[AMWAY] YoY Quarter Result on 30-Sep-2006 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 22.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 CAGR
Revenue 171,898 171,847 153,187 144,635 116,909 103,635 105,457 6.88%
PBT 22,333 30,291 36,581 24,603 16,770 13,965 21,173 0.72%
Tax -5,953 -8,402 -9,577 -6,907 -1,582 -4,674 -4,212 4.82%
NP 16,380 21,889 27,004 17,696 15,188 9,291 16,961 -0.47%
-
NP to SH 16,380 21,889 27,004 17,696 15,188 9,291 16,961 -0.47%
-
Tax Rate 26.66% 27.74% 26.18% 28.07% 9.43% 33.47% 19.89% -
Total Cost 155,518 149,958 126,183 126,939 101,721 94,344 88,496 7.98%
-
Net Worth 238,463 234,994 225,170 195,708 200,534 207,197 205,438 2.05%
Dividend
31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 CAGR
Div 11,512 11,503 14,792 12,334 12,327 12,333 12,326 -0.92%
Div Payout % 70.28% 52.55% 54.78% 69.70% 81.17% 132.74% 72.67% -
Equity
31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 238,463 234,994 225,170 195,708 200,534 207,197 205,438 2.05%
NOSH 164,457 164,331 164,357 164,460 164,372 164,442 164,350 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 9.53% 12.74% 17.63% 12.23% 12.99% 8.97% 16.08% -
ROE 6.87% 9.31% 11.99% 9.04% 7.57% 4.48% 8.26% -
Per Share
31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 CAGR
RPS 104.52 104.57 93.20 87.94 71.12 63.02 64.17 6.87%
EPS 9.96 13.32 16.43 10.76 9.24 5.65 10.32 -0.48%
DPS 7.00 7.00 9.00 7.50 7.50 7.50 7.50 -0.93%
NAPS 1.45 1.43 1.37 1.19 1.22 1.26 1.25 2.04%
Adjusted Per Share Value based on latest NOSH - 164,460
31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 CAGR
RPS 104.56 104.53 93.18 87.98 71.11 63.04 64.15 6.88%
EPS 9.96 13.31 16.43 10.76 9.24 5.65 10.32 -0.48%
DPS 7.00 7.00 9.00 7.50 7.50 7.50 7.50 -0.93%
NAPS 1.4505 1.4294 1.3696 1.1904 1.2198 1.2603 1.2496 2.05%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 CAGR
Date 31/12/09 31/12/08 31/12/07 29/09/06 30/08/04 29/08/03 30/08/02 -
Price 7.30 6.90 6.30 6.50 6.70 6.70 6.00 -
P/RPS 6.98 6.60 6.76 7.39 9.42 10.63 9.35 -3.90%
P/EPS 73.29 51.80 38.34 60.41 72.51 118.58 58.14 3.20%
EY 1.36 1.93 2.61 1.66 1.38 0.84 1.72 -3.14%
DY 0.96 1.01 1.43 1.15 1.12 1.12 1.25 -3.53%
P/NAPS 5.03 4.83 4.60 5.46 5.49 5.32 4.80 0.63%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 CAGR
Date 24/02/10 23/02/09 25/02/08 20/11/06 20/10/04 27/10/03 31/10/02 -
Price 7.36 7.10 6.70 6.50 6.80 6.85 5.95 -
P/RPS 7.04 6.79 7.19 7.39 9.56 10.87 9.27 -3.67%
P/EPS 73.90 53.30 40.78 60.41 73.59 121.24 57.66 3.43%
EY 1.35 1.88 2.45 1.66 1.36 0.82 1.73 -3.32%
DY 0.95 0.99 1.34 1.15 1.10 1.09 1.26 -3.77%
P/NAPS 5.08 4.97 4.89 5.46 5.57 5.44 4.76 0.89%

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