[AMWAY] QoQ TTM 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
TTM Result
Revenue	645,458	626,798	605,033	586,730	584,251	571,913	408,019	35.57%
YoY %	2.98%	3.60%	3.12%	0.42%	2.16%	40.17%	-	-
Horiz. %	158.19%	153.62%	148.29%	143.80%	143.19%	140.17%	100.00%	-
PBT	129,249	135,539	129,905	125,033	120,312	106,559	70,917	48.93%
YoY %	-4.64%	4.34%	3.90%	3.92%	12.91%	50.26%	-	-
Horiz. %	182.25%	191.12%	183.18%	176.31%	169.65%	150.26%	100.00%	-
Tax	-34,154	-35,329	-33,857	-33,058	-32,400	-29,054	-19,727	43.94%
YoY %	3.33%	-4.35%	-2.42%	-2.03%	-11.52%	-47.28%	-	-
Horiz. %	173.13%	179.09%	171.63%	167.58%	164.24%	147.28%	100.00%	-
NP	95,095	100,210	96,048	91,975	87,912	77,505	51,190	50.83%
YoY %	-5.10%	4.33%	4.43%	4.62%	13.43%	51.41%	-	-
Horiz. %	185.77%	195.76%	187.63%	179.67%	171.74%	151.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,095	100,210	96,048	91,975	87,912	77,505	51,190	50.83%
YoY %	-5.10%	4.33%	4.43%	4.62%	13.43%	51.41%	-	-
Horiz. %	185.77%	195.76%	187.63%	179.67%	171.74%	151.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.42%	26.07%	26.06%	26.44%	26.93%	27.27%	27.82%	-
YoY %	1.34%	0.04%	-1.44%	-1.82%	-1.25%	-1.98%	-	-
Horiz. %	94.97%	93.71%	93.67%	95.04%	96.80%	98.02%	100.00%	-
Total Cost	550,363	526,588	508,985	494,755	496,339	494,408	356,829	33.31%
YoY %	4.51%	3.46%	2.88%	-0.32%	0.39%	38.56%	-	-
Horiz. %	154.24%	147.57%	142.64%	138.65%	139.10%	138.56%	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	88,768	92,057	97,804	95,341	92,873	90,405	36,986	78.78%
YoY %	-3.57%	-5.88%	2.58%	2.66%	2.73%	144.43%	-	-
Horiz. %	240.00%	248.90%	264.44%	257.78%	251.10%	244.43%	100.00%	-
Div Payout %	93.35%	91.86%	101.83%	103.66%	105.64%	116.65%	72.25%	-
YoY %	1.62%	-9.79%	-1.77%	-1.87%	-9.44%	61.45%	-	-
Horiz. %	129.20%	127.14%	140.94%	143.47%	146.21%	161.45%	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	14.73%	15.99%	15.87%	15.68%	15.05%	13.55%	12.55%	-
YoY %	-7.88%	0.76%	1.21%	4.19%	11.07%	7.97%	-	-
Horiz. %	117.37%	127.41%	126.45%	124.94%	119.92%	107.97%	100.00%	-
ROE	40.47%	37.63%	38.96%	38.84%	39.04%	32.52%	23.24%	-
YoY %	7.55%	-3.41%	0.31%	-0.51%	20.05%	39.93%	-	-
Horiz. %	174.14%	161.92%	167.64%	167.13%	167.99%	139.93%	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	392.78	381.30	368.10	356.79	355.47	347.95	248.19	35.61%
YoY %	3.01%	3.59%	3.17%	0.37%	2.16%	40.20%	-	-
Horiz. %	158.26%	153.63%	148.31%	143.76%	143.22%	140.20%	100.00%	-
EPS	57.87	60.96	58.44	55.93	53.49	47.15	31.14	50.87%
