[AMWAY] QoQ Cumulative 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
Cumulative Result
Revenue	492,004	317,130	163,817	645,458	473,611	287,952	144,797	125.84%
YoY %	55.14%	93.59%	-74.62%	36.28%	64.48%	98.87%	-	-
Horiz. %	339.79%	219.02%	113.14%	445.77%	327.09%	198.87%	100.00%	-
PBT	76,541	48,195	25,993	129,249	98,958	57,682	28,306	93.97%
YoY %	58.82%	85.42%	-79.89%	30.61%	71.56%	103.78%	-	-
Horiz. %	270.41%	170.26%	91.83%	456.61%	349.60%	203.78%	100.00%	-
Tax	-20,378	-12,517	-6,591	-34,154	-25,752	-14,953	-7,339	97.43%
YoY %	-62.80%	-89.91%	80.70%	-32.63%	-72.22%	-103.75%	-	-
Horiz. %	277.67%	170.55%	89.81%	465.38%	350.89%	203.75%	100.00%	-
NP	56,163	35,678	19,402	95,095	73,206	42,729	20,967	92.75%
YoY %	57.42%	83.89%	-79.60%	29.90%	71.33%	103.79%	-	-
Horiz. %	267.86%	170.16%	92.54%	453.55%	349.15%	203.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,163	35,678	19,402	95,095	73,206	42,729	20,967	92.75%
YoY %	57.42%	83.89%	-79.60%	29.90%	71.33%	103.79%	-	-
Horiz. %	267.86%	170.16%	92.54%	453.55%	349.15%	203.79%	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	435,841	281,452	144,415	550,363	400,405	245,223	123,830	131.20%
YoY %	54.85%	94.89%	-73.76%	37.45%	63.28%	98.03%	-	-
Horiz. %	351.97%	227.29%	116.62%	444.45%	323.35%	198.03%	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	67,389	23,018	11,509	88,766	77,266	29,592	14,800	174.46%
YoY %	192.77%	100.00%	-87.03%	14.88%	161.10%	99.95%	-	-
Horiz. %	455.33%	155.53%	77.76%	599.77%	522.07%	199.95%	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	21.09%	13.91%	7.97%	40.45%	27.49%	17.33%	8.85%	-
YoY %	51.62%	74.53%	-80.30%	47.14%	58.63%	95.82%	-	-
Horiz. %	238.31%	157.18%	90.06%	457.06%	310.62%	195.82%	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	299.34	192.88	99.63	392.66	288.09	175.15	88.05	125.92%
YoY %	55.19%	93.60%	-74.63%	36.30%	64.48%	98.92%	-	-
Horiz. %	339.97%	219.06%	113.15%	445.95%	327.19%	198.92%	100.00%	-
EPS	34.17	21.70	11.80	57.85	44.53	25.99	12.75	92.82%
YoY %	57.47%	83.90%	-79.60%	29.91%	71.34%	103.84%	-	-
Horiz. %	268.00%	170.20%	92.55%	453.73%	349.25%	203.84%	100.00%	-
DPS	41.00	14.00	7.00	54.00	47.00	18.00	9.00	174.55%
YoY %	192.86%	100.00%	-87.04%	14.89%	161.11%	100.00%	-	-
Horiz. %	455.56%	155.56%	77.78%	600.00%	522.22%	200.00%	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	299.27	192.90	99.65	392.61	288.08	175.15	88.08	125.83%
YoY %	55.14%	93.58%	-74.62%	36.29%	64.48%	98.85%	-	-
Horiz. %	339.77%	219.01%	113.14%	445.74%	327.07%	198.85%	100.00%	-
EPS	34.16	21.70	11.80	57.84	44.53	25.99	12.75	92.78%
YoY %	57.42%	83.90%	-79.60%	29.89%	71.34%	103.84%	-	-
Horiz. %	267.92%	170.20%	92.55%	453.65%	349.25%	203.84%	100.00%	-
DPS	40.99	14.00	7.00	53.99	47.00	18.00	9.00	174.50%
YoY %	192.79%	100.00%	-87.03%	14.87%	161.11%	100.00%	-	-
Horiz. %	455.44%	155.56%	77.78%	599.89%	522.22%	200.00%	100.00%	-
NAPS	1.6196	1.5601	1.4802	1.4298	1.62	1.5001	1.4404	8.12%
YoY %	3.81%	5.40%	3.52%	-11.74%	7.99%	4.14%	-	-
Horiz. %	112.44%	108.31%	102.76%	99.26%	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	2.47	3.71	7.18	1.76	2.34	3.85	7.33	-51.54%
YoY %	-33.42%	-48.33%	307.95%	-24.79%	-39.22%	-47.48%	-	-
Horiz. %	33.70%	50.61%	97.95%	24.01%	31.92%	52.52%	100.00%	-
P/EPS	21.63	32.95	60.59	11.93	15.16	25.97	50.59	-43.21%
YoY %	-34.36%	-45.62%	407.88%	-21.31%	-41.62%	-48.67%	-	-
Horiz. %	42.76%	65.13%	119.77%	23.58%	29.97%	51.33%	100.00%	-
EY	4.62	3.03	1.65	8.38	6.60	3.85	1.98	75.83%
YoY %	52.48%	83.64%	-80.31%	26.97%	71.43%	94.44%	-	-
Horiz. %	233.33%	153.03%	83.33%	423.23%	333.33%	194.44%	100.00%	-
DY	5.55	1.96	0.98	7.83	6.96	2.67	1.40	150.27%
YoY %	183.16%	100.00%	-87.48%	12.50%	160.67%	90.71%	-	-
Horiz. %	396.43%	140.00%	70.00%	559.29%	497.14%	190.71%	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	2.45	3.78	7.43	1.81	2.29	3.94	7.89	-54.11%
YoY %	-35.19%	-49.13%	310.50%	-20.96%	-41.88%	-50.06%	-	-
Horiz. %	31.05%	47.91%	94.17%	22.94%	29.02%	49.94%	100.00%	-
P/EPS	21.48	33.64	62.71	12.27	14.82	26.55	54.51	-46.22%
YoY %	-36.15%	-46.36%	411.08%	-17.21%	-44.18%	-51.29%	-	-
Horiz. %	39.41%	61.71%	115.04%	22.51%	27.19%	48.71%	100.00%	-
EY	4.66	2.97	1.59	8.15	6.75	3.77	1.83	86.37%
YoY %	56.90%	86.79%	-80.49%	20.74%	79.05%	106.01%	-	-
Horiz. %	254.64%	162.30%	86.89%	445.36%	368.85%	206.01%	100.00%	-
DY	5.59	1.92	0.95	7.61	7.12	2.61	1.29	165.55%
YoY %	191.15%	102.11%	-87.52%	6.88%	172.80%	102.33%	-	-
Horiz. %	433.33%	148.84%	73.64%	589.92%	551.94%	202.33%	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