[AMWAY] QoQ Cumulative Quarter Result on 31-Mar-2006 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- 81.61%
YoY- 14.27%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
Revenue 723,660 582,811 438,176 299,977 168,821 507,030 380,134 50.05%
PBT 111,818 88,990 64,387 44,307 24,297 73,289 56,519 53.74%
Tax -31,253 -25,022 -18,115 -12,461 -6,762 -21,390 -16,228 51.15%
NP 80,565 63,968 46,272 31,846 17,535 51,899 40,291 54.77%
-
NP to SH 80,565 63,968 46,272 31,846 17,535 51,899 40,291 54.77%
-
Tax Rate 27.95% 28.12% 28.13% 28.12% 27.83% 29.19% 28.71% -
Total Cost 643,095 518,843 391,904 268,131 151,286 455,131 339,843 49.49%
-
Net Worth 203,837 195,635 215,333 210,443 207,067 193,984 215,345 -3.40%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
Div 98,630 86,309 73,969 28,771 16,433 82,196 69,864 24.28%
Div Payout % 122.42% 134.93% 159.86% 90.35% 93.72% 158.38% 173.40% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
Net Worth 203,837 195,635 215,333 210,443 207,067 193,984 215,345 -3.40%
NOSH 164,384 164,460 164,376 164,408 164,339 164,393 164,385 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
NP Margin 11.13% 10.98% 10.56% 10.62% 10.39% 10.24% 10.60% -
ROE 39.52% 32.70% 21.49% 15.13% 8.47% 26.75% 18.71% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
RPS 440.22 354.51 266.57 182.46 102.73 308.42 231.24 50.05%
EPS 49.01 38.91 28.15 19.37 10.67 31.57 24.51 54.77%
DPS 60.00 52.50 45.00 17.50 10.00 50.00 42.50 24.28%
NAPS 1.24 1.19 1.31 1.28 1.26 1.18 1.31 -3.40%
Adjusted Per Share Value based on latest NOSH - 164,305
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
RPS 440.22 354.54 266.55 182.48 102.70 308.44 231.25 50.05%
EPS 49.01 38.91 28.15 19.37 10.67 31.57 24.51 54.77%
DPS 60.00 52.50 45.00 17.50 10.00 50.00 42.50 24.28%
NAPS 1.24 1.1901 1.3099 1.2802 1.2596 1.1801 1.31 -3.40%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/08/05 31/05/05 -
Price 6.55 6.50 6.40 6.30 6.55 6.75 6.65 -
P/RPS 1.49 1.83 2.40 3.45 6.38 2.19 2.88 -33.99%
P/EPS 13.36 16.71 22.74 32.52 61.39 21.38 27.13 -36.01%
EY 7.48 5.99 4.40 3.07 1.63 4.68 3.69 56.11%
DY 9.16 8.08 7.03 2.78 1.53 7.41 6.39 25.48%
P/NAPS 5.28 5.46 4.89 4.92 5.20 5.72 5.08 2.46%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
Date 12/02/07 20/11/06 03/08/06 26/04/06 20/01/06 19/10/05 26/07/05 -
Price 6.60 6.50 6.35 6.50 6.55 6.65 6.75 -
P/RPS 1.50 1.83 2.38 3.56 6.38 2.16 2.92 -34.29%
P/EPS 13.47 16.71 22.56 33.56 61.39 21.06 27.54 -36.29%
EY 7.43 5.99 4.43 2.98 1.63 4.75 3.63 57.07%
DY 9.09 8.08 7.09 2.69 1.53 7.52 6.30 26.00%
P/NAPS 5.32 5.46 4.85 5.08 5.20 5.64 5.15 2.06%

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