[AMWAY] YoY Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	CAGR
Quarter Result
Revenue	168,316	153,313	143,155	124,852	131,156	105,639	102,000	8.22%
YoY %	9.79%	7.10%	14.66%	-4.81%	24.15%	3.57%	-	-
Horiz. %	165.02%	150.31%	140.35%	122.40%	128.58%	103.57%	100.00%	-
PBT	29,973	22,202	29,376	24,504	20,010	14,008	15,715	10.72%
YoY %	35.00%	-24.42%	19.88%	22.46%	42.85%	-10.86%	-	-
Horiz. %	190.73%	141.28%	186.93%	155.93%	127.33%	89.14%	100.00%	-
Tax	-8,252	-5,926	-7,614	-6,815	-5,699	-4,065	-4,916	8.51%
YoY %	-39.25%	22.17%	-11.72%	-19.58%	-40.20%	17.31%	-	-
Horiz. %	167.86%	120.55%	154.88%	138.63%	115.93%	82.69%	100.00%	-
NP	21,721	16,276	21,762	17,689	14,311	9,943	10,799	11.65%
YoY %	33.45%	-25.21%	23.03%	23.60%	43.93%	-7.93%	-	-
Horiz. %	201.14%	150.72%	201.52%	163.80%	132.52%	92.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,644	16,276	21,762	17,689	14,311	9,943	10,799	11.59%
YoY %	32.98%	-25.21%	23.03%	23.60%	43.93%	-7.93%	-	-
Horiz. %	200.43%	150.72%	201.52%	163.80%	132.52%	92.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.53%	26.69%	25.92%	27.81%	28.48%	29.02%	31.28%	-
YoY %	3.15%	2.97%	-6.80%	-2.35%	-1.86%	-7.23%	-	-
Horiz. %	88.01%	85.33%	82.86%	88.91%	91.05%	92.77%	100.00%	-
Total Cost	146,595	137,037	121,393	107,163	116,845	95,696	91,201	7.77%
YoY %	6.97%	12.89%	13.28%	-8.29%	22.10%	4.93%	-	-
Horiz. %	160.74%	150.26%	133.10%	117.50%	128.12%	104.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	249,045	256,470	246,548	220,290	210,310	220,225	213,678	2.44%
YoY %	-2.90%	4.02%	11.92%	4.75%	-4.50%	3.06%	-	-
Horiz. %	116.55%	120.03%	115.38%	103.09%	98.42%	103.06%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	CAGR
Dividend
Div	14,746	11,508	14,792	12,329	12,322	12,326	12,327	2.86%
YoY %	28.14%	-22.20%	19.98%	0.06%	-0.03%	-0.01%	-	-
Horiz. %	119.62%	93.36%	120.00%	100.02%	99.96%	99.99%	100.00%	-
Div Payout %	68.13%	70.71%	67.98%	69.70%	86.11%	123.97%	114.16%	-
YoY %	-3.65%	4.02%	-2.47%	-19.06%	-30.54%	8.59%	-	-
Horiz. %	59.68%	61.94%	59.55%	61.05%	75.43%	108.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	CAGR
Equity
Net Worth	249,045	256,470	246,548	220,290	210,310	220,225	213,678	2.44%
YoY %	-2.90%	4.02%	11.92%	4.75%	-4.50%	3.06%	-	-
Horiz. %	116.55%	120.03%	115.38%	103.09%	98.42%	103.06%	100.00%	-
NOSH	163,845	164,404	164,365	164,395	164,305	164,347	164,368	-0.05%
YoY %	-0.34%	0.02%	-0.02%	0.05%	-0.03%	-0.01%	-	-
Horiz. %	99.68%	100.02%	100.00%	100.02%	99.96%	99.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	CAGR
Ratio Analysis
NP Margin	12.90%	10.62%	15.20%	14.17%	10.91%	9.41%	10.59%	-
YoY %	21.47%	-30.13%	7.27%	29.88%	15.94%	-11.14%	-	-
Horiz. %	121.81%	100.28%	143.53%	133.81%	103.02%	88.86%	100.00%	-
ROE	8.69%	6.35%	8.83%	8.03%	6.80%	4.51%	5.05%	-
YoY %	36.85%	-28.09%	9.96%	18.09%	50.78%	-10.69%	-	-
Horiz. %	172.08%	125.74%	174.85%	159.01%	134.65%	89.31%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	CAGR
Per Share
RPS	102.73	93.25	87.10	75.95	79.82	64.28	62.06	8.27%
YoY %	10.17%	7.06%	14.68%	-4.85%	24.18%	3.58%	-	-
Horiz. %	165.53%	150.26%	140.35%	122.38%	128.62%	103.58%	100.00%	-
EPS	13.21	9.90	13.24	10.76	8.71	6.05	6.57	11.65%
YoY %	33.43%	-25.23%	23.05%	23.54%	43.97%	-7.91%	-	-
