[AMWAY] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 51.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
Revenue 707,203 663,851 626,798 571,913 0 116,909 443,076 7.65%
PBT 103,467 106,832 135,539 106,559 0 16,770 69,549 6.46%
Tax -27,123 -28,780 -35,329 -29,054 0 -1,582 -21,852 3.46%
NP 76,344 78,052 100,210 77,505 0 15,188 47,697 7.70%
-
NP to SH 76,281 78,052 100,210 77,505 0 15,188 47,697 7.69%
-
Tax Rate 26.21% 26.94% 26.07% 27.27% - 9.43% 31.42% -
Total Cost 630,859 585,799 526,588 494,408 0 101,721 395,379 7.65%
-
Net Worth 256,493 266,337 266,303 238,330 164,305 164,298 218,645 2.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
Div 105,280 78,910 92,057 90,405 - 12,327 82,203 3.98%
Div Payout % 138.02% 101.10% 91.86% 116.65% - 81.17% 172.35% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
Net Worth 256,493 266,337 266,303 238,330 164,305 164,298 218,645 2.55%
NOSH 164,418 164,406 164,385 164,366 164,305 164,298 164,395 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
NP Margin 10.80% 11.76% 15.99% 13.55% 0.00% 12.99% 10.76% -
ROE 29.74% 29.31% 37.63% 32.52% 0.00% 9.24% 21.81% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
RPS 430.12 403.79 381.30 347.95 0.00 71.16 269.52 7.65%
EPS 46.39 47.48 60.96 47.15 0.00 9.24 29.01 7.68%
DPS 64.00 48.00 56.00 55.00 0.00 7.50 50.00 3.97%
NAPS 1.56 1.62 1.62 1.45 1.00 1.00 1.33 2.54%
Adjusted Per Share Value based on latest NOSH - 164,366
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
RPS 430.17 403.80 381.26 347.88 0.00 71.11 269.51 7.65%
EPS 46.40 47.48 60.95 47.14 0.00 9.24 29.01 7.69%
DPS 64.04 48.00 56.00 54.99 0.00 7.50 50.00 3.98%
NAPS 1.5602 1.6201 1.6199 1.4497 0.9994 0.9994 1.33 2.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 31/05/05 31/05/04 -
Price 7.95 7.39 6.75 6.75 6.40 6.65 6.70 -
P/RPS 1.85 1.83 1.77 1.94 0.00 9.35 2.49 -4.58%
P/EPS 17.14 15.57 11.07 14.31 0.00 71.94 23.09 -4.59%
EY 5.84 6.42 9.03 6.99 0.00 1.39 4.33 4.83%
DY 8.05 6.50 8.30 8.15 0.00 1.13 7.46 1.20%
P/NAPS 5.10 4.56 4.17 4.66 6.40 6.65 5.04 0.18%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 CAGR
Date 15/11/10 17/11/09 10/11/08 19/11/07 03/08/06 26/07/05 16/07/04 -
Price 8.24 7.34 6.60 6.55 6.35 6.75 6.80 -
P/RPS 1.92 1.82 1.73 1.88 0.00 9.49 2.52 -4.20%
P/EPS 17.76 15.46 10.83 13.89 0.00 73.02 23.44 -4.28%
EY 5.63 6.47 9.24 7.20 0.00 1.37 4.27 4.45%
DY 7.77 6.54 8.48 8.40 0.00 1.11 7.35 0.88%
P/NAPS 5.28 4.53 4.07 4.52 6.35 6.75 5.11 0.51%

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