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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 35.15%
YoY- -2.19%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 655,268 579,188 569,272 675,284 578,304 457,500 442,128 6.40%
PBT 103,972 113,224 94,340 97,188 100,204 82,152 89,108 2.46%
Tax -26,364 -29,356 -26,724 -27,048 -28,496 -24,988 -25,528 0.50%
NP 77,608 83,868 67,616 70,140 71,708 57,164 63,580 3.19%
-
NP to SH 77,608 83,868 67,616 70,140 71,708 57,164 63,580 3.19%
-
Tax Rate 25.36% 25.93% 28.33% 27.83% 28.44% 30.42% 28.65% -
Total Cost 577,660 495,320 501,656 605,144 506,596 400,336 378,548 6.89%
-
Net Worth 243,347 236,803 212,122 207,067 210,325 212,144 220,261 1.58%
Dividend
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
Div 46,038 59,200 49,330 65,735 49,295 49,336 49,312 -1.07%
Div Payout % 59.32% 70.59% 72.96% 93.72% 68.74% 86.31% 77.56% -
Equity
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 243,347 236,803 212,122 207,067 210,325 212,144 220,261 1.58%
NOSH 164,423 164,447 164,435 164,339 164,317 164,453 164,374 0.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 11.84% 14.48% 11.88% 10.39% 12.40% 12.49% 14.38% -
ROE 31.89% 35.42% 31.88% 33.87% 34.09% 26.95% 28.87% -
Per Share
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 398.52 352.20 346.20 410.91 351.94 278.19 268.98 6.40%
EPS 47.20 51.00 41.12 42.68 43.64 34.76 38.68 3.19%
DPS 28.00 36.00 30.00 40.00 30.00 30.00 30.00 -1.08%
NAPS 1.48 1.44 1.29 1.26 1.28 1.29 1.34 1.58%
Adjusted Per Share Value based on latest NOSH - 164,339
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 398.58 352.30 346.27 410.76 351.77 278.28 268.93 6.40%
EPS 47.21 51.01 41.13 42.66 43.62 34.77 38.67 3.19%
DPS 28.00 36.01 30.01 39.99 29.98 30.01 30.00 -1.08%
NAPS 1.4802 1.4404 1.2903 1.2595 1.2794 1.2904 1.3398 1.58%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
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%
P/EPS 15.15 12.65 16.29 15.35 15.47 18.41 14.99 0.16%
EY 6.60 7.91 6.14 6.52 6.47 5.43 6.67 -0.16%
DY 3.92 5.58 4.48 6.11 4.44 4.69 5.17 -4.27%
P/NAPS 4.83 4.48 5.19 5.20 5.27 4.96 4.33 1.73%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
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%
P/EPS 15.68 13.63 16.90 15.35 15.12 19.56 15.38 0.30%
EY 6.38 7.34 5.92 6.52 6.61 5.11 6.50 -0.29%
DY 3.78 5.18 4.32 6.11 4.55 4.41 5.04 -4.43%
P/NAPS 5.00 4.83 5.39 5.20 5.16 5.27 4.44 1.89%

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