[AMWAY] YoY Cumulative Quarter Result on 30-Jun-2006 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
03-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 45.3%
YoY- 14.84%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 492,004 473,611 431,064 438,176 380,134 339,441 318,662 7.09%
PBT 76,541 98,958 83,731 64,387 56,519 55,584 59,991 3.91%
Tax -20,378 -25,752 -22,823 -18,115 -16,228 -17,178 -17,238 2.67%
NP 56,163 73,206 60,908 46,272 40,291 38,406 42,753 4.39%
-
NP to SH 56,163 73,206 60,908 46,272 40,291 38,406 42,753 4.39%
-
Tax Rate 26.62% 26.02% 27.26% 28.13% 28.71% 30.90% 28.73% -
Total Cost 435,841 400,405 370,156 391,904 339,843 301,035 275,909 7.47%
-
Net Worth 266,268 266,323 238,371 215,333 215,345 218,664 230,119 2.32%
Dividend
30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 CAGR
Div 67,389 77,266 78,087 73,969 69,864 69,873 69,857 -0.56%
Div Payout % 119.99% 105.55% 128.21% 159.86% 173.40% 181.93% 163.40% -
Equity
30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 266,268 266,323 238,371 215,333 215,345 218,664 230,119 2.32%
NOSH 164,363 164,397 164,394 164,376 164,385 164,409 164,371 -0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 11.42% 15.46% 14.13% 10.56% 10.60% 11.31% 13.42% -
ROE 21.09% 27.49% 25.55% 21.49% 18.71% 17.56% 18.58% -
Per Share
30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 299.34 288.09 262.21 266.57 231.24 206.46 193.87 7.09%
EPS 34.17 44.53 37.05 28.15 24.51 23.36 26.01 4.39%
DPS 41.00 47.00 47.50 45.00 42.50 42.50 42.50 -0.56%
NAPS 1.62 1.62 1.45 1.31 1.31 1.33 1.40 2.32%
Adjusted Per Share Value based on latest NOSH - 164,305
30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 299.30 288.11 262.23 266.55 231.25 206.49 193.85 7.09%
EPS 34.17 44.53 37.05 28.15 24.51 23.36 26.01 4.39%
DPS 40.99 47.00 47.50 45.00 42.50 42.51 42.50 -0.56%
NAPS 1.6198 1.6201 1.4501 1.3099 1.31 1.3302 1.3999 2.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 CAGR
Date 30/09/09 30/09/08 28/09/07 30/06/06 31/05/05 31/05/04 30/05/03 -
Price 7.39 6.75 6.75 6.40 6.65 6.70 6.35 -
P/RPS 2.47 2.34 2.57 2.40 2.88 3.25 3.28 -4.37%
P/EPS 21.63 15.16 18.22 22.74 27.13 28.68 24.41 -1.88%
EY 4.62 6.60 5.49 4.40 3.69 3.49 4.10 1.90%
DY 5.55 6.96 7.04 7.03 6.39 6.34 6.69 -2.90%
P/NAPS 4.56 4.17 4.66 4.89 5.08 5.04 4.54 0.06%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 CAGR
Date 17/11/09 10/11/08 19/11/07 03/08/06 26/07/05 16/07/04 28/07/03 -
Price 7.34 6.60 6.55 6.35 6.75 6.80 6.30 -
P/RPS 2.45 2.29 2.50 2.38 2.92 3.29 3.25 -4.35%
P/EPS 21.48 14.82 17.68 22.56 27.54 29.11 24.22 -1.87%
EY 4.66 6.75 5.66 4.43 3.63 3.44 4.13 1.92%
DY 5.59 7.12 7.25 7.09 6.30 6.25 6.75 -2.93%
P/NAPS 4.53 4.07 4.52 4.85 5.15 5.11 4.50 0.10%

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