[AMWAY] YoY Quarter Result on 31-May-2005 [#3]

	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Quarter Result
Revenue	185,659	163,894	138,199	129,919	123,066	120,293	91,460	11.81%
YoY %	13.28%	18.59%	6.37%	5.57%	2.31%	31.53%	-	-
Horiz. %	202.99%	179.20%	151.10%	142.05%	134.56%	131.53%	100.00%	-
PBT	41,276	35,642	20,080	17,460	19,331	21,076	16,824	15.20%
YoY %	15.81%	77.50%	15.01%	-9.68%	-8.28%	25.27%	-	-
Horiz. %	245.34%	211.85%	119.35%	103.78%	114.90%	125.27%	100.00%	-
Tax	-10,799	-9,327	-5,654	-5,039	-6,015	-5,976	-4,532	14.67%
YoY %	-15.78%	-64.96%	-12.20%	16.23%	-0.65%	-31.86%	-	-
Horiz. %	238.28%	205.80%	124.76%	111.19%	132.72%	131.86%	100.00%	-
NP	30,477	26,315	14,426	12,421	13,316	15,100	12,292	15.39%
YoY %	15.82%	82.41%	16.14%	-6.72%	-11.81%	22.84%	-	-
Horiz. %	247.94%	214.08%	117.36%	101.05%	108.33%	122.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,477	26,315	14,426	12,421	13,316	15,100	12,292	15.39%
YoY %	15.82%	82.41%	16.14%	-6.72%	-11.81%	22.84%	-	-
Horiz. %	247.94%	214.08%	117.36%	101.05%	108.33%	122.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.16%	26.17%	28.16%	28.86%	31.12%	28.35%	26.94%	-
YoY %	-0.04%	-7.07%	-2.43%	-7.26%	9.77%	5.23%	-	-
Horiz. %	97.10%	97.14%	104.53%	107.13%	115.52%	105.23%	100.00%	-
Total Cost	155,182	137,579	123,773	117,498	109,750	105,193	79,168	11.19%
YoY %	12.79%	11.15%	5.34%	7.06%	4.33%	32.87%	-	-
Horiz. %	196.02%	173.78%	156.34%	148.42%	138.63%	132.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,303	238,330	215,239	215,231	218,645	230,032	187,337	5.70%
YoY %	11.74%	10.73%	0.00%	-1.56%	-4.95%	22.79%	-	-
Horiz. %	142.15%	127.22%	114.89%	114.89%	116.71%	122.79%	100.00%	-

	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Dividend
Div	47,671	53,418	45,183	45,182	45,208	45,184	12,324	23.78%
YoY %	-10.76%	18.23%	0.00%	-0.06%	0.05%	266.63%	-	-
Horiz. %	386.81%	433.45%	366.63%	366.62%	366.83%	366.63%	100.00%	-
Div Payout %	156.42%	203.00%	313.21%	363.76%	339.51%	299.24%	100.27%	-
YoY %	-22.95%	-35.19%	-13.90%	7.14%	13.46%	198.43%	-	-
Horiz. %	156.00%	202.45%	312.37%	362.78%	338.60%	298.43%	100.00%	-

	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Equity
Net Worth	266,303	238,330	215,239	215,231	218,645	230,032	187,337	5.70%
YoY %	11.74%	10.73%	0.00%	-1.56%	-4.95%	22.79%	-	-
Horiz. %	142.15%	127.22%	114.89%	114.89%	116.71%	122.79%	100.00%	-
NOSH	164,385	164,366	164,305	164,298	164,395	164,309	164,331	0.00%
YoY %	0.01%	0.04%	0.00%	-0.06%	0.05%	-0.01%	-	-
Horiz. %	100.03%	100.02%	99.98%	99.98%	100.04%	99.99%	100.00%	-

	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Ratio Analysis
NP Margin	16.42%	16.06%	10.44%	9.56%	10.82%	12.55%	13.44%	-
YoY %	2.24%	53.83%	9.21%	-11.65%	-13.78%	-6.62%	-	-
Horiz. %	122.17%	119.49%	77.68%	71.13%	80.51%	93.38%	100.00%	-
ROE	11.44%	11.04%	6.70%	5.77%	6.09%	6.56%	6.56%	-
YoY %	3.62%	64.78%	16.12%	-5.25%	-7.16%	0.00%	-	-
Horiz. %	174.39%	168.29%	102.13%	87.96%	92.84%	100.00%	100.00%	-

	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Per Share
RPS	112.94	99.71	84.11	79.07	74.86	73.21	55.66	11.80%
YoY %	13.27%	18.55%	6.37%	5.62%	2.25%	31.53%	-	-
Horiz. %	202.91%	179.14%	151.11%	142.06%	134.50%	131.53%	100.00%	-
EPS	18.54	16.01	8.78	7.56	8.10	9.19	7.48	15.39%
YoY %	15.80%	82.35%	16.14%	-6.67%	-11.86%	22.86%	-	-
Horiz. %	247.86%	214.04%	117.38%	101.07%	108.29%	122.86%	100.00%	-
DPS	29.00	32.50	27.50	27.50	27.50	27.50	7.50	23.77%
YoY %	-10.77%	18.18%	0.00%	0.00%	0.00%	266.67%	-	-
Horiz. %	386.67%	433.33%	366.67%	366.67%	366.67%	366.67%	100.00%	-
NAPS	1.62	1.45	1.31	1.31	1.33	1.40	1.14	5.69%
YoY %	11.72%	10.69%	0.00%	-1.50%	-5.00%	22.81%	-	-
Horiz. %	142.11%	127.19%	114.91%	114.91%	116.67%	122.81%	100.00%	-

