[AMWAY] QoQ 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- -18.39%
YoY- 43.93%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
Revenue 140,849 144,635 138,199 131,156 168,821 126,896 129,919 5.22%
PBT 22,828 24,603 20,080 20,010 24,297 16,770 17,460 18.41%
Tax -6,231 -6,907 -5,654 -5,699 -6,762 -5,162 -5,039 14.32%
NP 16,597 17,696 14,426 14,311 17,535 11,608 12,421 20.04%
-
NP to SH 16,597 17,696 14,426 14,311 17,535 11,608 12,421 20.04%
-
Tax Rate 27.30% 28.07% 28.16% 28.48% 27.83% 30.78% 28.86% -
Total Cost 124,252 126,939 123,773 116,845 151,286 115,288 117,498 3.58%
-
Net Worth 203,765 195,708 215,239 210,310 207,067 194,014 215,231 -3.39%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
Div 12,324 12,334 45,183 12,322 16,433 12,331 45,182 -55.91%
Div Payout % 74.26% 69.70% 313.21% 86.11% 93.72% 106.23% 363.76% -
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 203,765 195,708 215,239 210,310 207,067 194,014 215,231 -3.39%
NOSH 164,326 164,460 164,305 164,305 164,339 164,419 164,298 0.01%
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 11.78% 12.23% 10.44% 10.91% 10.39% 9.15% 9.56% -
ROE 8.15% 9.04% 6.70% 6.80% 8.47% 5.98% 5.77% -
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 85.71 87.94 84.11 79.82 102.73 77.18 79.07 5.21%
EPS 10.10 10.76 8.78 8.71 10.67 7.06 7.56 20.03%
DPS 7.50 7.50 27.50 7.50 10.00 7.50 27.50 -55.91%
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 85.68 87.99 84.07 79.79 102.70 77.19 79.03 5.22%
EPS 10.10 10.76 8.78 8.71 10.67 7.06 7.56 20.03%
DPS 7.50 7.50 27.49 7.50 10.00 7.50 27.49 -55.90%
NAPS 1.2396 1.1905 1.3094 1.2794 1.2596 1.1802 1.3093 -3.38%
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 7.64 7.39 7.61 7.89 6.38 8.75 8.41 -5.87%
P/EPS 64.85 60.41 72.89 72.33 61.39 95.61 87.96 -17.48%
EY 1.54 1.66 1.37 1.38 1.63 1.05 1.14 20.87%
DY 1.15 1.15 4.30 1.19 1.53 1.11 4.14 -55.40%
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 7.70 7.39 7.55 8.14 6.38 8.62 8.54 -6.31%
P/EPS 65.35 60.41 72.32 74.63 61.39 94.19 89.29 -17.86%
EY 1.53 1.66 1.38 1.34 1.63 1.06 1.12 21.73%
DY 1.14 1.15 4.33 1.15 1.53 1.13 4.07 -55.16%
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