[AMWAY] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	144,797	584,251	431,064	267,170	142,318	723,660	582,811	-60.44%
YoY %	-75.22%	35.54%	61.34%	87.73%	-80.33%	24.17%	-	-
Horiz. %	24.84%	100.25%	73.96%	45.84%	24.42%	124.17%	100.00%	-
PBT	28,306	120,312	83,731	48,089	23,585	111,818	88,990	-53.37%
YoY %	-76.47%	43.69%	74.12%	103.90%	-78.91%	25.65%	-	-
Horiz. %	31.81%	135.20%	94.09%	54.04%	26.50%	125.65%	100.00%	-
Tax	-7,339	-32,400	-22,823	-13,496	-6,681	-31,253	-25,022	-55.82%
YoY %	77.35%	-41.96%	-69.11%	-102.01%	78.62%	-24.90%	-	-
Horiz. %	29.33%	129.49%	91.21%	53.94%	26.70%	124.90%	100.00%	-
NP	20,967	87,912	60,908	34,593	16,904	80,565	63,968	-52.42%
YoY %	-76.15%	44.34%	76.07%	104.64%	-79.02%	25.95%	-	-
Horiz. %	32.78%	137.43%	95.22%	54.08%	26.43%	125.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,967	87,912	60,908	34,593	16,904	80,565	63,968	-52.42%
YoY %	-76.15%	44.34%	76.07%	104.64%	-79.02%	25.95%	-	-
Horiz. %	32.78%	137.43%	95.22%	54.08%	26.43%	125.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.93%	26.93%	27.26%	28.06%	28.33%	27.95%	28.12%	-
YoY %	-3.71%	-1.21%	-2.85%	-0.95%	1.36%	-0.60%	-	-
Horiz. %	92.21%	95.77%	96.94%	99.79%	100.75%	99.40%	100.00%	-
Total Cost	123,830	496,339	370,156	232,577	125,414	643,095	518,843	-61.49%
YoY %	-75.05%	34.09%	59.15%	85.45%	-80.50%	23.95%	-	-
Horiz. %	23.87%	95.66%	71.34%	44.83%	24.17%	123.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,803	225,204	238,371	220,316	212,122	203,837	195,635	13.56%
YoY %	5.15%	-5.52%	8.20%	3.86%	4.06%	4.19%	-	-
Horiz. %	121.04%	115.11%	121.84%	112.62%	108.43%	104.19%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	14,800	92,876	78,087	24,662	12,332	98,630	86,309	-69.10%
YoY %	-84.06%	18.94%	216.63%	99.98%	-87.50%	14.28%	-	-
Horiz. %	17.15%	107.61%	90.47%	28.57%	14.29%	114.28%	100.00%	-
Div Payout %	70.59%	105.65%	128.21%	71.29%	72.96%	122.42%	134.93%	-
YoY %	-33.19%	-17.60%	79.84%	-2.29%	-40.40%	-9.27%	-	-
Horiz. %	52.32%	78.30%	95.02%	52.83%	54.07%	90.73%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	236,803	225,204	238,371	220,316	212,122	203,837	195,635	13.56%
YoY %	5.15%	-5.52%	8.20%	3.86%	4.06%	4.19%	-	-
Horiz. %	121.04%	115.11%	121.84%	112.62%	108.43%	104.19%	100.00%	-
NOSH	164,447	164,382	164,394	164,415	164,435	164,384	164,460	-0.00%
YoY %	0.04%	-0.01%	-0.01%	-0.01%	0.03%	-0.05%	-	-
Horiz. %	99.99%	99.95%	99.96%	99.97%	99.98%	99.95%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	14.48%	15.05%	14.13%	12.95%	11.88%	11.13%	10.98%	-
YoY %	-3.79%	6.51%	9.11%	9.01%	6.74%	1.37%	-	-
Horiz. %	131.88%	137.07%	128.69%	117.94%	108.20%	101.37%	100.00%	-
ROE	8.85%	39.04%	25.55%	15.70%	7.97%	39.52%	32.70%	-
YoY %	-77.33%	52.80%	62.74%	96.99%	-79.83%	20.86%	-	-
Horiz. %	27.06%	119.39%	78.13%	48.01%	24.37%	120.86%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	88.05	355.42	262.21	162.50	86.55	440.22	354.51	-60.45%
YoY %	-75.23%	35.55%	61.36%	87.75%	-80.34%	24.18%	-	-
Horiz. %	24.84%	100.26%	73.96%	45.84%	24.41%	124.18%	100.00%	-
EPS	12.75	53.48	37.05	21.04	10.28	49.01	38.91	-52.43%
YoY %	-76.16%	44.35%	76.09%	104.67%	-79.02%	25.96%	-	-