	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Adjusted Per Share Value based on latest NOSH - 164,298
RPS	112.93	99.69	84.06	79.03	74.86	73.17	55.63	11.81%
YoY %	13.28%	18.59%	6.36%	5.57%	2.31%	31.53%	-	-
Horiz. %	203.00%	179.20%	151.11%	142.06%	134.57%	131.53%	100.00%	-
EPS	18.54	16.01	8.77	7.56	8.10	9.18	7.48	15.39%
YoY %	15.80%	82.55%	16.01%	-6.67%	-11.76%	22.73%	-	-
Horiz. %	247.86%	214.04%	117.25%	101.07%	108.29%	122.73%	100.00%	-
DPS	29.00	32.49	27.48	27.48	27.50	27.48	7.50	23.77%
YoY %	-10.74%	18.23%	0.00%	-0.07%	0.07%	266.40%	-	-
Horiz. %	386.67%	433.20%	366.40%	366.40%	366.67%	366.40%	100.00%	-
NAPS	1.6199	1.4497	1.3092	1.3092	1.33	1.3992	1.1395	5.70%
YoY %	11.74%	10.73%	0.00%	-1.56%	-4.95%	22.79%	-	-
Horiz. %	142.16%	127.22%	114.89%	114.89%	116.72%	122.79%	100.00%	-

	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	30/06/06	31/05/05	31/05/04	30/05/03	31/05/02	-
Price	6.75	6.75	6.40	6.65	6.70	6.35	6.05	-
P/RPS	5.98	6.77	7.61	8.41	8.95	8.67	10.87	-8.99%
YoY %	-11.67%	-11.04%	-9.51%	-6.03%	3.23%	-20.24%	-	-
Horiz. %	55.01%	62.28%	70.01%	77.37%	82.34%	79.76%	100.00%	-
P/EPS	36.41	42.16	72.89	87.96	82.72	69.10	80.88	-11.82%
YoY %	-13.64%	-42.16%	-17.13%	6.33%	19.71%	-14.56%	-	-
Horiz. %	45.02%	52.13%	90.12%	108.75%	102.27%	85.44%	100.00%	-
EY	2.75	2.37	1.37	1.14	1.21	1.45	1.24	13.38%
YoY %	16.03%	72.99%	20.18%	-5.79%	-16.55%	16.94%	-	-
Horiz. %	221.77%	191.13%	110.48%	91.94%	97.58%	116.94%	100.00%	-
DY	4.30	4.81	4.30	4.14	4.10	4.33	1.24	21.67%
YoY %	-10.60%	11.86%	3.86%	0.98%	-5.31%	249.19%	-	-
Horiz. %	346.77%	387.90%	346.77%	333.87%	330.65%	349.19%	100.00%	-
P/NAPS	4.17	4.66	4.89	5.08	5.04	4.54	5.31	-3.74%
YoY %	-10.52%	-4.70%	-3.74%	0.79%	11.01%	-14.50%	-	-
Horiz. %	78.53%	87.76%	92.09%	95.67%	94.92%	85.50%	100.00%	-

	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Price Multiplier on Announcement Date
Date	10/11/08	19/11/07	03/08/06	26/07/05	16/07/04	28/07/03	23/07/02	-
Price	6.60	6.55	6.35	6.75	6.80	6.30	5.95	-
P/RPS	5.84	6.57	7.55	8.54	9.08	8.61	10.69	-9.09%
YoY %	-11.11%	-12.98%	-11.59%	-5.95%	5.46%	-19.46%	-	-
Horiz. %	54.63%	61.46%	70.63%	79.89%	84.94%	80.54%	100.00%	-
P/EPS	35.60	40.91	72.32	89.29	83.95	68.55	79.55	-11.91%
YoY %	-12.98%	-43.43%	-19.01%	6.36%	22.47%	-13.83%	-	-
Horiz. %	44.75%	51.43%	90.91%	112.24%	105.53%	86.17%	100.00%	-
EY	2.81	2.44	1.38	1.12	1.19	1.46	1.26	13.48%
YoY %	15.16%	76.81%	23.21%	-5.88%	-18.49%	15.87%	-	-
Horiz. %	223.02%	193.65%	109.52%	88.89%	94.44%	115.87%	100.00%	-
DY	4.39	4.96	4.33	4.07	4.04	4.37	1.26	21.76%
YoY %	-11.49%	14.55%	6.39%	0.74%	-7.55%	246.83%	-	-
Horiz. %	348.41%	393.65%	343.65%	323.02%	320.63%	346.83%	100.00%	-
P/NAPS	4.07	4.52	4.85	5.15	5.11	4.50	5.22	-3.84%
YoY %	-9.96%	-6.80%	-5.83%	0.78%	13.56%	-13.79%	-	-
Horiz. %	77.97%	86.59%	92.91%	98.66%	97.89%	86.21%	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