[AMWAY] YoY TTM 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- 4.33%
YoY- 29.29%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 CAGR
Revenue 737,547 707,203 663,851 626,798 571,913 0 116,909 33.73%
PBT 115,449 103,467 106,832 135,539 106,559 0 16,770 35.58%
Tax -32,081 -27,123 -28,780 -35,329 -29,054 0 -1,582 60.78%
NP 83,368 76,344 78,052 100,210 77,505 0 15,188 30.82%
-
NP to SH 83,372 76,281 78,052 100,210 77,505 0 15,188 30.82%
-
Tax Rate 27.79% 26.21% 26.94% 26.07% 27.27% - 9.43% -
Total Cost 654,179 630,859 585,799 526,588 494,408 0 101,721 34.13%
-
Net Worth 231,786 256,493 266,337 266,303 238,330 164,305 164,298 5.58%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 CAGR
Div 108,491 105,280 78,910 92,057 90,405 - 12,327 40.94%
Div Payout % 130.13% 138.02% 101.10% 91.86% 116.65% - 81.17% -
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 231,786 256,493 266,337 266,303 238,330 164,305 164,298 5.58%
NOSH 164,387 164,418 164,406 164,385 164,366 164,305 164,298 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 11.30% 10.80% 11.76% 15.99% 13.55% 0.00% 12.99% -
ROE 35.97% 29.74% 29.31% 37.63% 32.52% 0.00% 9.24% -
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 448.66 430.12 403.79 381.30 347.95 0.00 71.16 33.71%
EPS 50.72 46.39 47.48 60.96 47.15 0.00 9.24 30.82%
DPS 66.00 64.00 48.00 56.00 55.00 0.00 7.50 40.94%
NAPS 1.41 1.56 1.62 1.62 1.45 1.00 1.00 5.57%
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 448.63 430.17 403.80 381.26 347.88 0.00 71.11 33.73%
EPS 50.71 46.40 47.48 60.95 47.14 0.00 9.24 30.82%
DPS 65.99 64.04 48.00 56.00 54.99 0.00 7.50 40.93%
NAPS 1.4099 1.5602 1.6201 1.6199 1.4497 0.9994 0.9994 5.58%
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 1.93 1.85 1.83 1.77 1.94 0.00 9.35 -22.04%
P/EPS 17.11 17.14 15.57 11.07 14.31 0.00 71.94 -20.27%
EY 5.84 5.84 6.42 9.03 6.99 0.00 1.39 25.42%
DY 7.60 8.05 6.50 8.30 8.15 0.00 1.13 35.08%
P/NAPS 6.16 5.10 4.56 4.17 4.66 6.40 6.65 -1.20%
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 2.01 1.92 1.82 1.73 1.88 0.00 9.49 -21.72%
P/EPS 17.82 17.76 15.46 10.83 13.89 0.00 73.02 -19.95%
EY 5.61 5.63 6.47 9.24 7.20 0.00 1.37 24.91%
DY 7.30 7.77 6.54 8.48 8.40 0.00 1.11 34.61%
P/NAPS 6.41 5.28 4.53 4.07 4.52 6.35 6.75 -0.81%

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