[AMWAY] QoQ Cumulative Quarter Result on 31-Dec-2006

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006
Profit Trend
QoQ- 25.95%
YoY- 55.23%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 431,064 267,170 142,318 723,660 582,811 438,176 299,977 27.31%
PBT 83,731 48,089 23,585 111,818 88,990 64,387 44,307 52.79%
Tax -22,823 -13,496 -6,681 -31,253 -25,022 -18,115 -12,461 49.64%
NP 60,908 34,593 16,904 80,565 63,968 46,272 31,846 54.01%
-
NP to SH 60,908 34,593 16,904 80,565 63,968 46,272 31,846 54.01%
-
Tax Rate 27.26% 28.06% 28.33% 27.95% 28.12% 28.13% 28.12% -
Total Cost 370,156 232,577 125,414 643,095 518,843 391,904 268,131 23.95%
-
Net Worth 238,371 220,316 212,122 203,837 195,635 215,333 210,443 8.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 78,087 24,662 12,332 98,630 86,309 73,969 28,771 94.45%
Div Payout % 128.21% 71.29% 72.96% 122.42% 134.93% 159.86% 90.35% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 238,371 220,316 212,122 203,837 195,635 215,333 210,443 8.65%
NOSH 164,394 164,415 164,435 164,384 164,460 164,376 164,408 -0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.13% 12.95% 11.88% 11.13% 10.98% 10.56% 10.62% -
ROE 25.55% 15.70% 7.97% 39.52% 32.70% 21.49% 15.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 262.21 162.50 86.55 440.22 354.51 266.57 182.46 27.31%
EPS 37.05 21.04 10.28 49.01 38.91 28.15 19.37 54.02%
DPS 47.50 15.00 7.50 60.00 52.50 45.00 17.50 94.46%
NAPS 1.45 1.34 1.29 1.24 1.19 1.31 1.28 8.66%
Adjusted Per Share Value based on latest NOSH - 164,326
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 262.20 162.51 86.57 440.18 354.51 266.53 182.47 27.31%
EPS 37.05 21.04 10.28 49.01 38.91 28.15 19.37 54.02%
DPS 47.50 15.00 7.50 59.99 52.50 44.99 17.50 94.46%
NAPS 1.4499 1.3401 1.2903 1.2399 1.19 1.3098 1.2801 8.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.75 6.85 6.70 6.55 6.50 6.40 6.30 -
P/RPS 2.57 4.22 7.74 1.49 1.83 2.40 3.45 -17.80%
P/EPS 18.22 32.56 65.18 13.36 16.71 22.74 32.52 -32.01%
EY 5.49 3.07 1.53 7.48 5.99 4.40 3.07 47.27%
DY 7.04 2.19 1.12 9.16 8.08 7.03 2.78 85.68%
P/NAPS 4.66 5.11 5.19 5.28 5.46 4.89 4.92 -3.55%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 20/08/07 03/05/07 12/02/07 20/11/06 03/08/06 26/04/06 -
Price 6.55 6.70 6.95 6.60 6.50 6.35 6.50 -
P/RPS 2.50 4.12 8.03 1.50 1.83 2.38 3.56 -20.97%
P/EPS 17.68 31.84 67.61 13.47 16.71 22.56 33.56 -34.74%
EY 5.66 3.14 1.48 7.43 5.99 4.43 2.98 53.30%
DY 7.25 2.24 1.08 9.09 8.08 7.09 2.69 93.55%
P/NAPS 4.52 5.00 5.39 5.32 5.46 4.85 5.08 -7.48%

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