[AMWAY] YoY Annualized Quarter Result on 31-Dec-2005 [#1]

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Annualized Quarter Result
Revenue	655,268	579,188	569,272	675,284	578,304	457,500	442,128	6.40%
YoY %	13.14%	1.74%	-15.70%	16.77%	26.41%	3.48%	-	-
Horiz. %	148.21%	131.00%	128.76%	152.73%	130.80%	103.48%	100.00%	-
PBT	103,972	113,224	94,340	97,188	100,204	82,152	89,108	2.46%
YoY %	-8.17%	20.02%	-2.93%	-3.01%	21.97%	-7.81%	-	-
Horiz. %	116.68%	127.06%	105.87%	109.07%	112.45%	92.19%	100.00%	-
Tax	-26,364	-29,356	-26,724	-27,048	-28,496	-24,988	-25,528	0.50%
YoY %	10.19%	-9.85%	1.20%	5.08%	-14.04%	2.12%	-	-
Horiz. %	103.27%	115.00%	104.69%	105.95%	111.63%	97.88%	100.00%	-
NP	77,608	83,868	67,616	70,140	71,708	57,164	63,580	3.19%
YoY %	-7.46%	24.04%	-3.60%	-2.19%	25.44%	-10.09%	-	-
Horiz. %	122.06%	131.91%	106.35%	110.32%	112.78%	89.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,608	83,868	67,616	70,140	71,708	57,164	63,580	3.19%
YoY %	-7.46%	24.04%	-3.60%	-2.19%	25.44%	-10.09%	-	-
Horiz. %	122.06%	131.91%	106.35%	110.32%	112.78%	89.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.36%	25.93%	28.33%	27.83%	28.44%	30.42%	28.65%	-
YoY %	-2.20%	-8.47%	1.80%	-2.14%	-6.51%	6.18%	-	-
Horiz. %	88.52%	90.51%	98.88%	97.14%	99.27%	106.18%	100.00%	-
Total Cost	577,660	495,320	501,656	605,144	506,596	400,336	378,548	6.89%
YoY %	16.62%	-1.26%	-17.10%	19.45%	26.54%	5.76%	-	-
Horiz. %	152.60%	130.85%	132.52%	159.86%	133.83%	105.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	243,347	236,803	212,122	207,067	210,325	212,144	220,261	1.58%
YoY %	2.76%	11.64%	2.44%	-1.55%	-0.86%	-3.69%	-	-
Horiz. %	110.48%	107.51%	96.30%	94.01%	95.49%	96.31%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Dividend
Div	46,038	59,200	49,330	65,735	49,295	49,336	49,312	-1.07%
YoY %	-22.23%	20.01%	-24.96%	33.35%	-0.08%	0.05%	-	-
Horiz. %	93.36%	120.05%	100.04%	133.30%	99.97%	100.05%	100.00%	-
Div Payout %	59.32%	70.59%	72.96%	93.72%	68.74%	86.31%	77.56%	-
YoY %	-15.97%	-3.25%	-22.15%	36.34%	-20.36%	11.28%	-	-
Horiz. %	76.48%	91.01%	94.07%	120.84%	88.63%	111.28%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Equity
Net Worth	243,347	236,803	212,122	207,067	210,325	212,144	220,261	1.58%
YoY %	2.76%	11.64%	2.44%	-1.55%	-0.86%	-3.69%	-	-
Horiz. %	110.48%	107.51%	96.30%	94.01%	95.49%	96.31%	100.00%	-
NOSH	164,423	164,447	164,435	164,339	164,317	164,453	164,374	0.00%
YoY %	-0.01%	0.01%	0.06%	0.01%	-0.08%	0.05%	-	-
Horiz. %	100.03%	100.04%	100.04%	99.98%	99.97%	100.05%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Ratio Analysis
NP Margin	11.84%	14.48%	11.88%	10.39%	12.40%	12.49%	14.38%	-
YoY %	-18.23%	21.89%	14.34%	-16.21%	-0.72%	-13.14%	-	-
Horiz. %	82.34%	100.70%	82.61%	72.25%	86.23%	86.86%	100.00%	-
ROE	31.89%	35.42%	31.88%	33.87%	34.09%	26.95%	28.87%	-
YoY %	-9.97%	11.10%	-5.88%	-0.65%	26.49%	-6.65%	-	-
Horiz. %	110.46%	122.69%	110.43%	117.32%	118.08%	93.35%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Per Share
RPS	398.52	352.20	346.20	410.91	351.94	278.19	268.98	6.40%
YoY %	13.15%	1.73%	-15.75%	16.76%	26.51%	3.42%	-	-
Horiz. %	148.16%	130.94%	128.71%	152.77%	130.84%	103.42%	100.00%	-
EPS	47.20	51.00	41.12	42.68	43.64	34.76	38.68	3.19%
