[AMWAY] YoY Quarter Result on 31-Mar-2006 [#2]

	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	CAGR
Quarter Result
Revenue	153,313	143,155	124,852	131,156	105,639	102,000	87,837	9.18%
YoY %	7.10%	14.66%	-4.81%	24.15%	3.57%	16.12%	-	-
Horiz. %	174.54%	162.98%	142.14%	149.32%	120.27%	116.12%	100.00%	-
PBT	22,202	29,376	24,504	20,010	14,008	15,715	16,638	4.65%
YoY %	-24.42%	19.88%	22.46%	42.85%	-10.86%	-5.55%	-	-
Horiz. %	133.44%	176.56%	147.28%	120.27%	84.19%	94.45%	100.00%	-
Tax	-5,926	-7,614	-6,815	-5,699	-4,065	-4,916	-4,610	4.04%
YoY %	22.17%	-11.72%	-19.58%	-40.20%	17.31%	-6.64%	-	-
Horiz. %	128.55%	165.16%	147.83%	123.62%	88.18%	106.64%	100.00%	-
NP	16,276	21,762	17,689	14,311	9,943	10,799	12,028	4.88%
YoY %	-25.21%	23.03%	23.60%	43.93%	-7.93%	-10.22%	-	-
Horiz. %	135.32%	180.93%	147.07%	118.98%	82.67%	89.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,276	21,762	17,689	14,311	9,943	10,799	12,028	4.88%
YoY %	-25.21%	23.03%	23.60%	43.93%	-7.93%	-10.22%	-	-
Horiz. %	135.32%	180.93%	147.07%	118.98%	82.67%	89.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.69%	25.92%	27.81%	28.48%	29.02%	31.28%	27.71%	-
YoY %	2.97%	-6.80%	-2.35%	-1.86%	-7.23%	12.88%	-	-
Horiz. %	96.32%	93.54%	100.36%	102.78%	104.73%	112.88%	100.00%	-
Total Cost	137,037	121,393	107,163	116,845	95,696	91,201	75,809	9.78%
YoY %	12.89%	13.28%	-8.29%	22.10%	4.93%	20.30%	-	-
Horiz. %	180.77%	160.13%	141.36%	154.13%	126.23%	120.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,470	246,548	220,290	210,310	220,225	213,678	223,471	2.19%
YoY %	4.02%	11.92%	4.75%	-4.50%	3.06%	-4.38%	-	-
Horiz. %	114.77%	110.33%	98.58%	94.11%	98.55%	95.62%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	CAGR
Dividend
Div	11,508	14,792	12,329	12,322	12,326	12,327	12,323	-1.07%
YoY %	-22.20%	19.98%	0.06%	-0.03%	-0.01%	0.03%	-	-
Horiz. %	93.39%	120.04%	100.05%	99.99%	100.02%	100.03%	100.00%	-
Div Payout %	70.71%	67.98%	69.70%	86.11%	123.97%	114.16%	102.46%	-
YoY %	4.02%	-2.47%	-19.06%	-30.54%	8.59%	11.42%	-	-
Horiz. %	69.01%	66.35%	68.03%	84.04%	120.99%	111.42%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	CAGR
Equity
Net Worth	256,470	246,548	220,290	210,310	220,225	213,678	223,471	2.19%
YoY %	4.02%	11.92%	4.75%	-4.50%	3.06%	-4.38%	-	-
Horiz. %	114.77%	110.33%	98.58%	94.11%	98.55%	95.62%	100.00%	-
NOSH	164,404	164,365	164,395	164,305	164,347	164,368	164,316	0.00%
YoY %	0.02%	-0.02%	0.05%	-0.03%	-0.01%	0.03%	-	-
Horiz. %	100.05%	100.03%	100.05%	99.99%	100.02%	100.03%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	CAGR
Ratio Analysis
NP Margin	10.62%	15.20%	14.17%	10.91%	9.41%	10.59%	13.69%	-
YoY %	-30.13%	7.27%	29.88%	15.94%	-11.14%	-22.64%	-	-
Horiz. %	77.57%	111.03%	103.51%	79.69%	68.74%	77.36%	100.00%	-
ROE	6.35%	8.83%	8.03%	6.80%	4.51%	5.05%	5.38%	-
YoY %	-28.09%	9.96%	18.09%	50.78%	-10.69%	-6.13%	-	-
Horiz. %	118.03%	164.13%	149.26%	126.39%	83.83%	93.87%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	CAGR
Per Share
RPS	93.25	87.10	75.95	79.82	64.28	62.06	53.46	9.17%
YoY %	7.06%	14.68%	-4.85%	24.18%	3.58%	16.09%	-	-
Horiz. %	174.43%	162.93%	142.07%	149.31%	120.24%	116.09%	100.00%	-
EPS	9.90	13.24	10.76	8.71	6.05	6.57	7.32	4.87%
YoY %	-25.23%	23.05%	23.54%	43.97%	-7.91%	-10.25%	-	-
