[AMWAY] QoQ Quarter Result on 31-Aug-2005

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005
Profit Trend
QoQ- -6.55%
YoY- -23.57%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 138,199 131,156 168,821 126,896 129,919 105,639 144,576 -2.81%
PBT 20,080 20,010 24,297 16,770 17,460 14,008 25,051 -13.05%
Tax -5,654 -5,699 -6,762 -5,162 -5,039 -4,065 -7,124 -13.60%
NP 14,426 14,311 17,535 11,608 12,421 9,943 17,927 -12.84%
-
NP to SH 14,426 14,311 17,535 11,608 12,421 9,943 17,927 -12.84%
-
Tax Rate 28.16% 28.48% 27.83% 30.78% 28.86% 29.02% 28.44% -
Total Cost 123,773 116,845 151,286 115,288 117,498 95,696 126,649 -1.44%
-
Net Worth 215,239 210,310 207,067 194,014 215,231 220,225 210,325 1.47%
Dividend
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 45,183 12,322 16,433 12,331 45,182 12,326 12,323 127.47%
Div Payout % 313.21% 86.11% 93.72% 106.23% 363.76% 123.97% 68.74% -
Equity
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 215,239 210,310 207,067 194,014 215,231 220,225 210,325 1.47%
NOSH 164,305 164,305 164,339 164,419 164,298 164,347 164,317 -0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 10.44% 10.91% 10.39% 9.15% 9.56% 9.41% 12.40% -
ROE 6.70% 6.80% 8.47% 5.98% 5.77% 4.51% 8.52% -
Per Share
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 84.11 79.82 102.73 77.18 79.07 64.28 87.99 -2.81%
EPS 8.78 8.71 10.67 7.06 7.56 6.05 10.91 -12.83%
DPS 27.50 7.50 10.00 7.50 27.50 7.50 7.50 127.48%
NAPS 1.31 1.28 1.26 1.18 1.31 1.34 1.28 1.47%
Adjusted Per Share Value based on latest NOSH - 164,419
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 84.06 79.78 102.69 77.19 79.03 64.26 87.94 -2.81%
EPS 8.77 8.70 10.67 7.06 7.56 6.05 10.90 -12.85%
DPS 27.48 7.50 10.00 7.50 27.48 7.50 7.50 127.37%
NAPS 1.3092 1.2793 1.2595 1.1801 1.3092 1.3396 1.2794 1.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 6.40 6.30 6.55 6.75 6.65 6.60 6.75 -
P/RPS 7.61 7.89 6.38 8.75 8.41 10.27 7.67 -0.49%
P/EPS 72.89 72.33 61.39 95.61 87.96 109.09 61.87 10.92%
EY 1.37 1.38 1.63 1.05 1.14 0.92 1.62 -10.06%
DY 4.30 1.19 1.53 1.11 4.14 1.14 1.11 135.53%
P/NAPS 4.89 4.92 5.20 5.72 5.08 4.93 5.27 -4.62%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 03/08/06 26/04/06 20/01/06 19/10/05 26/07/05 28/04/05 31/01/05 -
Price 6.35 6.50 6.55 6.65 6.75 6.65 6.60 -
P/RPS 7.55 8.14 6.38 8.62 8.54 10.35 7.50 0.42%
P/EPS 72.32 74.63 61.39 94.19 89.29 109.92 60.49 11.96%
EY 1.38 1.34 1.63 1.06 1.12 0.91 1.65 -10.68%
DY 4.33 1.15 1.53 1.13 4.07 1.13 1.14 132.61%
P/NAPS 4.85 5.08 5.20 5.64 5.15 4.96 5.16 -3.84%

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