YoY %	-7.45%	24.03%	-3.66%	-2.20%	25.55%	-10.13%	-	-
Horiz. %	122.03%	131.85%	106.31%	110.34%	112.82%	89.87%	100.00%	-
DPS	28.00	36.00	30.00	40.00	30.00	30.00	30.00	-1.08%
YoY %	-22.22%	20.00%	-25.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	93.33%	120.00%	100.00%	133.33%	100.00%	100.00%	100.00%	-
NAPS	1.48	1.44	1.29	1.26	1.28	1.29	1.34	1.58%
YoY %	2.78%	11.63%	2.38%	-1.56%	-0.78%	-3.73%	-	-
Horiz. %	110.45%	107.46%	96.27%	94.03%	95.52%	96.27%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Adjusted Per Share Value based on latest NOSH - 164,339
RPS	398.58	352.30	346.27	410.76	351.77	278.28	268.93	6.40%
YoY %	13.14%	1.74%	-15.70%	16.77%	26.41%	3.48%	-	-
Horiz. %	148.21%	131.00%	128.76%	152.74%	130.80%	103.48%	100.00%	-
EPS	47.21	51.01	41.13	42.66	43.62	34.77	38.67	3.19%
YoY %	-7.45%	24.02%	-3.59%	-2.20%	25.45%	-10.09%	-	-
Horiz. %	122.08%	131.91%	106.36%	110.32%	112.80%	89.91%	100.00%	-
DPS	28.00	36.01	30.01	39.99	29.98	30.01	30.00	-1.08%
YoY %	-22.24%	19.99%	-24.96%	33.39%	-0.10%	0.03%	-	-
Horiz. %	93.33%	120.03%	100.03%	133.30%	99.93%	100.03%	100.00%	-
NAPS	1.4802	1.4404	1.2903	1.2595	1.2794	1.2904	1.3398	1.58%
YoY %	2.76%	11.63%	2.45%	-1.56%	-0.85%	-3.69%	-	-
Horiz. %	110.48%	107.51%	96.31%	94.01%	95.49%	96.31%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	30/12/05	30/11/04	28/11/03	29/11/02	-
Price	7.15	6.45	6.70	6.55	6.75	6.40	5.80	-
P/RPS	1.79	1.83	1.94	1.59	1.92	2.30	2.16	-2.92%
YoY %	-2.19%	-5.67%	22.01%	-17.19%	-16.52%	6.48%	-	-
Horiz. %	82.87%	84.72%	89.81%	73.61%	88.89%	106.48%	100.00%	-
P/EPS	15.15	12.65	16.29	15.35	15.47	18.41	14.99	0.16%
YoY %	19.76%	-22.34%	6.12%	-0.78%	-15.97%	22.82%	-	-
Horiz. %	101.07%	84.39%	108.67%	102.40%	103.20%	122.82%	100.00%	-
EY	6.60	7.91	6.14	6.52	6.47	5.43	6.67	-0.16%
YoY %	-16.56%	28.83%	-5.83%	0.77%	19.15%	-18.59%	-	-
Horiz. %	98.95%	118.59%	92.05%	97.75%	97.00%	81.41%	100.00%	-
DY	3.92	5.58	4.48	6.11	4.44	4.69	5.17	-4.27%
YoY %	-29.75%	24.55%	-26.68%	37.61%	-5.33%	-9.28%	-	-
Horiz. %	75.82%	107.93%	86.65%	118.18%	85.88%	90.72%	100.00%	-
P/NAPS	4.83	4.48	5.19	5.20	5.27	4.96	4.33	1.73%
YoY %	7.81%	-13.68%	-0.19%	-1.33%	6.25%	14.55%	-	-
Horiz. %	111.55%	103.46%	119.86%	120.09%	121.71%	114.55%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Announcement Date
Date	13/05/09	21/05/08	03/05/07	20/01/06	31/01/05	30/01/04	23/01/03	-
Price	7.40	6.95	6.95	6.55	6.60	6.80	5.95	-
P/RPS	1.86	1.97	2.01	1.59	1.88	2.44	2.21	-2.68%
YoY %	-5.58%	-1.99%	26.42%	-15.43%	-22.95%	10.41%	-	-
Horiz. %	84.16%	89.14%	90.95%	71.95%	85.07%	110.41%	100.00%	-
P/EPS	15.68	13.63	16.90	15.35	15.12	19.56	15.38	0.30%
YoY %	15.04%	-19.35%	10.10%	1.52%	-22.70%	27.18%	-	-
Horiz. %	101.95%	88.62%	109.88%	99.80%	98.31%	127.18%	100.00%	-
EY	6.38	7.34	5.92	6.52	6.61	5.11	6.50	-0.29%
YoY %	-13.08%	23.99%	-9.20%	-1.36%	29.35%	-21.38%	-	-
Horiz. %	98.15%	112.92%	91.08%	100.31%	101.69%	78.62%	100.00%	-
DY	3.78	5.18	4.32	6.11	4.55	4.41	5.04	-4.43%
YoY %	-27.03%	19.91%	-29.30%	34.29%	3.17%	-12.50%	-	-
Horiz. %	75.00%	102.78%	85.71%	121.23%	90.28%	87.50%	100.00%	-
P/NAPS	5.00	4.83	5.39	5.20	5.16	5.27	4.44	1.89%
YoY %	3.52%	-10.39%	3.65%	0.78%	-2.09%	18.69%	-	-
Horiz. %	112.61%	108.78%	121.40%	117.12%	116.22%	118.69%	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