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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 674,636 605,033 408,019 0 239,975 440,303 395,286 8.79%
PBT 119,762 129,905 70,917 0 36,101 71,294 76,911 7.23%
Tax -31,718 -33,857 -19,727 0 -7,597 -21,813 -18,940 8.47%
NP 88,044 96,048 51,190 0 28,504 49,481 57,971 6.81%
-
NP to SH 88,044 96,048 51,190 0 28,504 49,481 57,971 6.81%
-
Tax Rate 26.48% 26.06% 27.82% - 21.04% 30.60% 24.63% -
Total Cost 586,592 508,985 356,829 0 211,471 390,822 337,315 9.11%
-
Net Worth 256,470 246,548 220,290 164,305 164,347 213,678 223,471 2.19%
Dividend
30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 CAGR
Div 82,192 97,804 36,986 - 57,536 82,179 49,303 8.39%
Div Payout % 93.35% 101.83% 72.25% - 201.85% 166.08% 85.05% -
Equity
30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 256,470 246,548 220,290 164,305 164,347 213,678 223,471 2.19%
NOSH 164,404 164,365 164,395 164,305 164,347 164,368 164,316 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 13.05% 15.87% 12.55% 0.00% 11.88% 11.24% 14.67% -
ROE 34.33% 38.96% 23.24% 0.00% 17.34% 23.16% 25.94% -
Per Share
30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 410.35 368.10 248.19 0.00 146.02 267.88 240.56 8.78%
EPS 53.55 58.44 31.14 0.00 17.34 30.10 35.28 6.80%
DPS 50.00 59.50 22.50 0.00 35.00 50.00 30.00 8.39%
NAPS 1.56 1.50 1.34 1.00 1.00 1.30 1.36 2.18%
Adjusted Per Share Value based on latest NOSH - 164,305
30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 410.36 368.02 248.19 0.00 145.97 267.82 240.44 8.79%
EPS 53.55 58.42 31.14 0.00 17.34 30.10 35.26 6.81%
DPS 50.00 59.49 22.50 0.00 35.00 49.99 29.99 8.39%
NAPS 1.56 1.4997 1.34 0.9994 0.9997 1.2997 1.3593 2.19%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 CAGR
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 1.74 1.83 2.76 0.00 4.52 2.52 2.47 -5.37%
P/EPS 13.35 11.55 22.00 0.00 38.05 22.42 16.87 -3.62%
EY 7.49 8.66 4.55 0.00 2.63 4.46 5.93 3.75%
DY 6.99 8.81 3.28 0.00 5.30 7.41 5.04 5.29%
P/NAPS 4.58 4.50 5.11 6.30 6.60 5.19 4.38 0.70%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 CAGR
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 1.78 1.87 2.70 0.00 4.55 2.50 2.56 -5.57%
P/EPS 13.63 11.81 21.52 0.00 38.34 22.26 17.43 -3.80%
EY 7.34 8.47 4.65 0.00 2.61 4.49 5.74 3.95%
DY 6.85 8.62 3.36 0.00 5.26 7.46 4.88 5.49%
P/NAPS 4.68 4.60 5.00 6.50 6.65 5.15 4.52 0.55%

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