[AMWAY] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 104.64%
YoY- -25.24%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
Revenue 343,805 317,130 287,952 267,170 299,977 250,215 216,375 7.58%
PBT 52,333 48,195 57,682 48,089 44,307 39,059 36,253 5.96%
Tax -13,875 -12,517 -14,953 -13,496 -12,461 -11,189 -11,163 3.49%
NP 38,458 35,678 42,729 34,593 31,846 27,870 25,090 6.97%
-
NP to SH 38,496 35,678 42,729 34,593 31,846 27,870 25,090 6.98%
-
Tax Rate 26.51% 25.97% 25.92% 28.06% 28.12% 28.65% 30.79% -
Total Cost 305,347 281,452 245,223 232,577 268,131 222,345 191,285 7.65%
-
Net Worth 250,166 256,486 246,608 220,316 210,443 220,329 213,741 2.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
Div 29,624 23,018 29,592 24,662 28,771 24,663 24,662 2.93%
Div Payout % 76.96% 64.52% 69.26% 71.29% 90.35% 88.50% 98.30% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
Net Worth 250,166 256,486 246,608 220,316 210,443 220,329 213,741 2.51%
NOSH 164,583 164,414 164,405 164,415 164,408 164,424 164,416 0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
NP Margin 11.19% 11.25% 14.84% 12.95% 10.62% 11.14% 11.60% -
ROE 15.39% 13.91% 17.33% 15.70% 15.13% 12.65% 11.74% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
RPS 208.89 192.88 175.15 162.50 182.46 152.18 131.60 7.56%
EPS 23.39 21.70 25.99 21.04 19.37 16.95 15.26 6.97%
DPS 18.00 14.00 18.00 15.00 17.50 15.00 15.00 2.91%
NAPS 1.52 1.56 1.50 1.34 1.28 1.34 1.30 2.49%
Adjusted Per Share Value based on latest NOSH - 164,395
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
RPS 209.13 192.90 175.15 162.51 182.47 152.20 131.61 7.58%
EPS 23.42 21.70 25.99 21.04 19.37 16.95 15.26 6.99%
DPS 18.02 14.00 18.00 15.00 17.50 15.00 15.00 2.93%
NAPS 1.5217 1.5601 1.5001 1.3401 1.2801 1.3402 1.3001 2.51%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 31/03/06 28/02/05 27/02/04 -
Price 7.95 7.15 6.75 6.85 6.30 6.60 6.75 -
P/RPS 3.81 3.71 3.85 4.22 3.45 4.34 5.13 -4.58%
P/EPS 33.99 32.95 25.97 32.56 32.52 38.94 44.23 -4.07%
EY 2.94 3.03 3.85 3.07 3.07 2.57 2.26 4.23%
DY 2.26 1.96 2.67 2.19 2.78 2.27 2.22 0.28%
P/NAPS 5.23 4.58 4.50 5.11 4.92 4.93 5.19 0.12%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 CAGR
Date 05/08/10 19/08/09 30/07/08 20/08/07 26/04/06 28/04/05 21/04/04 -
Price 8.00 7.30 6.90 6.70 6.50 6.65 6.70 -
P/RPS 3.83 3.78 3.94 4.12 3.56 4.37 5.09 -4.38%
P/EPS 34.20 33.64 26.55 31.84 33.56 39.23 43.91 -3.86%
EY 2.92 2.97 3.77 3.14 2.98 2.55 2.28 3.98%
DY 2.25 1.92 2.61 2.24 2.69 2.26 2.24 0.07%
P/NAPS 5.26 4.68 4.60 5.00 5.08 4.96 5.15 0.33%

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