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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -28.18%
YoY- -18.94%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 174,874 153,313 163,817 171,847 185,659 143,155 144,797 13.39%
PBT 28,346 22,202 25,993 30,291 41,276 29,376 28,306 0.09%
Tax -7,861 -5,926 -6,591 -8,402 -10,799 -7,614 -7,339 4.68%
NP 20,485 16,276 19,402 21,889 30,477 21,762 20,967 -1.53%
-
NP to SH 20,485 16,276 19,402 21,889 30,477 21,762 20,967 -1.53%
-
Tax Rate 27.73% 26.69% 25.36% 27.74% 26.16% 25.92% 25.93% -
Total Cost 154,389 137,037 144,415 149,958 155,182 121,393 123,830 15.82%
-
Net Worth 266,337 256,470 243,347 234,994 266,303 246,548 236,803 8.14%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 44,389 11,508 11,509 11,503 47,671 14,792 14,800 107.83%
Div Payout % 216.69% 70.71% 59.32% 52.55% 156.42% 67.98% 70.59% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 266,337 256,470 243,347 234,994 266,303 246,548 236,803 8.14%
NOSH 164,406 164,404 164,423 164,331 164,385 164,365 164,447 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.71% 10.62% 11.84% 12.74% 16.42% 15.20% 14.48% -
ROE 7.69% 6.35% 7.97% 9.31% 11.44% 8.83% 8.85% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 106.37 93.25 99.63 104.57 112.94 87.10 88.05 13.41%
EPS 12.46 9.90 11.80 13.32 18.54 13.24 12.75 -1.52%
DPS 27.00 7.00 7.00 7.00 29.00 9.00 9.00 107.86%
NAPS 1.62 1.56 1.48 1.43 1.62 1.50 1.44 8.16%
Adjusted Per Share Value based on latest NOSH - 164,331
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 106.38 93.26 99.65 104.54 112.94 87.08 88.08 13.39%
EPS 12.46 9.90 11.80 13.32 18.54 13.24 12.75 -1.52%
DPS 27.00 7.00 7.00 7.00 29.00 9.00 9.00 107.86%
NAPS 1.6202 1.5602 1.4803 1.4295 1.62 1.4998 1.4405 8.14%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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 6.95 7.67 7.18 6.60 5.98 7.75 7.33 -3.48%
P/EPS 59.31 72.22 60.59 51.80 36.41 50.98 50.59 11.17%
EY 1.69 1.38 1.65 1.93 2.75 1.96 1.98 -10.01%
DY 3.65 0.98 0.98 1.01 4.30 1.33 1.40 89.31%
P/NAPS 4.56 4.58 4.83 4.83 4.17 4.50 4.48 1.18%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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 6.90 7.83 7.43 6.79 5.84 7.92 7.89 -8.54%
P/EPS 58.91 73.74 62.71 53.30 35.60 52.11 54.51 5.30%
EY 1.70 1.36 1.59 1.88 2.81 1.92 1.83 -4.78%
DY 3.68 0.96 0.95 0.99 4.39 1.30 1.29 101.01%
P/NAPS 4.53 4.68 5.00 4.97 4.07 4.60 4.83 -4.18%

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