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

	31/12/09	31/12/08	31/12/07	30/09/06	31/08/04	31/08/03	31/08/02	CAGR
Quarter Result
Revenue	171,898	171,847	153,187	144,635	116,909	103,635	105,457	6.88%
YoY %	0.03%	12.18%	5.91%	23.72%	12.81%	-1.73%	-	-
Horiz. %	163.00%	162.95%	145.26%	137.15%	110.86%	98.27%	100.00%	-
PBT	22,333	30,291	36,581	24,603	16,770	13,965	21,173	0.72%
YoY %	-26.27%	-17.19%	48.69%	46.71%	20.09%	-34.04%	-	-
Horiz. %	105.48%	143.06%	172.77%	116.20%	79.20%	65.96%	100.00%	-
Tax	-5,953	-8,402	-9,577	-6,907	-1,582	-4,674	-4,212	4.82%
YoY %	29.15%	12.27%	-38.66%	-336.60%	66.15%	-10.97%	-	-
Horiz. %	141.33%	199.48%	227.37%	163.98%	37.56%	110.97%	100.00%	-
NP	16,380	21,889	27,004	17,696	15,188	9,291	16,961	-0.47%
YoY %	-25.17%	-18.94%	52.60%	16.51%	63.47%	-45.22%	-	-
Horiz. %	96.57%	129.05%	159.21%	104.33%	89.55%	54.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,380	21,889	27,004	17,696	15,188	9,291	16,961	-0.47%
YoY %	-25.17%	-18.94%	52.60%	16.51%	63.47%	-45.22%	-	-
Horiz. %	96.57%	129.05%	159.21%	104.33%	89.55%	54.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.66%	27.74%	26.18%	28.07%	9.43%	33.47%	19.89%	-
YoY %	-3.89%	5.96%	-6.73%	197.67%	-71.83%	68.28%	-	-
Horiz. %	134.04%	139.47%	131.62%	141.13%	47.41%	168.28%	100.00%	-
Total Cost	155,518	149,958	126,183	126,939	101,721	94,344	88,496	7.98%
YoY %	3.71%	18.84%	-0.60%	24.79%	7.82%	6.61%	-	-
Horiz. %	175.73%	169.45%	142.59%	143.44%	114.94%	106.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,463	234,994	225,170	195,708	200,534	207,197	205,438	2.05%
YoY %	1.48%	4.36%	15.05%	-2.41%	-3.22%	0.86%	-	-
Horiz. %	116.08%	114.39%	109.60%	95.26%	97.61%	100.86%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	31/08/04	31/08/03	31/08/02	CAGR
Dividend
Div	11,512	11,503	14,792	12,334	12,327	12,333	12,326	-0.92%
YoY %	0.08%	-22.23%	19.93%	0.06%	-0.05%	0.06%	-	-
Horiz. %	93.40%	93.32%	120.01%	100.06%	100.01%	100.06%	100.00%	-
Div Payout %	70.28%	52.55%	54.78%	69.70%	81.17%	132.74%	72.67%	-
YoY %	33.74%	-4.07%	-21.41%	-14.13%	-38.85%	82.66%	-	-
Horiz. %	96.71%	72.31%	75.38%	95.91%	111.70%	182.66%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	31/08/04	31/08/03	31/08/02	CAGR
Equity
Net Worth	238,463	234,994	225,170	195,708	200,534	207,197	205,438	2.05%
YoY %	1.48%	4.36%	15.05%	-2.41%	-3.22%	0.86%	-	-
Horiz. %	116.08%	114.39%	109.60%	95.26%	97.61%	100.86%	100.00%	-
NOSH	164,457	164,331	164,357	164,460	164,372	164,442	164,350	0.00%
YoY %	0.08%	-0.02%	-0.06%	0.05%	-0.04%	0.06%	-	-
Horiz. %	100.07%	99.99%	100.00%	100.07%	100.01%	100.06%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	31/08/04	31/08/03	31/08/02	CAGR
Ratio Analysis
NP Margin	9.53%	12.74%	17.63%	12.23%	12.99%	8.97%	16.08%	-
YoY %	-25.20%	-27.74%	44.15%	-5.85%	44.82%	-44.22%	-	-
Horiz. %	59.27%	79.23%	109.64%	76.06%	80.78%	55.78%	100.00%	-
ROE	6.87%	9.31%	11.99%	9.04%	7.57%	4.48%	8.26%	-
YoY %	-26.21%	-22.35%	32.63%	19.42%	68.97%	-45.76%	-	-
Horiz. %	83.17%	112.71%	145.16%	109.44%	91.65%	54.24%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	31/08/04	31/08/03	31/08/02	CAGR
Per Share
RPS	104.52	104.57	93.20	87.94	71.12	63.02	64.17	6.87%
YoY %	-0.05%	12.20%	5.98%	23.65%	12.85%	-1.79%	-	-
Horiz. %	162.88%	162.96%	145.24%	137.04%	110.83%	98.21%	100.00%	-
