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

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Quarter Result
Revenue	171,847	185,659	143,155	144,797	153,187	163,894	124,852	23.61%
YoY %	-7.44%	29.69%	-1.13%	-5.48%	-6.53%	31.27%	-	-
Horiz. %	137.64%	148.70%	114.66%	115.97%	122.69%	131.27%	100.00%	-
PBT	30,291	41,276	29,376	28,306	36,581	35,642	24,504	15.10%
YoY %	-26.61%	40.51%	3.78%	-22.62%	2.63%	45.45%	-	-
Horiz. %	123.62%	168.45%	119.88%	115.52%	149.29%	145.45%	100.00%	-
Tax	-8,402	-10,799	-7,614	-7,339	-9,577	-9,327	-6,815	14.90%
YoY %	22.20%	-41.83%	-3.75%	23.37%	-2.68%	-36.86%	-	-
Horiz. %	123.29%	158.46%	111.72%	107.69%	140.53%	136.86%	100.00%	-
NP	21,889	30,477	21,762	20,967	27,004	26,315	17,689	15.18%
YoY %	-28.18%	40.05%	3.79%	-22.36%	2.62%	48.76%	-	-
Horiz. %	123.74%	172.29%	123.03%	118.53%	152.66%	148.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,889	30,477	21,762	20,967	27,004	26,315	17,689	15.18%
YoY %	-28.18%	40.05%	3.79%	-22.36%	2.62%	48.76%	-	-
Horiz. %	123.74%	172.29%	123.03%	118.53%	152.66%	148.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.74%	26.16%	25.92%	25.93%	26.18%	26.17%	27.81%	-
YoY %	6.04%	0.93%	-0.04%	-0.95%	0.04%	-5.90%	-	-
Horiz. %	99.75%	94.07%	93.20%	93.24%	94.14%	94.10%	100.00%	-
Total Cost	149,958	155,182	121,393	123,830	126,183	137,579	107,163	24.98%
YoY %	-3.37%	27.83%	-1.97%	-1.86%	-8.28%	28.38%	-	-
Horiz. %	139.93%	144.81%	113.28%	115.55%	117.75%	128.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	234,994	266,303	246,548	236,803	225,170	238,330	220,290	4.38%
YoY %	-11.76%	8.01%	4.12%	5.17%	-5.52%	8.19%	-	-
Horiz. %	106.67%	120.89%	111.92%	107.50%	102.22%	108.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	11,503	47,671	14,792	14,800	14,792	53,418	12,329	-4.49%
YoY %	-75.87%	222.28%	-0.05%	0.05%	-72.31%	333.27%	-	-
Horiz. %	93.30%	386.66%	119.98%	120.04%	119.98%	433.27%	100.00%	-
Div Payout %	52.55%	156.42%	67.98%	70.59%	54.78%	203.00%	69.70%	-
YoY %	-66.40%	130.10%	-3.70%	28.86%	-73.01%	191.25%	-	-
Horiz. %	75.39%	224.42%	97.53%	101.28%	78.59%	291.25%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	234,994	266,303	246,548	236,803	225,170	238,330	220,290	4.38%
YoY %	-11.76%	8.01%	4.12%	5.17%	-5.52%	8.19%	-	-
Horiz. %	106.67%	120.89%	111.92%	107.50%	102.22%	108.19%	100.00%	-
NOSH	164,331	164,385	164,365	164,447	164,357	164,366	164,395	-0.02%
YoY %	-0.03%	0.01%	-0.05%	0.05%	-0.01%	-0.02%	-	-
Horiz. %	99.96%	99.99%	99.98%	100.03%	99.98%	99.98%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	12.74%	16.42%	15.20%	14.48%	17.63%	16.06%	14.17%	-
YoY %	-22.41%	8.03%	4.97%	-17.87%	9.78%	13.34%	-	-
Horiz. %	89.91%	115.88%	107.27%	102.19%	124.42%	113.34%	100.00%	-
ROE	9.31%	11.44%	8.83%	8.85%	11.99%	11.04%	8.03%	-
YoY %	-18.62%	29.56%	-0.23%	-26.19%	8.61%	37.48%	-	-
Horiz. %	115.94%	142.47%	109.96%	110.21%	149.32%	137.48%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	104.57	112.94	87.10	88.05	93.20	99.71	75.95	23.64%
YoY %	-7.41%	29.67%	-1.08%	-5.53%	-6.53%	31.28%	-	-
Horiz. %	137.68%	148.70%	114.68%	115.93%	122.71%	131.28%	100.00%	-
