[AMWAY] QoQ Cumulative Quarter Result on 30-Jun-2006 [#3]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	CAGR
Cumulative Result
Revenue	142,318	723,660	582,811	438,176	299,977	168,821	507,030	-55.23%
YoY %	-80.33%	24.17%	33.01%	46.07%	77.69%	-66.70%	-	-
Horiz. %	28.07%	142.73%	114.95%	86.42%	59.16%	33.30%	100.00%	-
PBT	23,585	111,818	88,990	64,387	44,307	24,297	73,289	-51.18%
YoY %	-78.91%	25.65%	38.21%	45.32%	82.36%	-66.85%	-	-
Horiz. %	32.18%	152.57%	121.42%	87.85%	60.46%	33.15%	100.00%	-
Tax	-6,681	-31,253	-25,022	-18,115	-12,461	-6,762	-21,390	-52.10%
YoY %	78.62%	-24.90%	-38.13%	-45.37%	-84.28%	68.39%	-	-
Horiz. %	31.23%	146.11%	116.98%	84.69%	58.26%	31.61%	100.00%	-
NP	16,904	80,565	63,968	46,272	31,846	17,535	51,899	-50.81%
YoY %	-79.02%	25.95%	38.24%	45.30%	81.61%	-66.21%	-	-
Horiz. %	32.57%	155.23%	123.25%	89.16%	61.36%	33.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,904	80,565	63,968	46,272	31,846	17,535	51,899	-50.81%
YoY %	-79.02%	25.95%	38.24%	45.30%	81.61%	-66.21%	-	-
Horiz. %	32.57%	155.23%	123.25%	89.16%	61.36%	33.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.33%	27.95%	28.12%	28.13%	28.12%	27.83%	29.19%	-
YoY %	1.36%	-0.60%	-0.04%	0.04%	1.04%	-4.66%	-	-
Horiz. %	97.05%	95.75%	96.33%	96.37%	96.33%	95.34%	100.00%	-
Total Cost	125,414	643,095	518,843	391,904	268,131	151,286	455,131	-55.75%
YoY %	-80.50%	23.95%	32.39%	46.16%	77.23%	-66.76%	-	-
Horiz. %	27.56%	141.30%	114.00%	86.11%	58.91%	33.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	212,122	203,837	195,635	215,333	210,443	207,067	193,984	5.81%
YoY %	4.06%	4.19%	-9.15%	2.32%	1.63%	6.74%	-	-
Horiz. %	109.35%	105.08%	100.85%	111.01%	108.48%	106.74%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	CAGR
Dividend
Div	12,332	98,630	86,309	73,969	28,771	16,433	82,196	-69.87%
YoY %	-87.50%	14.28%	16.68%	157.10%	75.08%	-80.01%	-	-
Horiz. %	15.00%	119.99%	105.00%	89.99%	35.00%	19.99%	100.00%	-
Div Payout %	72.96%	122.42%	134.93%	159.86%	90.35%	93.72%	158.38%	-
YoY %	-40.40%	-9.27%	-15.59%	76.93%	-3.60%	-40.83%	-	-
Horiz. %	46.07%	77.30%	85.19%	100.93%	57.05%	59.17%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	CAGR
Equity
Net Worth	212,122	203,837	195,635	215,333	210,443	207,067	193,984	5.81%
YoY %	4.06%	4.19%	-9.15%	2.32%	1.63%	6.74%	-	-
Horiz. %	109.35%	105.08%	100.85%	111.01%	108.48%	106.74%	100.00%	-
NOSH	164,435	164,384	164,460	164,376	164,408	164,339	164,393	0.01%
YoY %	0.03%	-0.05%	0.05%	-0.02%	0.04%	-0.03%	-	-
Horiz. %	100.03%	99.99%	100.04%	99.99%	100.01%	99.97%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	CAGR
Ratio Analysis
NP Margin	11.88%	11.13%	10.98%	10.56%	10.62%	10.39%	10.24%	-
YoY %	6.74%	1.37%	3.98%	-0.56%	2.21%	1.46%	-	-
Horiz. %	116.02%	108.69%	107.23%	103.12%	103.71%	101.46%	100.00%	-
ROE	7.97%	39.52%	32.70%	21.49%	15.13%	8.47%	26.75%	-
YoY %	-79.83%	20.86%	52.16%	42.04%	78.63%	-68.34%	-	-
Horiz. %	29.79%	147.74%	122.24%	80.34%	56.56%	31.66%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	CAGR
Per Share
RPS	86.55	440.22	354.51	266.57	182.46	102.73	308.42	-55.23%
YoY %	-80.34%	24.18%	32.99%	46.10%	77.61%	-66.69%	-	-
Horiz. %	28.06%	142.73%	114.94%	86.43%	59.16%	33.31%	100.00%	-
EPS	10.28	49.01	38.91	28.15	19.37	10.67	31.57	-50.82%
