[AMWAY] QoQ Annualized Quarter Result on 30-Sep-2006 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 3.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 534,340 569,272 723,660 582,811 584,234 599,954 675,284 -14.48%
PBT 96,178 94,340 111,818 88,990 85,849 88,614 97,188 -0.69%
Tax -26,992 -26,724 -31,253 -25,022 -24,153 -24,922 -27,048 -0.13%
NP 69,186 67,616 80,565 63,968 61,696 63,692 70,140 -0.91%
-
NP to SH 69,186 67,616 80,565 63,968 61,696 63,692 70,140 -0.91%
-
Tax Rate 28.06% 28.33% 27.95% 28.12% 28.13% 28.12% 27.83% -
Total Cost 465,154 501,656 643,095 518,843 522,538 536,262 605,144 -16.12%
-
Net Worth 220,316 212,122 203,837 195,635 215,333 210,443 207,067 4.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 49,324 49,330 98,630 86,309 98,625 57,543 65,735 -17.46%
Div Payout % 71.29% 72.96% 122.42% 134.93% 159.86% 90.35% 93.72% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 220,316 212,122 203,837 195,635 215,333 210,443 207,067 4.23%
NOSH 164,415 164,435 164,384 164,460 164,376 164,408 164,339 0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.95% 11.88% 11.13% 10.98% 10.56% 10.62% 10.39% -
ROE 31.40% 31.88% 39.52% 32.70% 28.65% 30.27% 33.87% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 324.99 346.20 440.22 354.51 355.42 364.92 410.91 -14.51%
EPS 42.08 41.12 49.01 38.91 37.53 38.74 42.68 -0.94%
DPS 30.00 30.00 60.00 52.50 60.00 35.00 40.00 -17.49%
NAPS 1.34 1.29 1.24 1.19 1.31 1.28 1.26 4.20%
Adjusted Per Share Value based on latest NOSH - 164,460
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 325.05 346.30 440.22 354.54 355.40 364.97 410.79 -14.48%
EPS 42.09 41.13 49.01 38.91 37.53 38.75 42.67 -0.91%
DPS 30.01 30.01 60.00 52.50 60.00 35.00 39.99 -17.46%
NAPS 1.3402 1.2904 1.24 1.1901 1.3099 1.2802 1.2596 4.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.85 6.70 6.55 6.50 6.40 6.30 6.55 -
P/RPS 2.11 1.94 1.49 1.83 1.80 1.73 1.59 20.82%
P/EPS 16.28 16.29 13.36 16.71 17.05 16.26 15.35 4.01%
EY 6.14 6.14 7.48 5.99 5.86 6.15 6.52 -3.93%
DY 4.38 4.48 9.16 8.08 9.38 5.56 6.11 -19.95%
P/NAPS 5.11 5.19 5.28 5.46 4.89 4.92 5.20 -1.16%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 03/05/07 12/02/07 20/11/06 03/08/06 26/04/06 20/01/06 -
Price 6.70 6.95 6.60 6.50 6.35 6.50 6.55 -
P/RPS 2.06 2.01 1.50 1.83 1.79 1.78 1.59 18.90%
P/EPS 15.92 16.90 13.47 16.71 16.92 16.78 15.35 2.46%
EY 6.28 5.92 7.43 5.99 5.91 5.96 6.52 -2.47%
DY 4.48 4.32 9.09 8.08 9.45 5.38 6.11 -18.73%
P/NAPS 5.00 5.39 5.32 5.46 4.85 5.08 5.20 -2.58%

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