EPS	9.96	13.32	16.43	10.76	9.24	5.65	10.32	-0.48%
YoY %	-25.23%	-18.93%	52.70%	16.45%	63.54%	-45.25%	-	-
Horiz. %	96.51%	129.07%	159.21%	104.26%	89.53%	54.75%	100.00%	-
DPS	7.00	7.00	9.00	7.50	7.50	7.50	7.50	-0.93%
YoY %	0.00%	-22.22%	20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	93.33%	93.33%	120.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.45	1.43	1.37	1.19	1.22	1.26	1.25	2.04%
YoY %	1.40%	4.38%	15.13%	-2.46%	-3.17%	0.80%	-	-
Horiz. %	116.00%	114.40%	109.60%	95.20%	97.60%	100.80%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	31/08/04	31/08/03	31/08/02	CAGR
Adjusted Per Share Value based on latest NOSH - 164,460
RPS	104.57	104.54	93.19	87.99	71.12	63.04	64.15	6.88%
YoY %	0.03%	12.18%	5.91%	23.72%	12.82%	-1.73%	-	-
Horiz. %	163.01%	162.96%	145.27%	137.16%	110.87%	98.27%	100.00%	-
EPS	9.96	13.32	16.43	10.76	9.24	5.65	10.32	-0.48%
YoY %	-25.23%	-18.93%	52.70%	16.45%	63.54%	-45.25%	-	-
Horiz. %	96.51%	129.07%	159.21%	104.26%	89.53%	54.75%	100.00%	-
DPS	7.00	7.00	9.00	7.50	7.50	7.50	7.50	-0.93%
YoY %	0.00%	-22.22%	20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	93.33%	93.33%	120.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.4506	1.4295	1.3698	1.1905	1.2199	1.2604	1.2497	2.05%
YoY %	1.48%	4.36%	15.06%	-2.41%	-3.21%	0.86%	-	-
Horiz. %	116.08%	114.39%	109.61%	95.26%	97.62%	100.86%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	31/08/04	31/08/03	31/08/02	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	5.76%	-2.37%	-8.53%	-21.55%	-11.38%	13.69%	-	-
Horiz. %	74.65%	70.59%	72.30%	79.04%	100.75%	113.69%	100.00%	-
P/EPS	73.29	51.80	38.34	60.41	72.51	118.58	58.14	3.20%
YoY %	41.49%	35.11%	-36.53%	-16.69%	-38.85%	103.96%	-	-
Horiz. %	126.06%	89.10%	65.94%	103.90%	124.72%	203.96%	100.00%	-
EY	1.36	1.93	2.61	1.66	1.38	0.84	1.72	-3.14%
YoY %	-29.53%	-26.05%	57.23%	20.29%	64.29%	-51.16%	-	-
Horiz. %	79.07%	112.21%	151.74%	96.51%	80.23%	48.84%	100.00%	-
DY	0.96	1.01	1.43	1.15	1.12	1.12	1.25	-3.53%
YoY %	-4.95%	-29.37%	24.35%	2.68%	0.00%	-10.40%	-	-
Horiz. %	76.80%	80.80%	114.40%	92.00%	89.60%	89.60%	100.00%	-
P/NAPS	5.03	4.83	4.60	5.46	5.49	5.32	4.80	0.63%
YoY %	4.14%	5.00%	-15.75%	-0.55%	3.20%	10.83%	-	-
Horiz. %	104.79%	100.63%	95.83%	113.75%	114.38%	110.83%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	31/08/04	31/08/03	31/08/02	CAGR
Price Multiplier on Announcement Date
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%
YoY %	3.68%	-5.56%	-2.71%	-22.70%	-12.05%	17.26%	-	-
Horiz. %	75.94%	73.25%	77.56%	79.72%	103.13%	117.26%	100.00%	-
P/EPS	73.90	53.30	40.78	60.41	73.59	121.24	57.66	3.43%
YoY %	38.65%	30.70%	-32.49%	-17.91%	-39.30%	110.27%	-	-
Horiz. %	128.17%	92.44%	70.72%	104.77%	127.63%	210.27%	100.00%	-
EY	1.35	1.88	2.45	1.66	1.36	0.82	1.73	-3.32%
YoY %	-28.19%	-23.27%	47.59%	22.06%	65.85%	-52.60%	-	-
Horiz. %	78.03%	108.67%	141.62%	95.95%	78.61%	47.40%	100.00%	-
DY	0.95	0.99	1.34	1.15	1.10	1.09	1.26	-3.77%
YoY %	-4.04%	-26.12%	16.52%	4.55%	0.92%	-13.49%	-	-
Horiz. %	75.40%	78.57%	106.35%	91.27%	87.30%	86.51%	100.00%	-
P/NAPS	5.08	4.97	4.89	5.46	5.57	5.44	4.76	0.89%
YoY %	2.21%	1.64%	-10.44%	-1.97%	2.39%	14.29%	-	-
Horiz. %	106.72%	104.41%	102.73%	114.71%	117.02%	114.29%	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