Horiz. %	32.77%	137.45%	95.22%	54.07%	26.42%	125.96%	100.00%	-
DPS	9.00	56.50	47.50	15.00	7.50	60.00	52.50	-69.10%
YoY %	-84.07%	18.95%	216.67%	100.00%	-87.50%	14.29%	-	-
Horiz. %	17.14%	107.62%	90.48%	28.57%	14.29%	114.29%	100.00%	-
NAPS	1.44	1.37	1.45	1.34	1.29	1.24	1.19	13.54%
YoY %	5.11%	-5.52%	8.21%	3.88%	4.03%	4.20%	-	-
Horiz. %	121.01%	115.13%	121.85%	112.61%	108.40%	104.20%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 164,395
RPS	88.08	355.38	262.20	162.51	86.57	440.18	354.51	-60.44%
YoY %	-75.22%	35.54%	61.34%	87.72%	-80.33%	24.17%	-	-
Horiz. %	24.85%	100.25%	73.96%	45.84%	24.42%	124.17%	100.00%	-
EPS	12.75	53.47	37.05	21.04	10.28	49.01	38.91	-52.43%
YoY %	-76.15%	44.32%	76.09%	104.67%	-79.02%	25.96%	-	-
Horiz. %	32.77%	137.42%	95.22%	54.07%	26.42%	125.96%	100.00%	-
DPS	9.00	56.49	47.50	15.00	7.50	59.99	52.50	-69.10%
YoY %	-84.07%	18.93%	216.67%	100.00%	-87.50%	14.27%	-	-
Horiz. %	17.14%	107.60%	90.48%	28.57%	14.29%	114.27%	100.00%	-
NAPS	1.4404	1.3699	1.4499	1.3401	1.2903	1.2399	1.19	13.56%
YoY %	5.15%	-5.52%	8.19%	3.86%	4.06%	4.19%	-	-
Horiz. %	121.04%	115.12%	121.84%	112.61%	108.43%	104.19%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	6.45	6.30	6.75	6.85	6.70	6.55	6.50	-
P/RPS	7.33	1.77	2.57	4.22	7.74	1.49	1.83	152.00%
YoY %	314.12%	-31.13%	-39.10%	-45.48%	419.46%	-18.58%	-	-
Horiz. %	400.55%	96.72%	140.44%	230.60%	422.95%	81.42%	100.00%	-
P/EPS	50.59	11.78	18.22	32.56	65.18	13.36	16.71	109.13%
YoY %	329.46%	-35.35%	-44.04%	-50.05%	387.87%	-20.05%	-	-
Horiz. %	302.75%	70.50%	109.04%	194.85%	390.07%	79.95%	100.00%	-
EY	1.98	8.49	5.49	3.07	1.53	7.48	5.99	-52.16%
YoY %	-76.68%	54.64%	78.83%	100.65%	-79.55%	24.87%	-	-
Horiz. %	33.06%	141.74%	91.65%	51.25%	25.54%	124.87%	100.00%	-
DY	1.40	8.97	7.04	2.19	1.12	9.16	8.08	-68.88%
YoY %	-84.39%	27.41%	221.46%	95.54%	-87.77%	13.37%	-	-
Horiz. %	17.33%	111.01%	87.13%	27.10%	13.86%	113.37%	100.00%	-
P/NAPS	4.48	4.60	4.66	5.11	5.19	5.28	5.46	-12.34%
YoY %	-2.61%	-1.29%	-8.81%	-1.54%	-1.70%	-3.30%	-	-
Horiz. %	82.05%	84.25%	85.35%	93.59%	95.05%	96.70%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/05/08	25/02/08	19/11/07	20/08/07	03/05/07	12/02/07	20/11/06	-
Price	6.95	6.70	6.55	6.70	6.95	6.60	6.50	-
P/RPS	7.89	1.89	2.50	4.12	8.03	1.50	1.83	164.66%
YoY %	317.46%	-24.40%	-39.32%	-48.69%	435.33%	-18.03%	-	-
Horiz. %	431.15%	103.28%	136.61%	225.14%	438.80%	81.97%	100.00%	-
P/EPS	54.51	12.53	17.68	31.84	67.61	13.47	16.71	119.79%
YoY %	335.04%	-29.13%	-44.47%	-52.91%	401.93%	-19.39%	-	-
Horiz. %	326.21%	74.99%	105.80%	190.54%	404.61%	80.61%	100.00%	-
EY	1.83	7.98	5.66	3.14	1.48	7.43	5.99	-54.60%
YoY %	-77.07%	40.99%	80.25%	112.16%	-80.08%	24.04%	-	-
Horiz. %	30.55%	133.22%	94.49%	52.42%	24.71%	124.04%	100.00%	-
DY	1.29	8.43	7.25	2.24	1.08	9.09	8.08	-70.53%
YoY %	-84.70%	16.28%	223.66%	107.41%	-88.12%	12.50%	-	-
Horiz. %	15.97%	104.33%	89.73%	27.72%	13.37%	112.50%	100.00%	-
P/NAPS	4.83	4.89	4.52	5.00	5.39	5.32	5.46	-7.84%
YoY %	-1.23%	8.19%	-9.60%	-7.24%	1.32%	-2.56%	-	-
Horiz. %	88.46%	89.56%	82.78%	91.58%	98.72%	97.44%	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