[AMWAY] YoY TTM 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--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 CAGR
Revenue 663,902 645,458 584,251 0 456,350 422,297 387,129 7.62%
PBT 98,874 129,249 120,312 0 72,354 73,956 75,743 3.69%
Tax -26,331 -34,154 -32,400 0 -18,760 -21,642 -17,632 5.61%
NP 72,543 95,095 87,912 0 53,594 52,314 58,111 3.06%
-
NP to SH 72,442 95,095 87,912 0 53,594 52,314 58,111 3.04%
-
Tax Rate 26.63% 26.42% 26.93% - 25.93% 29.26% 23.28% -
Total Cost 591,359 550,363 496,339 0 402,756 369,983 329,018 8.31%
-
Net Worth 238,463 234,994 225,170 164,460 200,534 207,197 164,350 5.20%
Dividend
31/12/09 31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 CAGR
Div 78,919 88,768 92,873 - 82,198 82,170 49,306 6.61%
Div Payout % 108.94% 93.35% 105.64% - 153.37% 157.07% 84.85% -
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 238,463 234,994 225,170 164,460 200,534 207,197 164,350 5.20%
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 10.93% 14.73% 15.05% 0.00% 11.74% 12.39% 15.01% -
ROE 30.38% 40.47% 39.04% 0.00% 26.73% 25.25% 35.36% -
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 403.69 392.78 355.47 0.00 277.63 256.81 235.55 7.61%
EPS 44.05 57.87 53.49 0.00 32.61 31.81 35.36 3.03%
DPS 48.00 54.00 56.50 0.00 50.00 50.00 30.00 6.61%
NAPS 1.45 1.43 1.37 1.00 1.22 1.26 1.00 5.19%
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 403.83 392.61 355.38 0.00 277.59 256.87 235.48 7.62%
EPS 44.06 57.84 53.47 0.00 32.60 31.82 35.35 3.04%
DPS 48.00 54.00 56.49 0.00 50.00 49.98 29.99 6.61%
NAPS 1.4505 1.4294 1.3696 1.0004 1.2198 1.2603 0.9997 5.20%
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 1.81 1.76 1.77 0.00 2.41 2.61 2.55 -4.56%
P/EPS 16.57 11.92 11.78 0.00 20.55 21.06 16.97 -0.32%
EY 6.03 8.39 8.49 0.00 4.87 4.75 5.89 0.32%
DY 6.58 7.83 8.97 0.00 7.46 7.46 5.00 3.81%
P/NAPS 5.03 4.83 4.60 6.50 5.49 5.32 6.00 -2.37%
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 1.82 1.81 1.88 0.00 2.45 2.67 2.53 -4.38%
P/EPS 16.71 12.27 12.53 0.00 20.86 21.53 16.83 -0.09%
EY 5.98 8.15 7.98 0.00 4.79 4.64 5.94 0.09%
DY 6.52 7.61 8.43 0.00 7.35 7.30 5.04 3.57%
P/NAPS 5.08 4.97 4.89 6.50 5.57 5.44 5.95 -2.13%

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