[AMWAY] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -28.18%
YoY- -18.94%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 CAGR
Revenue 182,375 184,104 171,898 171,847 153,187 144,635 116,909 6.24%
PBT 33,552 28,015 22,333 30,291 36,581 24,603 16,770 9.91%
Tax -8,653 -9,707 -5,953 -8,402 -9,577 -6,907 -1,582 26.06%
NP 24,899 18,308 16,380 21,889 27,004 17,696 15,188 6.96%
-
NP to SH 24,934 18,316 16,380 21,889 27,004 17,696 15,188 6.99%
-
Tax Rate 25.79% 34.65% 26.66% 27.74% 26.18% 28.07% 9.43% -
Total Cost 157,476 165,796 155,518 149,958 126,183 126,939 101,721 6.13%
-
Net Worth 192,331 210,453 238,463 234,994 225,170 195,708 200,534 -0.56%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 CAGR
Div 14,794 14,797 11,512 11,503 14,792 12,334 12,327 2.51%
Div Payout % 59.34% 80.79% 70.28% 52.55% 54.78% 69.70% 81.17% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 CAGR
Net Worth 192,331 210,453 238,463 234,994 225,170 195,708 200,534 -0.56%
NOSH 164,385 164,416 164,457 164,331 164,357 164,460 164,372 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 CAGR
NP Margin 13.65% 9.94% 9.53% 12.74% 17.63% 12.23% 12.99% -
ROE 12.96% 8.70% 6.87% 9.31% 11.99% 9.04% 7.57% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 CAGR
RPS 110.94 111.97 104.52 104.57 93.20 87.94 71.12 6.24%
EPS 15.15 11.14 9.96 13.32 16.43 10.76 9.24 6.97%
DPS 9.00 9.00 7.00 7.00 9.00 7.50 7.50 2.51%
NAPS 1.17 1.28 1.45 1.43 1.37 1.19 1.22 -0.56%
Adjusted Per Share Value based on latest NOSH - 164,331
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 CAGR
RPS 110.94 112.00 104.57 104.54 93.19 87.99 71.12 6.24%
EPS 15.15 11.14 9.96 13.32 16.43 10.76 9.24 6.97%
DPS 9.00 9.00 7.00 7.00 9.00 7.50 7.50 2.51%
NAPS 1.17 1.2802 1.4506 1.4295 1.3698 1.1905 1.2199 -0.56%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/09/06 30/08/04 -
Price 9.26 8.30 7.30 6.90 6.30 6.50 6.70 -
P/RPS 8.35 7.41 6.98 6.60 6.76 7.39 9.42 -1.62%
P/EPS 61.05 74.51 73.29 51.80 38.34 60.41 72.51 -2.31%
EY 1.64 1.34 1.36 1.93 2.61 1.66 1.38 2.38%
DY 0.97 1.08 0.96 1.01 1.43 1.15 1.12 -1.94%
P/NAPS 7.91 6.48 5.03 4.83 4.60 5.46 5.49 5.10%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 CAGR
Date 15/02/12 16/02/11 24/02/10 23/02/09 25/02/08 20/11/06 20/10/04 -
Price 9.80 8.30 7.36 7.10 6.70 6.50 6.80 -
P/RPS 8.83 7.41 7.04 6.79 7.19 7.39 9.56 -1.07%
P/EPS 64.61 74.51 73.90 53.30 40.78 60.41 73.59 -1.75%
EY 1.55 1.34 1.35 1.88 2.45 1.66 1.36 1.79%
DY 0.92 1.08 0.95 0.99 1.34 1.15 1.10 -2.40%
P/NAPS 8.38 6.48 5.08 4.97 4.89 5.46 5.57 5.72%

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