[AMWAY] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 4.62%
YoY- 174.54%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 CAGR
Revenue 716,683 675,574 664,478 586,730 283,167 0 341,975 12.39%
PBT 114,157 95,241 126,936 125,033 46,413 0 51,816 13.28%
Tax -32,349 -25,363 -33,406 -33,058 -12,912 0 -12,513 16.17%
NP 81,808 69,878 93,530 91,975 33,501 0 39,303 12.26%
-
NP to SH 81,750 69,892 93,530 91,975 33,501 0 39,303 12.25%
-
Tax Rate 28.34% 26.63% 26.32% 26.44% 27.82% - 24.15% -
Total Cost 634,875 605,696 570,948 494,755 249,666 0 302,672 12.40%
-
Net Worth 217,152 244,999 243,347 236,803 212,122 164,339 164,317 4.49%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 CAGR
Div 108,472 82,308 85,477 95,341 24,657 - 69,864 7.19%
Div Payout % 132.69% 117.77% 91.39% 103.66% 73.60% - 177.76% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 CAGR
Net Worth 217,152 244,999 243,347 236,803 212,122 164,339 164,317 4.49%
NOSH 164,509 165,540 164,423 164,447 164,435 164,339 164,317 0.01%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 CAGR
NP Margin 11.41% 10.34% 14.08% 15.68% 11.83% 0.00% 11.49% -
ROE 37.65% 28.53% 38.43% 38.84% 15.79% 0.00% 23.92% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 CAGR
RPS 435.65 408.10 404.13 356.79 172.21 0.00 208.12 12.36%
EPS 49.69 42.22 56.88 55.93 20.37 0.00 23.92 12.23%
DPS 66.00 50.00 52.00 58.00 15.00 0.00 42.50 7.19%
NAPS 1.32 1.48 1.48 1.44 1.29 1.00 1.00 4.48%
Adjusted Per Share Value based on latest NOSH - 164,447
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 CAGR
RPS 435.94 410.93 404.18 356.89 172.24 0.00 208.01 12.39%
EPS 49.73 42.51 56.89 55.95 20.38 0.00 23.91 12.25%
DPS 65.98 50.07 51.99 57.99 15.00 0.00 42.50 7.19%
NAPS 1.3209 1.4903 1.4802 1.4404 1.2903 0.9996 0.9995 4.49%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 30/12/05 30/11/04 -
Price 8.80 7.32 7.15 6.45 6.70 6.55 6.75 -
P/RPS 2.02 1.79 1.77 1.81 3.89 0.00 3.24 -7.18%
P/EPS 17.71 17.34 12.57 11.53 32.89 0.00 28.22 -7.09%
EY 5.65 5.77 7.96 8.67 3.04 0.00 3.54 7.66%
DY 7.50 6.83 7.27 8.99 2.24 0.00 6.30 2.79%
P/NAPS 6.67 4.95 4.83 4.48 5.19 6.55 6.75 -0.18%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 CAGR
Date 11/05/11 19/05/10 13/05/09 21/05/08 03/05/07 20/01/06 31/01/05 -
Price 9.73 7.45 7.40 6.95 6.95 6.55 6.60 -
P/RPS 2.23 1.83 1.83 1.95 4.04 0.00 3.17 -5.40%
P/EPS 19.58 17.65 13.01 12.43 34.11 0.00 27.59 -5.27%
EY 5.11 5.67 7.69 8.05 2.93 0.00 3.62 5.59%
DY 6.78 6.71 7.03 8.35 2.16 0.00 6.44 0.81%
P/NAPS 7.37 5.03 5.00 4.83 5.39 6.55 6.60 1.75%

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