[AMWAY] QoQ 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
Quarter Result
Revenue	174,874	153,313	163,817	171,847	185,659	143,155	144,797	13.39%
YoY %	14.06%	-6.41%	-4.67%	-7.44%	29.69%	-1.13%	-	-
Horiz. %	120.77%	105.88%	113.14%	118.68%	128.22%	98.87%	100.00%	-
PBT	28,346	22,202	25,993	30,291	41,276	29,376	28,306	0.09%
YoY %	27.67%	-14.58%	-14.19%	-26.61%	40.51%	3.78%	-	-
Horiz. %	100.14%	78.44%	91.83%	107.01%	145.82%	103.78%	100.00%	-
Tax	-7,861	-5,926	-6,591	-8,402	-10,799	-7,614	-7,339	4.68%
YoY %	-32.65%	10.09%	21.55%	22.20%	-41.83%	-3.75%	-	-
Horiz. %	107.11%	80.75%	89.81%	114.48%	147.15%	103.75%	100.00%	-
NP	20,485	16,276	19,402	21,889	30,477	21,762	20,967	-1.53%
YoY %	25.86%	-16.11%	-11.36%	-28.18%	40.05%	3.79%	-	-
Horiz. %	97.70%	77.63%	92.54%	104.40%	145.36%	103.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,485	16,276	19,402	21,889	30,477	21,762	20,967	-1.53%
YoY %	25.86%	-16.11%	-11.36%	-28.18%	40.05%	3.79%	-	-
Horiz. %	97.70%	77.63%	92.54%	104.40%	145.36%	103.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.73%	26.69%	25.36%	27.74%	26.16%	25.92%	25.93%	-
YoY %	3.90%	5.24%	-8.58%	6.04%	0.93%	-0.04%	-	-
Horiz. %	106.94%	102.93%	97.80%	106.98%	100.89%	99.96%	100.00%	-
Total Cost	154,389	137,037	144,415	149,958	155,182	121,393	123,830	15.82%
YoY %	12.66%	-5.11%	-3.70%	-3.37%	27.83%	-1.97%	-	-
Horiz. %	124.68%	110.67%	116.62%	121.10%	125.32%	98.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,337	256,470	243,347	234,994	266,303	246,548	236,803	8.14%
YoY %	3.85%	5.39%	3.55%	-11.76%	8.01%	4.12%	-	-
Horiz. %	112.47%	108.31%	102.76%	99.24%	112.46%	104.12%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	44,389	11,508	11,509	11,503	47,671	14,792	14,800	107.83%
YoY %	285.72%	-0.01%	0.05%	-75.87%	222.28%	-0.05%	-	-
Horiz. %	299.93%	77.76%	77.76%	77.72%	322.10%	99.95%	100.00%	-
Div Payout %	216.69%	70.71%	59.32%	52.55%	156.42%	67.98%	70.59%	-
YoY %	206.45%	19.20%	12.88%	-66.40%	130.10%	-3.70%	-	-
Horiz. %	306.97%	100.17%	84.03%	74.44%	221.59%	96.30%	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	266,337	256,470	243,347	234,994	266,303	246,548	236,803	8.14%
YoY %	3.85%	5.39%	3.55%	-11.76%	8.01%	4.12%	-	-
Horiz. %	112.47%	108.31%	102.76%	99.24%	112.46%	104.12%	100.00%	-
NOSH	164,406	164,404	164,423	164,331	164,385	164,365	164,447	-0.01%
YoY %	0.00%	-0.01%	0.06%	-0.03%	0.01%	-0.05%	-	-
Horiz. %	99.98%	99.97%	99.99%	99.93%	99.96%	99.95%	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	11.71%	10.62%	11.84%	12.74%	16.42%	15.20%	14.48%	-
YoY %	10.26%	-10.30%	-7.06%	-22.41%	8.03%	4.97%	-	-
Horiz. %	80.87%	73.34%	81.77%	87.98%	113.40%	104.97%	100.00%	-
ROE	7.69%	6.35%	7.97%	9.31%	11.44%	8.83%	8.85%	-
YoY %	21.10%	-20.33%	-14.39%	-18.62%	29.56%	-0.23%	-	-