YoY %	-79.02%	25.96%	38.22%	45.33%	81.54%	-66.20%	-	-
Horiz. %	32.56%	155.24%	123.25%	89.17%	61.36%	33.80%	100.00%	-
DPS	7.50	60.00	52.50	45.00	17.50	10.00	50.00	-69.88%
YoY %	-87.50%	14.29%	16.67%	157.14%	75.00%	-80.00%	-	-
Horiz. %	15.00%	120.00%	105.00%	90.00%	35.00%	20.00%	100.00%	-
NAPS	1.29	1.24	1.19	1.31	1.28	1.26	1.18	5.80%
YoY %	4.03%	4.20%	-9.16%	2.34%	1.59%	6.78%	-	-
Horiz. %	109.32%	105.08%	100.85%	111.02%	108.47%	106.78%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	CAGR
Adjusted Per Share Value based on latest NOSH - 164,305
RPS	86.57	440.18	354.51	266.53	182.47	102.69	308.41	-55.23%
YoY %	-80.33%	24.17%	33.01%	46.07%	77.69%	-66.70%	-	-
Horiz. %	28.07%	142.73%	114.95%	86.42%	59.16%	33.30%	100.00%	-
EPS	10.28	49.01	38.91	28.15	19.37	10.67	31.57	-50.82%
YoY %	-79.02%	25.96%	38.22%	45.33%	81.54%	-66.20%	-	-
Horiz. %	32.56%	155.24%	123.25%	89.17%	61.36%	33.80%	100.00%	-
DPS	7.50	59.99	52.50	44.99	17.50	10.00	50.00	-69.88%
YoY %	-87.50%	14.27%	16.69%	157.09%	75.00%	-80.00%	-	-
Horiz. %	15.00%	119.98%	105.00%	89.98%	35.00%	20.00%	100.00%	-
NAPS	1.2903	1.2399	1.19	1.3098	1.2801	1.2595	1.18	5.81%
YoY %	4.06%	4.19%	-9.15%	2.32%	1.64%	6.74%	-	-
Horiz. %	109.35%	105.08%	100.85%	111.00%	108.48%	106.74%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/08/05	-
Price	6.70	6.55	6.50	6.40	6.30	6.55	6.75	-
P/RPS	7.74	1.49	1.83	2.40	3.45	6.38	2.19	122.25%
YoY %	419.46%	-18.58%	-23.75%	-30.43%	-45.92%	191.32%	-	-
Horiz. %	353.42%	68.04%	83.56%	109.59%	157.53%	291.32%	100.00%	-
P/EPS	65.18	13.36	16.71	22.74	32.52	61.39	21.38	102.41%
YoY %	387.87%	-20.05%	-26.52%	-30.07%	-47.03%	187.14%	-	-
Horiz. %	304.86%	62.49%	78.16%	106.36%	152.10%	287.14%	100.00%	-
EY	1.53	7.48	5.99	4.40	3.07	1.63	4.68	-50.70%
YoY %	-79.55%	24.87%	36.14%	43.32%	88.34%	-65.17%	-	-
Horiz. %	32.69%	159.83%	127.99%	94.02%	65.60%	34.83%	100.00%	-
DY	1.12	9.16	8.08	7.03	2.78	1.53	7.41	-69.73%
YoY %	-87.77%	13.37%	14.94%	152.88%	81.70%	-79.35%	-	-
Horiz. %	15.11%	123.62%	109.04%	94.87%	37.52%	20.65%	100.00%	-
P/NAPS	5.19	5.28	5.46	4.89	4.92	5.20	5.72	-5.96%
YoY %	-1.70%	-3.30%	11.66%	-0.61%	-5.38%	-9.09%	-	-
Horiz. %	90.73%	92.31%	95.45%	85.49%	86.01%	90.91%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	CAGR
Price Multiplier on Announcement Date
Date	03/05/07	12/02/07	20/11/06	03/08/06	26/04/06	20/01/06	19/10/05	-
Price	6.95	6.60	6.50	6.35	6.50	6.55	6.65	-
P/RPS	8.03	1.50	1.83	2.38	3.56	6.38	2.16	129.47%
YoY %	435.33%	-18.03%	-23.11%	-33.15%	-44.20%	195.37%	-	-
Horiz. %	371.76%	69.44%	84.72%	110.19%	164.81%	295.37%	100.00%	-
P/EPS	67.61	13.47	16.71	22.56	33.56	61.39	21.06	109.13%
YoY %	401.93%	-19.39%	-25.93%	-32.78%	-45.33%	191.50%	-	-
Horiz. %	321.04%	63.96%	79.34%	107.12%	159.35%	291.50%	100.00%	-
EY	1.48	7.43	5.99	4.43	2.98	1.63	4.75	-52.17%
YoY %	-80.08%	24.04%	35.21%	48.66%	82.82%	-65.68%	-	-
Horiz. %	31.16%	156.42%	126.11%	93.26%	62.74%	34.32%	100.00%	-
DY	1.08	9.09	8.08	7.09	2.69	1.53	7.52	-70.70%
YoY %	-88.12%	12.50%	13.96%	163.57%	75.82%	-79.65%	-	-
Horiz. %	14.36%	120.88%	107.45%	94.28%	35.77%	20.35%	100.00%	-
P/NAPS	5.39	5.32	5.46	4.85	5.08	5.20	5.64	-2.82%
YoY %	1.32%	-2.56%	12.58%	-4.53%	-2.31%	-7.80%	-	-
Horiz. %	95.57%	94.33%	96.81%	85.99%	90.07%	92.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos