992 16.90%
NP 95,095 97,608 85,458 83,868 87,912 81,210 69,186 23.50%
-
NP to SH 95,095 97,608 85,458 83,868 87,912 81,210 69,186 23.50%
-
Tax Rate 26.42% 26.02% 25.92% 25.93% 26.93% 27.26% 28.06% -
Total Cost 550,363 533,873 490,446 495,320 496,339 493,541 465,154 11.80%
-
Net Worth 235,066 266,323 246,608 236,803 225,204 238,371 220,316 4.39%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 88,766 103,022 59,185 59,200 92,876 104,116 49,324 47.69%
Div Payout % 93.34% 105.55% 69.26% 70.59% 105.65% 128.21% 71.29% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 235,066 266,323 246,608 236,803 225,204 238,371 220,316 4.39%
NOSH 164,382 164,397 164,405 164,447 164,382 164,394 164,415 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.73% 15.46% 14.84% 14.48% 15.05% 14.13% 12.95% -
ROE 40.45% 36.65% 34.65% 35.42% 39.04% 34.07% 31.40% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 392.66 384.12 350.29 352.20 355.42 349.62 324.99 13.37%
EPS 57.85 59.37 51.98 51.00 53.48 49.40 42.08 23.51%
DPS 54.00 62.67 36.00 36.00 56.50 63.33 30.00 47.70%
NAPS 1.43 1.62 1.50 1.44 1.37 1.45 1.34 4.40%
Adjusted Per Share Value based on latest NOSH - 164,447
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 392.61 384.11 350.31 352.30 355.38 349.61 325.02 13.35%
EPS 57.84 59.37 51.98 51.01 53.47 49.40 42.08 23.50%
DPS 53.99 62.67 36.00 36.01 56.49 63.33 30.00 47.69%
NAPS 1.4298 1.62 1.5001 1.4404 1.3699 1.4499 1.3401 4.39%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 11.93 11.37 12.99 12.65 11.78 13.66 16.28 -18.64%
EY 8.38 8.80 7.70 7.91 8.49 7.32 6.14 22.92%
DY 7.83 9.28 5.33 5.58 8.97 9.38 4.38 47.03%
P/NAPS 4.83 4.17 4.50 4.48 4.60 4.66 5.11 -3.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 12.27 11.12 13.27 13.63 12.53 13.26 15.92 -15.87%
EY 8.15 9.00 7.53 7.34 7.98 7.54 6.28 18.88%
DY 7.61 9.49 5.22 5.18 8.43 9.67 4.48 42.13%
P/NAPS 4.97 4.07 4.60 4.83 4.89 4.52 5.00 -0.39%

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