[AMWAY] QoQ TTM 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
TTM Result
Revenue	663,851	674,636	664,478	645,458	626,798	605,033	586,730	8.57%
YoY %	-1.60%	1.53%	2.95%	2.98%	3.60%	3.12%	-	-
Horiz. %	113.14%	114.98%	113.25%	110.01%	106.83%	103.12%	100.00%	-
PBT	106,832	119,762	126,936	129,249	135,539	129,905	125,033	-9.94%
YoY %	-10.80%	-5.65%	-1.79%	-4.64%	4.34%	3.90%	-	-
Horiz. %	85.44%	95.78%	101.52%	103.37%	108.40%	103.90%	100.00%	-
Tax	-28,780	-31,718	-33,406	-34,154	-35,329	-33,857	-33,058	-8.81%
YoY %	9.26%	5.05%	2.19%	3.33%	-4.35%	-2.42%	-	-
Horiz. %	87.06%	95.95%	101.05%	103.32%	106.87%	102.42%	100.00%	-
NP	78,052	88,044	93,530	95,095	100,210	96,048	91,975	-10.35%
YoY %	-11.35%	-5.87%	-1.65%	-5.10%	4.33%	4.43%	-	-
Horiz. %	84.86%	95.73%	101.69%	103.39%	108.95%	104.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,052	88,044	93,530	95,095	100,210	96,048	91,975	-10.35%
YoY %	-11.35%	-5.87%	-1.65%	-5.10%	4.33%	4.43%	-	-
Horiz. %	84.86%	95.73%	101.69%	103.39%	108.95%	104.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.94%	26.48%	26.32%	26.42%	26.07%	26.06%	26.44%	-
YoY %	1.74%	0.61%	-0.38%	1.34%	0.04%	-1.44%	-	-
Horiz. %	101.89%	100.15%	99.55%	99.92%	98.60%	98.56%	100.00%	-
Total Cost	585,799	586,592	570,948	550,363	526,588	508,985	494,755	11.90%
YoY %	-0.14%	2.74%	3.74%	4.51%	3.46%	2.88%	-	-
Horiz. %	118.40%	118.56%	115.40%	111.24%	106.43%	102.88%	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	78,910	82,192	85,477	88,768	92,057	97,804	95,341	-11.83%
YoY %	-3.99%	-3.84%	-3.71%	-3.57%	-5.88%	2.58%	-	-
Horiz. %	82.77%	86.21%	89.65%	93.11%	96.56%	102.58%	100.00%	-
Div Payout %	101.10%	93.35%	91.39%	93.35%	91.86%	101.83%	103.66%	-
YoY %	8.30%	2.14%	-2.10%	1.62%	-9.79%	-1.77%	-	-
Horiz. %	97.53%	90.05%	88.16%	90.05%	88.62%	98.23%	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	11.76%	13.05%	14.08%	14.73%	15.99%	15.87%	15.68%	-
YoY %	-9.89%	-7.32%	-4.41%	-7.88%	0.76%	1.21%	-	-
Horiz. %	75.00%	83.23%	89.80%	93.94%	101.98%	101.21%	100.00%	-
ROE	29.31%	34.33%	38.43%	40.47%	37.63%	38.96%	38.84%	-
YoY %	-14.62%	-10.67%	-5.04%	7.55%	-3.41%	0.31%	-	-
Horiz. %	75.46%	88.39%	98.94%	104.20%	96.88%	100.31%	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	403.79	410.35	404.13	392.78	381.30	368.10	356.79	8.59%
YoY %	-1.60%	1.54%	2.89%	3.01%	3.59%	3.17%	-	-
Horiz. %	113.17%	115.01%	113.27%	110.09%	106.87%	103.17%	100.00%	-
EPS	47.48	53.55	56.88	57.87	60.96	58.44	55.93	-10.33%
YoY %	-11.34%	-5.85%	-1.71%	-5.07%	4.31%	4.49%	-	-
Horiz. %	84.89%	95.74%	101.70%	103.47%	108.99%	104.49%	100.00%	-
DPS	48.00	50.00	52.00	54.00	56.00	59.50	58.00	-11.84%
YoY %	-4.00%	-3.85%	-3.70%	-3.57%	-5.88%	2.59%	-	-
Horiz. %	82.76%	86.21%	89.66%	93.10%	96.55%	102.59%	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	403.84	410.40	404.22	392.65	381.30	368.06	356.92	8.57%
YoY %	-1.60%	1.53%	2.95%	2.98%	3.60%	3.12%	-	-
Horiz. %	113.15%	114.98%	113.25%	110.01%	106.83%	103.12%	100.00%	-
EPS	47.48	53.56	56.90	57.85	60.96	58.43	55.95	-10.35%
YoY %	-11.35%	-5.87%	-1.64%	-5.10%	4.33%	4.43%	-	-
Horiz. %	84.86%	95.73%	101.70%	103.40%	108.95%	104.43%	100.00%	-
DPS	48.00	50.00	52.00	54.00	56.00	59.50	58.00	-11.84%
YoY %	-4.00%	-3.85%	-3.70%	-3.57%	-5.88%	2.59%	-	-
Horiz. %	82.76%	86.21%	89.66%	93.10%	96.55%	102.59%	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	1.83	1.74	1.77	1.76	1.77	1.83	1.81	0.73%
YoY %	5.17%	-1.69%	0.57%	-0.56%	-3.28%	1.10%	-	-
Horiz. %	101.10%	96.13%	97.79%	97.24%	97.79%	101.10%	100.00%	-
P/EPS	15.57	13.35	12.57	11.92	11.07	11.55	11.53	22.15%
YoY %	16.63%	6.21%	5.45%	7.68%	-4.16%	0.17%	-	-
Horiz. %	135.04%	115.78%	109.02%	103.38%	96.01%	100.17%	100.00%	-
EY	6.42	7.49	7.96	8.39	9.03	8.66	8.67	-18.13%
YoY %	-14.29%	-5.90%	-5.13%	-7.09%	4.27%	-0.12%	-	-
Horiz. %	74.05%	86.39%	91.81%	96.77%	104.15%	99.88%	100.00%	-
DY	6.50	6.99	7.27	7.83	8.30	8.81	8.99	-19.42%
YoY %	-7.01%	-3.85%	-7.15%	-5.66%	-5.79%	-2.00%	-	-
Horiz. %	72.30%	77.75%	80.87%	87.10%	92.32%	98.00%	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	1.82	1.78	1.83	1.81	1.73	1.87	1.95	-4.49%
YoY %	2.25%	-2.73%	1.10%	4.62%	-7.49%	-4.10%	-	-
Horiz. %	93.33%	91.28%	93.85%	92.82%	88.72%	95.90%	100.00%	-
P/EPS	15.46	13.63	13.01	12.27	10.83	11.81	12.43	15.63%
YoY %	13.43%	4.77%	6.03%	13.30%	-8.30%	-4.99%	-	-
Horiz. %	124.38%	109.65%	104.67%	98.71%	87.13%	95.01%	100.00%	-
EY	6.47	7.34	7.69	8.15	9.24	8.47	8.05	-13.54%
YoY %	-11.85%	-4.55%	-5.64%	-11.80%	9.09%	5.22%	-	-
Horiz. %	80.37%	91.18%	95.53%	101.24%	114.78%	105.22%	100.00%	-
DY	6.54	6.85	7.03	7.61	8.48	8.62	8.35	-15.01%
YoY %	-4.53%	-2.56%	-7.62%	-10.26%	-1.62%	3.23%	-	-
Horiz. %	78.32%	82.04%	84.19%	91.14%	101.56%	103.23%	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