EPS	13.32	18.54	13.24	12.75	16.43	16.01	10.76	15.21%
YoY %	-28.16%	40.03%	3.84%	-22.40%	2.62%	48.79%	-	-
Horiz. %	123.79%	172.30%	123.05%	118.49%	152.70%	148.79%	100.00%	-
DPS	7.00	29.00	9.00	9.00	9.00	32.50	7.50	-4.47%
YoY %	-75.86%	222.22%	0.00%	0.00%	-72.31%	333.33%	-	-
Horiz. %	93.33%	386.67%	120.00%	120.00%	120.00%	433.33%	100.00%	-
NAPS	1.43	1.62	1.50	1.44	1.37	1.45	1.34	4.40%
YoY %	-11.73%	8.00%	4.17%	5.11%	-5.52%	8.21%	-	-
Horiz. %	106.72%	120.90%	111.94%	107.46%	102.24%	108.21%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 164,447
RPS	104.53	112.93	87.08	88.08	93.18	99.69	75.94	23.62%
YoY %	-7.44%	29.69%	-1.14%	-5.47%	-6.53%	31.27%	-	-
Horiz. %	137.65%	148.71%	114.67%	115.99%	122.70%	131.27%	100.00%	-
EPS	13.31	18.54	13.24	12.75	16.43	16.01	10.76	15.15%
YoY %	-28.21%	40.03%	3.84%	-22.40%	2.62%	48.79%	-	-
Horiz. %	123.70%	172.30%	123.05%	118.49%	152.70%	148.79%	100.00%	-
DPS	7.00	29.00	9.00	9.00	9.00	32.49	7.50	-4.47%
YoY %	-75.86%	222.22%	0.00%	0.00%	-72.30%	333.20%	-	-
Horiz. %	93.33%	386.67%	120.00%	120.00%	120.00%	433.20%	100.00%	-
NAPS	1.4294	1.6199	1.4997	1.4404	1.3696	1.4497	1.34	4.37%
YoY %	-11.76%	8.01%	4.12%	5.17%	-5.53%	8.19%	-	-
Horiz. %	106.67%	120.89%	111.92%	107.49%	102.21%	108.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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	6.60	5.98	7.75	7.33	6.76	6.77	9.02	-18.72%
YoY %	10.37%	-22.84%	5.73%	8.43%	-0.15%	-24.94%	-	-
Horiz. %	73.17%	66.30%	85.92%	81.26%	74.94%	75.06%	100.00%	-
P/EPS	51.80	36.41	50.98	50.59	38.34	42.16	63.66	-12.78%
YoY %	42.27%	-28.58%	0.77%	31.95%	-9.06%	-33.77%	-	-
Horiz. %	81.37%	57.19%	80.08%	79.47%	60.23%	66.23%	100.00%	-
EY	1.93	2.75	1.96	1.98	2.61	2.37	1.57	14.68%
YoY %	-29.82%	40.31%	-1.01%	-24.14%	10.13%	50.96%	-	-
Horiz. %	122.93%	175.16%	124.84%	126.11%	166.24%	150.96%	100.00%	-
DY	1.01	4.30	1.33	1.40	1.43	4.81	1.09	-4.93%
YoY %	-76.51%	223.31%	-5.00%	-2.10%	-70.27%	341.28%	-	-
Horiz. %	92.66%	394.50%	122.02%	128.44%	131.19%	441.28%	100.00%	-
P/NAPS	4.83	4.17	4.50	4.48	4.60	4.66	5.11	-3.67%
YoY %	15.83%	-7.33%	0.45%	-2.61%	-1.29%	-8.81%	-	-
Horiz. %	94.52%	81.60%	88.06%	87.67%	90.02%	91.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
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	6.79	5.84	7.92	7.89	7.19	6.57	8.82	-15.93%
YoY %	16.27%	-26.26%	0.38%	9.74%	9.44%	-25.51%	-	-
Horiz. %	76.98%	66.21%	89.80%	89.46%	81.52%	74.49%	100.00%	-
P/EPS	53.30	35.60	52.11	54.51	40.78	40.91	62.27	-9.80%
YoY %	49.72%	-31.68%	-4.40%	33.67%	-0.32%	-34.30%	-	-
Horiz. %	85.59%	57.17%	83.68%	87.54%	65.49%	65.70%	100.00%	-
EY	1.88	2.81	1.92	1.83	2.45	2.44	1.61	10.83%
YoY %	-33.10%	46.35%	4.92%	-25.31%	0.41%	51.55%	-	-
Horiz. %	116.77%	174.53%	119.25%	113.66%	152.17%	151.55%	100.00%	-
DY	0.99	4.39	1.30	1.29	1.34	4.96	1.12	-7.86%
YoY %	-77.45%	237.69%	0.78%	-3.73%	-72.98%	342.86%	-	-
Horiz. %	88.39%	391.96%	116.07%	115.18%	119.64%	442.86%	100.00%	-
P/NAPS	4.97	4.07	4.60	4.83	4.89	4.52	5.00	-0.39%
YoY %	22.11%	-11.52%	-4.76%	-1.23%	8.19%	-9.60%	-	-
Horiz. %	99.40%	81.40%	92.00%	96.60%	97.80%	90.40%	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