[AMWAY] QoQ Quarter Result on 28-Feb-2005 [#2]

	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Quarter Result
Revenue	168,821	126,896	129,919	105,639	144,576	116,909	123,066	22.05%
YoY %	33.04%	-2.33%	22.98%	-26.93%	23.67%	-5.00%	-	-
Horiz. %	137.18%	103.11%	105.57%	85.84%	117.48%	95.00%	100.00%	-
PBT	24,297	16,770	17,460	14,008	25,051	16,770	19,331	15.50%
YoY %	44.88%	-3.95%	24.64%	-44.08%	49.38%	-13.25%	-	-
Horiz. %	125.69%	86.75%	90.32%	72.46%	129.59%	86.75%	100.00%	-
Tax	-6,762	-5,162	-5,039	-4,065	-7,124	-1,582	-6,015	7.65%
YoY %	-31.00%	-2.44%	-23.96%	42.94%	-350.32%	73.70%	-	-
Horiz. %	112.42%	85.82%	83.77%	67.58%	118.44%	26.30%	100.00%	-
NP	17,535	11,608	12,421	9,943	17,927	15,188	13,316	18.94%
YoY %	51.06%	-6.55%	24.92%	-44.54%	18.03%	14.06%	-	-
Horiz. %	131.68%	87.17%	93.28%	74.67%	134.63%	114.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,535	11,608	12,421	9,943	17,927	15,188	13,316	18.94%
YoY %	51.06%	-6.55%	24.92%	-44.54%	18.03%	14.06%	-	-
Horiz. %	131.68%	87.17%	93.28%	74.67%	134.63%	114.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.83%	30.78%	28.86%	29.02%	28.44%	9.43%	31.12%	-
YoY %	-9.58%	6.65%	-0.55%	2.04%	201.59%	-69.70%	-	-
Horiz. %	89.43%	98.91%	92.74%	93.25%	91.39%	30.30%	100.00%	-
Total Cost	151,286	115,288	117,498	95,696	126,649	101,721	109,750	22.42%
YoY %	31.22%	-1.88%	22.78%	-24.44%	24.51%	-7.32%	-	-
Horiz. %	137.85%	105.05%	107.06%	87.19%	115.40%	92.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,067	194,014	215,231	220,225	210,325	200,534	218,645	-3.37%
YoY %	6.73%	-9.86%	-2.27%	4.71%	4.88%	-8.28%	-	-
Horiz. %	94.70%	88.73%	98.44%	100.72%	96.19%	91.72%	100.00%	-

	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Dividend
Div	16,433	12,331	45,182	12,326	12,323	12,327	45,208	-47.16%
YoY %	33.27%	-72.71%	266.56%	0.02%	-0.03%	-72.73%	-	-
Horiz. %	36.35%	27.28%	99.94%	27.27%	27.26%	27.27%	100.00%	-
Div Payout %	93.72%	106.23%	363.76%	123.97%	68.74%	81.17%	339.51%	-
YoY %	-11.78%	-70.80%	193.43%	80.35%	-15.31%	-76.09%	-	-
Horiz. %	27.60%	31.29%	107.14%	36.51%	20.25%	23.91%	100.00%	-

	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Equity
Net Worth	207,067	194,014	215,231	220,225	210,325	200,534	218,645	-3.37%
YoY %	6.73%	-9.86%	-2.27%	4.71%	4.88%	-8.28%	-	-
Horiz. %	94.70%	88.73%	98.44%	100.72%	96.19%	91.72%	100.00%	-
NOSH	164,339	164,419	164,298	164,347	164,317	164,372	164,395	-0.02%
YoY %	-0.05%	0.07%	-0.03%	0.02%	-0.03%	-0.01%	-	-
Horiz. %	99.97%	100.01%	99.94%	99.97%	99.95%	99.99%	100.00%	-

	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Ratio Analysis
NP Margin	10.39%	9.15%	9.56%	9.41%	12.40%	12.99%	10.82%	-
YoY %	13.55%	-4.29%	1.59%	-24.11%	-4.54%	20.06%	-	-
Horiz. %	96.03%	84.57%	88.35%	86.97%	114.60%	120.06%	100.00%	-
ROE	8.47%	5.98%	5.77%	4.51%	8.52%	7.57%	6.09%	-
YoY %	41.64%	3.64%	27.94%	-47.07%	12.55%	24.30%	-	-
Horiz. %	139.08%	98.19%	94.75%	74.06%	139.90%	124.30%	100.00%	-

	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Per Share
RPS	102.73	77.18	79.07	64.28	87.99	71.12	74.86	22.08%
YoY %	33.10%	-2.39%	23.01%	-26.95%	23.72%	-5.00%	-	-
Horiz. %	137.23%	103.10%	105.62%	85.87%	117.54%	95.00%	100.00%	-
EPS	10.67	7.06	7.56	6.05	10.91	9.24	8.10	18.97%
YoY %	51.13%	-6.61%	24.96%	-44.55%	18.07%	14.07%	-	-
Horiz. %	131.73%	87.16%	93.33%	74.69%	134.69%	114.07%	100.00%	-
DPS	10.00	7.50	27.50	7.50	7.50	7.50	27.50	-47.14%
YoY %	33.33%	-72.73%	266.67%	0.00%	0.00%	-72.73%	-	-
Horiz. %	36.36%	27.27%	100.00%	27.27%	27.27%	27.27%	100.00%	-
NAPS	1.26	1.18	1.31	1.34	1.28	1.22	1.33	-3.35%
YoY %	6.78%	-9.92%	-2.24%	4.69%	4.92%	-8.27%	-	-
Horiz. %	94.74%	88.72%	98.50%	100.75%	96.24%	91.73%	100.00%	-

