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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -22.36%
YoY- 24.04%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 171,847 185,659 143,155 144,797 153,187 163,894 124,852 23.61%
PBT 30,291 41,276 29,376 28,306 36,581 35,642 24,504 15.10%
Tax -8,402 -10,799 -7,614 -7,339 -9,577 -9,327 -6,815 14.90%
NP 21,889 30,477 21,762 20,967 27,004 26,315 17,689 15.18%
-
NP to SH 21,889 30,477 21,762 20,967 27,004 26,315 17,689 15.18%
-
Tax Rate 27.74% 26.16% 25.92% 25.93% 26.18% 26.17% 27.81% -
Total Cost 149,958 155,182 121,393 123,830 126,183 137,579 107,163 24.98%
-
Net Worth 234,994 266,303 246,548 236,803 225,170 238,330 220,290 4.38%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 11,503 47,671 14,792 14,800 14,792 53,418 12,329 -4.49%
Div Payout % 52.55% 156.42% 67.98% 70.59% 54.78% 203.00% 69.70% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 234,994 266,303 246,548 236,803 225,170 238,330 220,290 4.38%
NOSH 164,331 164,385 164,365 164,447 164,357 164,366 164,395 -0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.74% 16.42% 15.20% 14.48% 17.63% 16.06% 14.17% -
ROE 9.31% 11.44% 8.83% 8.85% 11.99% 11.04% 8.03% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 104.57 112.94 87.10 88.05 93.20 99.71 75.95 23.64%
EPS 13.32 18.54 13.24 12.75 16.43 16.01 10.76 15.21%
DPS 7.00 29.00 9.00 9.00 9.00 32.50 7.50 -4.47%
NAPS 1.43 1.62 1.50 1.44 1.37 1.45 1.34 4.40%
Adjusted Per Share Value based on latest NOSH - 164,447
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 104.54 112.94 87.08 88.08 93.19 99.70 75.95 23.61%
EPS 13.32 18.54 13.24 12.75 16.43 16.01 10.76 15.21%
DPS 7.00 29.00 9.00 9.00 9.00 32.50 7.50 -4.47%
NAPS 1.4295 1.62 1.4998 1.4405 1.3698 1.4498 1.3401 4.37%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 51.80 36.41 50.98 50.59 38.34 42.16 63.66 -12.78%
EY 1.93 2.75 1.96 1.98 2.61 2.37 1.57 14.68%
DY 1.01 4.30 1.33 1.40 1.43 4.81 1.09 -4.93%
P/NAPS 4.83 4.17 4.50 4.48 4.60 4.66 5.11 -3.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 53.30 35.60 52.11 54.51 40.78 40.91 62.27 -9.80%
EY 1.88 2.81 1.92 1.83 2.45 2.44 1.61 10.83%
DY 0.99 4.39 1.30 1.29 1.34 4.96 1.12 -7.86%
P/NAPS 4.97 4.07 4.60 4.83 4.89 4.52 5.00 -0.39%

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