YoY %	-5.07%	4.31%	4.49%	4.56%	13.45%	51.41%	-	-
Horiz. %	185.84%	195.76%	187.67%	179.61%	171.77%	151.41%	100.00%	-
DPS	54.00	56.00	59.50	58.00	56.50	55.00	22.50	78.78%
YoY %	-3.57%	-5.88%	2.59%	2.65%	2.73%	144.44%	-	-
Horiz. %	240.00%	248.89%	264.44%	257.78%	251.11%	244.44%	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	392.65	381.30	368.06	356.92	355.41	347.91	248.21	35.57%
YoY %	2.98%	3.60%	3.12%	0.42%	2.16%	40.17%	-	-
Horiz. %	158.19%	153.62%	148.29%	143.80%	143.19%	140.17%	100.00%	-
EPS	57.85	60.96	58.43	55.95	53.48	47.15	31.14	50.83%
YoY %	-5.10%	4.33%	4.43%	4.62%	13.43%	51.41%	-	-
Horiz. %	185.77%	195.76%	187.64%	179.67%	171.74%	151.41%	100.00%	-
DPS	54.00	56.00	59.50	58.00	56.50	55.00	22.50	78.78%
YoY %	-3.57%	-5.88%	2.59%	2.65%	2.73%	144.44%	-	-
Horiz. %	240.00%	248.89%	264.44%	257.78%	251.11%	244.44%	100.00%	-
NAPS	1.4295	1.62	1.4998	1.4405	1.3698	1.4498	1.3401	4.37%
YoY %	-11.76%	8.01%	4.12%	5.16%	-5.52%	8.19%	-	-
Horiz. %	106.67%	120.89%	111.92%	107.49%	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
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	1.76	1.77	1.83	1.81	1.77	1.94	2.76	-25.81%
YoY %	-0.56%	-3.28%	1.10%	2.26%	-8.76%	-29.71%	-	-
Horiz. %	63.77%	64.13%	66.30%	65.58%	64.13%	70.29%	100.00%	-
P/EPS	11.92	11.07	11.55	11.53	11.78	14.31	22.00	-33.41%
YoY %	7.68%	-4.16%	0.17%	-2.12%	-17.68%	-34.95%	-	-
Horiz. %	54.18%	50.32%	52.50%	52.41%	53.55%	65.05%	100.00%	-
EY	8.39	9.03	8.66	8.67	8.49	6.99	4.55	50.09%
YoY %	-7.09%	4.27%	-0.12%	2.12%	21.46%	53.63%	-	-
Horiz. %	184.40%	198.46%	190.33%	190.55%	186.59%	153.63%	100.00%	-
DY	7.83	8.30	8.81	8.99	8.97	8.15	3.28	78.14%
YoY %	-5.66%	-5.79%	-2.00%	0.22%	10.06%	148.48%	-	-
Horiz. %	238.72%	253.05%	268.60%	274.09%	273.48%	248.48%	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	1.81	1.73	1.87	1.95	1.88	1.88	2.70	-23.31%
YoY %	4.62%	-7.49%	-4.10%	3.72%	0.00%	-30.37%	-	-
Horiz. %	67.04%	64.07%	69.26%	72.22%	69.63%	69.63%	100.00%	-
P/EPS	12.27	10.83	11.81	12.43	12.53	13.89	21.52	-31.12%
YoY %	13.30%	-8.30%	-4.99%	-0.80%	-9.79%	-35.46%	-	-
Horiz. %	57.02%	50.33%	54.88%	57.76%	58.22%	64.54%	100.00%	-
EY	8.15	9.24	8.47	8.05	7.98	7.20	4.65	45.12%
YoY %	-11.80%	9.09%	5.22%	0.88%	10.83%	54.84%	-	-
Horiz. %	175.27%	198.71%	182.15%	173.12%	171.61%	154.84%	100.00%	-
DY	7.61	8.48	8.62	8.35	8.43	8.40	3.36	72.03%
YoY %	-10.26%	-1.62%	3.23%	-0.95%	0.36%	150.00%	-	-
Horiz. %	226.49%	252.38%	256.55%	248.51%	250.89%	250.00%	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