	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Adjusted Per Share Value based on latest NOSH - 164,347
RPS	102.69	77.19	79.03	64.26	87.94	71.11	74.86	22.05%
YoY %	33.04%	-2.33%	22.98%	-26.93%	23.67%	-5.01%	-	-
Horiz. %	137.18%	103.11%	105.57%	85.84%	117.47%	94.99%	100.00%	-
EPS	10.67	7.06	7.56	6.05	10.90	9.24	8.10	18.97%
YoY %	51.13%	-6.61%	24.96%	-44.50%	17.97%	14.07%	-	-
Horiz. %	131.73%	87.16%	93.33%	74.69%	134.57%	114.07%	100.00%	-
DPS	10.00	7.50	27.48	7.50	7.50	7.50	27.50	-47.14%
YoY %	33.33%	-72.71%	266.40%	0.00%	0.00%	-72.73%	-	-
Horiz. %	36.36%	27.27%	99.93%	27.27%	27.27%	27.27%	100.00%	-
NAPS	1.2595	1.1801	1.3092	1.3396	1.2794	1.2198	1.33	-3.37%
YoY %	6.73%	-9.86%	-2.27%	4.71%	4.89%	-8.29%	-	-
Horiz. %	94.70%	88.73%	98.44%	100.72%	96.20%	91.71%	100.00%	-

	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/08/05	31/05/05	28/02/05	30/11/04	30/08/04	31/05/04	-
Price	6.55	6.75	6.65	6.60	6.75	6.70	6.70	-
P/RPS	6.38	8.75	8.41	10.27	7.67	9.42	8.95	-19.21%
YoY %	-27.09%	4.04%	-18.11%	33.90%	-18.58%	5.25%	-	-
Horiz. %	71.28%	97.77%	93.97%	114.75%	85.70%	105.25%	100.00%	-
P/EPS	61.39	95.61	87.96	109.09	61.87	72.51	82.72	-17.13%
YoY %	-35.79%	8.70%	-19.37%	76.32%	-14.67%	-12.34%	-	-
Horiz. %	74.21%	115.58%	106.33%	131.88%	74.79%	87.66%	100.00%	-
EY	1.63	1.05	1.14	0.92	1.62	1.38	1.21	20.66%
YoY %	55.24%	-7.89%	23.91%	-43.21%	17.39%	14.05%	-	-
Horiz. %	134.71%	86.78%	94.21%	76.03%	133.88%	114.05%	100.00%	-
DY	1.53	1.11	4.14	1.14	1.11	1.12	4.10	-46.28%
YoY %	37.84%	-73.19%	263.16%	2.70%	-0.89%	-72.68%	-	-
Horiz. %	37.32%	27.07%	100.98%	27.80%	27.07%	27.32%	100.00%	-
P/NAPS	5.20	5.72	5.08	4.93	5.27	5.49	5.04	1.98%
YoY %	-9.09%	12.60%	3.04%	-6.45%	-4.01%	8.93%	-	-
Horiz. %	103.17%	113.49%	100.79%	97.82%	104.56%	108.93%	100.00%	-

	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Price Multiplier on Announcement Date
Date	20/01/06	19/10/05	26/07/05	28/04/05	31/01/05	20/10/04	16/07/04	-
Price	6.55	6.65	6.75	6.65	6.60	6.80	6.80	-
P/RPS	6.38	8.62	8.54	10.35	7.50	9.56	9.08	-19.94%
YoY %	-25.99%	0.94%	-17.49%	38.00%	-21.55%	5.29%	-	-
Horiz. %	70.26%	94.93%	94.05%	113.99%	82.60%	105.29%	100.00%	-
P/EPS	61.39	94.19	89.29	109.92	60.49	73.59	83.95	-17.90%
YoY %	-34.82%	5.49%	-18.77%	81.72%	-17.80%	-12.34%	-	-
Horiz. %	73.13%	112.20%	106.36%	130.94%	72.05%	87.66%	100.00%	-
EY	1.63	1.06	1.12	0.91	1.65	1.36	1.19	21.93%
YoY %	53.77%	-5.36%	23.08%	-44.85%	21.32%	14.29%	-	-
Horiz. %	136.97%	89.08%	94.12%	76.47%	138.66%	114.29%	100.00%	-
DY	1.53	1.13	4.07	1.13	1.14	1.10	4.04	-45.77%
YoY %	35.40%	-72.24%	260.18%	-0.88%	3.64%	-72.77%	-	-
Horiz. %	37.87%	27.97%	100.74%	27.97%	28.22%	27.23%	100.00%	-
P/NAPS	5.20	5.64	5.15	4.96	5.16	5.57	5.11	1.10%
YoY %	-7.80%	9.51%	3.83%	-3.88%	-7.36%	9.00%	-	-
Horiz. %	101.76%	110.37%	100.78%	97.06%	100.98%	109.00%	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