Horiz. %	135.25%	180.87%	146.99%	118.99%	82.65%	89.75%	100.00%	-
DPS	7.00	9.00	7.50	7.50	7.50	7.50	7.50	-1.08%
YoY %	-22.22%	20.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	93.33%	120.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.56	1.50	1.34	1.28	1.34	1.30	1.36	2.18%
YoY %	4.00%	11.94%	4.69%	-4.48%	3.08%	-4.41%	-	-
Horiz. %	114.71%	110.29%	98.53%	94.12%	98.53%	95.59%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	CAGR
Adjusted Per Share Value based on latest NOSH - 164,305
RPS	93.26	87.08	75.94	79.78	64.26	62.04	53.43	9.18%
YoY %	7.10%	14.67%	-4.81%	24.15%	3.58%	16.11%	-	-
Horiz. %	174.55%	162.98%	142.13%	149.32%	120.27%	116.11%	100.00%	-
EPS	9.90	13.24	10.76	8.70	6.05	6.57	7.32	4.87%
YoY %	-25.23%	23.05%	23.68%	43.80%	-7.91%	-10.25%	-	-
Horiz. %	135.25%	180.87%	146.99%	118.85%	82.65%	89.75%	100.00%	-
DPS	7.00	9.00	7.50	7.50	7.50	7.50	7.50	-1.08%
YoY %	-22.22%	20.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	93.33%	120.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.56	1.4997	1.34	1.2793	1.3396	1.2997	1.3593	2.19%
YoY %	4.02%	11.92%	4.74%	-4.50%	3.07%	-4.38%	-	-
Horiz. %	114.76%	110.33%	98.58%	94.11%	98.55%	95.62%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	31/03/06	28/02/05	27/02/04	28/02/03	-
Price	7.15	6.75	6.85	6.30	6.60	6.75	5.95	-
P/RPS	7.67	7.75	9.02	7.89	10.27	10.88	11.13	-5.70%
YoY %	-1.03%	-14.08%	14.32%	-23.17%	-5.61%	-2.25%	-	-
Horiz. %	68.91%	69.63%	81.04%	70.89%	92.27%	97.75%	100.00%	-
P/EPS	72.22	50.98	63.66	72.33	109.09	102.74	81.28	-1.84%
YoY %	41.66%	-19.92%	-11.99%	-33.70%	6.18%	26.40%	-	-
Horiz. %	88.85%	62.72%	78.32%	88.99%	134.22%	126.40%	100.00%	-
EY	1.38	1.96	1.57	1.38	0.92	0.97	1.23	1.83%
YoY %	-29.59%	24.84%	13.77%	50.00%	-5.15%	-21.14%	-	-
Horiz. %	112.20%	159.35%	127.64%	112.20%	74.80%	78.86%	100.00%	-
DY	0.98	1.33	1.09	1.19	1.14	1.11	1.26	-3.88%
YoY %	-26.32%	22.02%	-8.40%	4.39%	2.70%	-11.90%	-	-
Horiz. %	77.78%	105.56%	86.51%	94.44%	90.48%	88.10%	100.00%	-
P/NAPS	4.58	4.50	5.11	4.92	4.93	5.19	4.38	0.70%
YoY %	1.78%	-11.94%	3.86%	-0.20%	-5.01%	18.49%	-	-
Horiz. %	104.57%	102.74%	116.67%	112.33%	112.56%	118.49%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	CAGR
Price Multiplier on Announcement Date
Date	19/08/09	30/07/08	20/08/07	26/04/06	28/04/05	21/04/04	21/04/03	-
Price	7.30	6.90	6.70	6.50	6.65	6.70	6.15	-
P/RPS	7.83	7.92	8.82	8.14	10.35	10.80	11.50	-5.88%
YoY %	-1.14%	-10.20%	8.35%	-21.35%	-4.17%	-6.09%	-	-
Horiz. %	68.09%	68.87%	76.70%	70.78%	90.00%	93.91%	100.00%	-
P/EPS	73.74	52.11	62.27	74.63	109.92	101.98	84.02	-2.03%
YoY %	41.51%	-16.32%	-16.56%	-32.11%	7.79%	21.38%	-	-
Horiz. %	87.76%	62.02%	74.11%	88.82%	130.83%	121.38%	100.00%	-
EY	1.36	1.92	1.61	1.34	0.91	0.98	1.19	2.12%
YoY %	-29.17%	19.25%	20.15%	47.25%	-7.14%	-17.65%	-	-
Horiz. %	114.29%	161.34%	135.29%	112.61%	76.47%	82.35%	100.00%	-
DY	0.96	1.30	1.12	1.15	1.13	1.12	1.22	-3.70%
YoY %	-26.15%	16.07%	-2.61%	1.77%	0.89%	-8.20%	-	-
Horiz. %	78.69%	106.56%	91.80%	94.26%	92.62%	91.80%	100.00%	-
P/NAPS	4.68	4.60	5.00	5.08	4.96	5.15	4.52	0.55%
YoY %	1.74%	-8.00%	-1.57%	2.42%	-3.69%	13.94%	-	-
Horiz. %	103.54%	101.77%	110.62%	112.39%	109.73%	113.94%	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