Horiz. %	201.07%	150.68%	201.52%	163.77%	132.57%	92.09%	100.00%	-
DPS	9.00	7.00	9.00	7.50	7.50	7.50	7.50	2.91%
YoY %	28.57%	-22.22%	20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	93.33%	120.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.52	1.56	1.50	1.34	1.28	1.34	1.30	2.49%
YoY %	-2.56%	4.00%	11.94%	4.69%	-4.48%	3.08%	-	-
Horiz. %	116.92%	120.00%	115.38%	103.08%	98.46%	103.08%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	CAGR
Adjusted Per Share Value based on latest NOSH - 164,395
RPS	102.38	93.26	87.08	75.94	79.78	64.26	62.04	8.22%
YoY %	9.78%	7.10%	14.67%	-4.81%	24.15%	3.58%	-	-
Horiz. %	165.02%	150.32%	140.36%	122.40%	128.59%	103.58%	100.00%	-
EPS	13.17	9.90	13.24	10.76	8.70	6.05	6.57	11.59%
YoY %	33.03%	-25.23%	23.05%	23.68%	43.80%	-7.91%	-	-
Horiz. %	200.46%	150.68%	201.52%	163.77%	132.42%	92.09%	100.00%	-
DPS	8.97	7.00	9.00	7.50	7.50	7.50	7.50	2.86%
YoY %	28.14%	-22.22%	20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	119.60%	93.33%	120.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.5149	1.56	1.4997	1.34	1.2793	1.3396	1.2997	2.44%
YoY %	-2.89%	4.02%	11.92%	4.74%	-4.50%	3.07%	-	-
Horiz. %	116.56%	120.03%	115.39%	103.10%	98.43%	103.07%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	31/03/06	28/02/05	27/02/04	-
Price	7.95	7.15	6.75	6.85	6.30	6.60	6.75	-
P/RPS	7.74	7.67	7.75	9.02	7.89	10.27	10.88	-5.23%
YoY %	0.91%	-1.03%	-14.08%	14.32%	-23.17%	-5.61%	-	-
Horiz. %	71.14%	70.50%	71.23%	82.90%	72.52%	94.39%	100.00%	-
P/EPS	60.18	72.22	50.98	63.66	72.33	109.09	102.74	-8.09%
YoY %	-16.67%	41.66%	-19.92%	-11.99%	-33.70%	6.18%	-	-
Horiz. %	58.58%	70.29%	49.62%	61.96%	70.40%	106.18%	100.00%	-
EY	1.66	1.38	1.96	1.57	1.38	0.92	0.97	8.84%
YoY %	20.29%	-29.59%	24.84%	13.77%	50.00%	-5.15%	-	-
Horiz. %	171.13%	142.27%	202.06%	161.86%	142.27%	94.85%	100.00%	-
DY	1.13	0.98	1.33	1.09	1.19	1.14	1.11	0.28%
YoY %	15.31%	-26.32%	22.02%	-8.40%	4.39%	2.70%	-	-
Horiz. %	101.80%	88.29%	119.82%	98.20%	107.21%	102.70%	100.00%	-
P/NAPS	5.23	4.58	4.50	5.11	4.92	4.93	5.19	0.12%
YoY %	14.19%	1.78%	-11.94%	3.86%	-0.20%	-5.01%	-	-
Horiz. %	100.77%	88.25%	86.71%	98.46%	94.80%	94.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	CAGR
Price Multiplier on Announcement Date
Date	05/08/10	19/08/09	30/07/08	20/08/07	26/04/06	28/04/05	21/04/04	-
Price	8.00	7.30	6.90	6.70	6.50	6.65	6.70	-
P/RPS	7.79	7.83	7.92	8.82	8.14	10.35	10.80	-5.02%
YoY %	-0.51%	-1.14%	-10.20%	8.35%	-21.35%	-4.17%	-	-
Horiz. %	72.13%	72.50%	73.33%	81.67%	75.37%	95.83%	100.00%	-
P/EPS	60.56	73.74	52.11	62.27	74.63	109.92	101.98	-7.89%
YoY %	-17.87%	41.51%	-16.32%	-16.56%	-32.11%	7.79%	-	-
Horiz. %	59.38%	72.31%	51.10%	61.06%	73.18%	107.79%	100.00%	-
EY	1.65	1.36	1.92	1.61	1.34	0.91	0.98	8.56%
YoY %	21.32%	-29.17%	19.25%	20.15%	47.25%	-7.14%	-	-
Horiz. %	168.37%	138.78%	195.92%	164.29%	136.73%	92.86%	100.00%	-
DY	1.13	0.96	1.30	1.12	1.15	1.13	1.12	0.14%
YoY %	17.71%	-26.15%	16.07%	-2.61%	1.77%	0.89%	-	-
Horiz. %	100.89%	85.71%	116.07%	100.00%	102.68%	100.89%	100.00%	-
P/NAPS	5.26	4.68	4.60	5.00	5.08	4.96	5.15	0.33%
YoY %	12.39%	1.74%	-8.00%	-1.57%	2.42%	-3.69%	-	-
Horiz. %	102.14%	90.87%	89.32%	97.09%	98.64%	96.31%	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