[AMWAY] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 48.76%
YoY- 48.71%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 143,155 144,797 153,187 163,894 124,852 142,318 140,849 1.08%
PBT 29,376 28,306 36,581 35,642 24,504 23,585 22,828 18.32%
Tax -7,614 -7,339 -9,577 -9,327 -6,815 -6,681 -6,231 14.31%
NP 21,762 20,967 27,004 26,315 17,689 16,904 16,597 19.81%
-
NP to SH 21,762 20,967 27,004 26,315 17,689 16,904 16,597 19.81%
-
Tax Rate 25.92% 25.93% 26.18% 26.17% 27.81% 28.33% 27.30% -
Total Cost 121,393 123,830 126,183 137,579 107,163 125,414 124,252 -1.54%
-
Net Worth 246,548 236,803 225,170 238,330 220,290 212,122 203,765 13.56%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 14,792 14,800 14,792 53,418 12,329 12,332 12,324 12.95%
Div Payout % 67.98% 70.59% 54.78% 203.00% 69.70% 72.96% 74.26% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 246,548 236,803 225,170 238,330 220,290 212,122 203,765 13.56%
NOSH 164,365 164,447 164,357 164,366 164,395 164,435 164,326 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.20% 14.48% 17.63% 16.06% 14.17% 11.88% 11.78% -
ROE 8.83% 8.85% 11.99% 11.04% 8.03% 7.97% 8.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 87.10 88.05 93.20 99.71 75.95 86.55 85.71 1.07%
EPS 13.24 12.75 16.43 16.01 10.76 10.28 10.10 19.79%
DPS 9.00 9.00 9.00 32.50 7.50 7.50 7.50 12.93%
NAPS 1.50 1.44 1.37 1.45 1.34 1.29 1.24 13.54%
Adjusted Per Share Value based on latest NOSH - 164,366
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 87.08 88.08 93.19 99.70 75.95 86.58 85.68 1.08%
EPS 13.24 12.75 16.43 16.01 10.76 10.28 10.10 19.79%
DPS 9.00 9.00 9.00 32.50 7.50 7.50 7.50 12.93%
NAPS 1.4998 1.4405 1.3698 1.4498 1.3401 1.2904 1.2396 13.55%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 6.75 6.45 6.30 6.75 6.85 6.70 6.55 -
P/RPS 7.75 7.33 6.76 6.77 9.02 7.74 7.64 0.95%
P/EPS 50.98 50.59 38.34 42.16 63.66 65.18 64.85 -14.83%
EY 1.96 1.98 2.61 2.37 1.57 1.53 1.54 17.45%
DY 1.33 1.40 1.43 4.81 1.09 1.12 1.15 10.18%
P/NAPS 4.50 4.48 4.60 4.66 5.11 5.19 5.28 -10.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/07/08 21/05/08 25/02/08 19/11/07 20/08/07 03/05/07 12/02/07 -
Price 6.90 6.95 6.70 6.55 6.70 6.95 6.60 -
P/RPS 7.92 7.89 7.19 6.57 8.82 8.03 7.70 1.89%
P/EPS 52.11 54.51 40.78 40.91 62.27 67.61 65.35 -14.02%
EY 1.92 1.83 2.45 2.44 1.61 1.48 1.53 16.35%
DY 1.30 1.29 1.34 4.96 1.12 1.08 1.14 9.15%
P/NAPS 4.60 4.83 4.89 4.52 5.00 5.39 5.32 -9.24%

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