[AMWAY] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 2.62%
YoY- 62.7%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
Revenue 184,104 171,898 171,847 153,187 144,635 116,909 103,635 8.14%
PBT 28,015 22,333 30,291 36,581 24,603 16,770 13,965 9.94%
Tax -9,707 -5,953 -8,402 -9,577 -6,907 -1,582 -4,674 10.46%
NP 18,308 16,380 21,889 27,004 17,696 15,188 9,291 9.68%
-
NP to SH 18,316 16,380 21,889 27,004 17,696 15,188 9,291 9.68%
-
Tax Rate 34.65% 26.66% 27.74% 26.18% 28.07% 9.43% 33.47% -
Total Cost 165,796 155,518 149,958 126,183 126,939 101,721 94,344 7.98%
-
Net Worth 210,453 238,463 234,994 225,170 195,708 200,534 207,197 0.21%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
Div 14,797 11,512 11,503 14,792 12,334 12,327 12,333 2.51%
Div Payout % 80.79% 70.28% 52.55% 54.78% 69.70% 81.17% 132.74% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
Net Worth 210,453 238,463 234,994 225,170 195,708 200,534 207,197 0.21%
NOSH 164,416 164,457 164,331 164,357 164,460 164,372 164,442 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
NP Margin 9.94% 9.53% 12.74% 17.63% 12.23% 12.99% 8.97% -
ROE 8.70% 6.87% 9.31% 11.99% 9.04% 7.57% 4.48% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
RPS 111.97 104.52 104.57 93.20 87.94 71.12 63.02 8.14%
EPS 11.14 9.96 13.32 16.43 10.76 9.24 5.65 9.69%
DPS 9.00 7.00 7.00 9.00 7.50 7.50 7.50 2.51%
NAPS 1.28 1.45 1.43 1.37 1.19 1.22 1.26 0.21%
Adjusted Per Share Value based on latest NOSH - 164,357
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
RPS 111.99 104.56 104.53 93.18 87.98 71.11 63.04 8.14%
EPS 11.14 9.96 13.31 16.43 10.76 9.24 5.65 9.69%
DPS 9.00 7.00 7.00 9.00 7.50 7.50 7.50 2.51%
NAPS 1.2801 1.4505 1.4294 1.3696 1.1904 1.2198 1.2603 0.21%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/09/06 30/08/04 29/08/03 -
Price 8.30 7.30 6.90 6.30 6.50 6.70 6.70 -
P/RPS 7.41 6.98 6.60 6.76 7.39 9.42 10.63 -4.79%
P/EPS 74.51 73.29 51.80 38.34 60.41 72.51 118.58 -6.13%
EY 1.34 1.36 1.93 2.61 1.66 1.38 0.84 6.56%
DY 1.08 0.96 1.01 1.43 1.15 1.12 1.12 -0.49%
P/NAPS 6.48 5.03 4.83 4.60 5.46 5.49 5.32 2.72%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 CAGR
Date 16/02/11 24/02/10 23/02/09 25/02/08 20/11/06 20/10/04 27/10/03 -
Price 8.30 7.36 7.10 6.70 6.50 6.80 6.85 -
P/RPS 7.41 7.04 6.79 7.19 7.39 9.56 10.87 -5.08%
P/EPS 74.51 73.90 53.30 40.78 60.41 73.59 121.24 -6.41%
EY 1.34 1.35 1.88 2.45 1.66 1.36 0.82 6.92%
DY 1.08 0.95 0.99 1.34 1.15 1.10 1.09 -0.12%
P/NAPS 6.48 5.08 4.97 4.89 5.46 5.57 5.44 2.41%

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