Horiz. %	86.89%	71.75%	90.06%	105.20%	129.27%	99.77%	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	106.37	93.25	99.63	104.57	112.94	87.10	88.05	13.41%
YoY %	14.07%	-6.40%	-4.72%	-7.41%	29.67%	-1.08%	-	-
Horiz. %	120.81%	105.91%	113.15%	118.76%	128.27%	98.92%	100.00%	-
EPS	12.46	9.90	11.80	13.32	18.54	13.24	12.75	-1.52%
YoY %	25.86%	-16.10%	-11.41%	-28.16%	40.03%	3.84%	-	-
Horiz. %	97.73%	77.65%	92.55%	104.47%	145.41%	103.84%	100.00%	-
DPS	27.00	7.00	7.00	7.00	29.00	9.00	9.00	107.86%
YoY %	285.71%	0.00%	0.00%	-75.86%	222.22%	0.00%	-	-
Horiz. %	300.00%	77.78%	77.78%	77.78%	322.22%	100.00%	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	106.38	93.26	99.65	104.54	112.94	87.08	88.08	13.39%
YoY %	14.07%	-6.41%	-4.68%	-7.44%	29.70%	-1.14%	-	-
Horiz. %	120.78%	105.88%	113.14%	118.69%	128.22%	98.86%	100.00%	-
EPS	12.46	9.90	11.80	13.32	18.54	13.24	12.75	-1.52%
YoY %	25.86%	-16.10%	-11.41%	-28.16%	40.03%	3.84%	-	-
Horiz. %	97.73%	77.65%	92.55%	104.47%	145.41%	103.84%	100.00%	-
DPS	27.00	7.00	7.00	7.00	29.00	9.00	9.00	107.86%
YoY %	285.71%	0.00%	0.00%	-75.86%	222.22%	0.00%	-	-
Horiz. %	300.00%	77.78%	77.78%	77.78%	322.22%	100.00%	100.00%	-
NAPS	1.6202	1.5602	1.4803	1.4295	1.62	1.4998	1.4405	8.14%
YoY %	3.85%	5.40%	3.55%	-11.76%	8.01%	4.12%	-	-
Horiz. %	112.47%	108.31%	102.76%	99.24%	112.46%	104.12%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
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	6.95	7.67	7.18	6.60	5.98	7.75	7.33	-3.48%
YoY %	-9.39%	6.82%	8.79%	10.37%	-22.84%	5.73%	-	-
Horiz. %	94.82%	104.64%	97.95%	90.04%	81.58%	105.73%	100.00%	-
P/EPS	59.31	72.22	60.59	51.80	36.41	50.98	50.59	11.17%
YoY %	-17.88%	19.19%	16.97%	42.27%	-28.58%	0.77%	-	-
Horiz. %	117.24%	142.76%	119.77%	102.39%	71.97%	100.77%	100.00%	-
EY	1.69	1.38	1.65	1.93	2.75	1.96	1.98	-10.01%
YoY %	22.46%	-16.36%	-14.51%	-29.82%	40.31%	-1.01%	-	-
Horiz. %	85.35%	69.70%	83.33%	97.47%	138.89%	98.99%	100.00%	-
DY	3.65	0.98	0.98	1.01	4.30	1.33	1.40	89.31%
YoY %	272.45%	0.00%	-2.97%	-76.51%	223.31%	-5.00%	-	-
Horiz. %	260.71%	70.00%	70.00%	72.14%	307.14%	95.00%	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	6.90	7.83	7.43	6.79	5.84	7.92	7.89	-8.54%
YoY %	-11.88%	5.38%	9.43%	16.27%	-26.26%	0.38%	-	-
Horiz. %	87.45%	99.24%	94.17%	86.06%	74.02%	100.38%	100.00%	-
P/EPS	58.91	73.74	62.71	53.30	35.60	52.11	54.51	5.30%
YoY %	-20.11%	17.59%	17.65%	49.72%	-31.68%	-4.40%	-	-
Horiz. %	108.07%	135.28%	115.04%	97.78%	65.31%	95.60%	100.00%	-
EY	1.70	1.36	1.59	1.88	2.81	1.92	1.83	-4.78%
YoY %	25.00%	-14.47%	-15.43%	-33.10%	46.35%	4.92%	-	-
Horiz. %	92.90%	74.32%	86.89%	102.73%	153.55%	104.92%	100.00%	-
DY	3.68	0.96	0.95	0.99	4.39	1.30	1.29	101.01%
YoY %	283.33%	1.05%	-4.04%	-77.45%	237.69%	0.78%	-	-
Horiz. %	285.27%	74.42%	73.64%	76.74%	340.31%	100.78%	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