[AMWAY] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 71.33%
YoY- 20.19%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 CAGR
Revenue 553,443 535,305 492,004 473,611 431,064 438,176 380,134 6.10%
PBT 87,434 81,134 76,541 98,958 83,731 64,387 56,519 7.12%
Tax -22,374 -21,170 -20,378 -25,752 -22,823 -18,115 -16,228 5.19%
NP 65,060 59,964 56,163 73,206 60,908 46,272 40,291 7.85%
-
NP to SH 65,056 60,002 56,163 73,206 60,908 46,272 40,291 7.85%
-
Tax Rate 25.59% 26.09% 26.62% 26.02% 27.26% 28.13% 28.71% -
Total Cost 488,383 475,341 435,841 400,405 370,156 391,904 339,843 5.88%
-
Net Worth 231,755 256,587 266,268 266,323 238,371 215,333 215,345 1.16%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 CAGR
Div 93,688 93,753 67,389 77,266 78,087 73,969 69,864 4.73%
Div Payout % 144.01% 156.25% 119.99% 105.55% 128.21% 159.86% 173.40% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 CAGR
Net Worth 231,755 256,587 266,268 266,323 238,371 215,333 215,345 1.16%
NOSH 164,365 164,479 164,363 164,397 164,394 164,376 164,385 -0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 CAGR
NP Margin 11.76% 11.20% 11.42% 15.46% 14.13% 10.56% 10.60% -
ROE 28.07% 23.38% 21.09% 27.49% 25.55% 21.49% 18.71% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 CAGR
RPS 336.71 325.45 299.34 288.09 262.21 266.57 231.24 6.10%
EPS 39.58 36.48 34.17 44.53 37.05 28.15 24.51 7.85%
DPS 57.00 57.00 41.00 47.00 47.50 45.00 42.50 4.74%
NAPS 1.41 1.56 1.62 1.62 1.45 1.31 1.31 1.16%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 CAGR
RPS 336.67 325.64 299.30 288.11 262.23 266.55 231.25 6.10%
EPS 39.58 36.50 34.17 44.53 37.05 28.15 24.51 7.85%
DPS 56.99 57.03 40.99 47.00 47.50 45.00 42.50 4.73%
NAPS 1.4098 1.5609 1.6198 1.6201 1.4501 1.3099 1.31 1.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 31/05/05 -
Price 8.68 7.95 7.39 6.75 6.75 6.40 6.65 -
P/RPS 2.58 2.44 2.47 2.34 2.57 2.40 2.88 -1.72%
P/EPS 21.93 21.79 21.63 15.16 18.22 22.74 27.13 -3.30%
EY 4.56 4.59 4.62 6.60 5.49 4.40 3.69 3.39%
DY 6.57 7.17 5.55 6.96 7.04 7.03 6.39 0.43%
P/NAPS 6.16 5.10 4.56 4.17 4.66 4.89 5.08 3.08%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 CAGR
Date 16/11/11 15/11/10 17/11/09 10/11/08 19/11/07 03/08/06 26/07/05 -
Price 9.04 8.24 7.34 6.60 6.55 6.35 6.75 -
P/RPS 2.68 2.53 2.45 2.29 2.50 2.38 2.92 -1.34%
P/EPS 22.84 22.59 21.48 14.82 17.68 22.56 27.54 -2.90%
EY 4.38 4.43 4.66 6.75 5.66 4.43 3.63 3.00%
DY 6.31 6.92 5.59 7.12 7.25 7.09 6.30 0.02%
P/NAPS 6.41 5.28 4.53 4.07 4.52 4.85 5.15 3.51%

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