[AMWAY] QoQ Annualized Quarter Result on 29-Feb-2004 [#2]

	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	CAGR
Annualized Quarter Result
Revenue	578,304	456,350	452,588	432,750	457,500	422,297	424,882	22.74%
YoY %	26.72%	0.83%	4.58%	-5.41%	8.34%	-0.61%	-	-
Horiz. %	136.11%	107.41%	106.52%	101.85%	107.68%	99.39%	100.00%	-
PBT	100,204	72,354	74,112	72,506	82,152	73,956	79,988	16.16%
YoY %	38.49%	-2.37%	2.21%	-11.74%	11.08%	-7.54%	-	-
Horiz. %	125.27%	90.46%	92.65%	90.65%	102.71%	92.46%	100.00%	-
Tax	-28,496	-18,760	-22,904	-22,326	-24,988	-21,912	-22,984	15.36%
YoY %	-51.90%	18.09%	-2.59%	10.65%	-14.04%	4.66%	-	-
Horiz. %	123.98%	81.62%	99.65%	97.14%	108.72%	95.34%	100.00%	-
NP	71,708	53,594	51,208	50,180	57,164	52,044	57,004	16.48%
YoY %	33.80%	4.66%	2.05%	-12.22%	9.84%	-8.70%	-	-
Horiz. %	125.79%	94.02%	89.83%	88.03%	100.28%	91.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,708	53,594	51,208	50,180	57,164	52,044	57,004	16.48%
YoY %	33.80%	4.66%	2.05%	-12.22%	9.84%	-8.70%	-	-
Horiz. %	125.79%	94.02%	89.83%	88.03%	100.28%	91.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.44%	25.93%	30.90%	30.79%	30.42%	29.63%	28.73%	-
YoY %	9.68%	-16.08%	0.36%	1.22%	2.67%	3.13%	-	-
Horiz. %	98.99%	90.25%	107.55%	107.17%	105.88%	103.13%	100.00%	-
Total Cost	506,596	402,756	401,380	382,570	400,336	370,253	367,878	23.70%
YoY %	25.78%	0.34%	4.92%	-4.44%	8.12%	0.65%	-	-
Horiz. %	137.71%	109.48%	109.11%	103.99%	108.82%	100.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	210,325	200,566	218,664	213,741	212,144	207,123	230,119	-5.80%
YoY %	4.87%	-8.28%	2.30%	0.75%	2.42%	-9.99%	-	-
Horiz. %	91.40%	87.16%	95.02%	92.88%	92.19%	90.01%	100.00%	-

	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	CAGR
Dividend
Div	49,295	82,199	93,165	49,325	49,336	82,192	93,143	-34.49%
YoY %	-40.03%	-11.77%	88.88%	-0.02%	-39.97%	-11.76%	-	-
Horiz. %	52.92%	88.25%	100.02%	52.96%	52.97%	88.24%	100.00%	-
Div Payout %	68.74%	153.37%	181.93%	98.30%	86.31%	157.93%	163.40%	-
YoY %	-55.18%	-15.70%	85.08%	13.89%	-45.35%	-3.35%	-	-
Horiz. %	42.07%	93.86%	111.34%	60.16%	52.82%	96.65%	100.00%	-

	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	CAGR
Equity
Net Worth	210,325	200,566	218,664	213,741	212,144	207,123	230,119	-5.80%
YoY %	4.87%	-8.28%	2.30%	0.75%	2.42%	-9.99%	-	-
Horiz. %	91.40%	87.16%	95.02%	92.88%	92.19%	90.01%	100.00%	-
NOSH	164,317	164,398	164,409	164,416	164,453	164,384	164,371	-0.02%
YoY %	-0.05%	-0.01%	-0.00%	-0.02%	0.04%	0.01%	-	-
Horiz. %	99.97%	100.02%	100.02%	100.03%	100.05%	100.01%	100.00%	-

	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	CAGR
Ratio Analysis
NP Margin	12.40%	11.74%	11.31%	11.60%	12.49%	12.32%	13.42%	-
YoY %	5.62%	3.80%	-2.50%	-7.13%	1.38%	-8.20%	-	-
Horiz. %	92.40%	87.48%	84.28%	86.44%	93.07%	91.80%	100.00%	-
ROE	34.09%	26.72%	23.42%	23.48%	26.95%	25.13%	24.77%	-
YoY %	27.58%	14.09%	-0.26%	-12.88%	7.24%	1.45%	-	-
Horiz. %	137.63%	107.87%	94.55%	94.79%	108.80%	101.45%	100.00%	-

	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	CAGR
Per Share
RPS	351.94	277.59	275.28	263.20	278.19	256.90	258.49	22.77%
YoY %	26.78%	0.84%	4.59%	-5.39%	8.29%	-0.62%	-	-
Horiz. %	136.15%	107.39%	106.50%	101.82%	107.62%	99.38%	100.00%	-
EPS	43.64	32.60	31.15	30.52	34.76	31.66	34.68	16.50%
YoY %	33.87%	4.65%	2.06%	-12.20%	9.79%	-8.71%	-	-
Horiz. %	125.84%	94.00%	89.82%	88.00%	100.23%	91.29%	100.00%	-
DPS	30.00	50.00	56.67	30.00	30.00	50.00	56.67	-34.48%
YoY %	-40.00%	-11.77%	88.90%	0.00%	-40.00%	-11.77%	-	-
Horiz. %	52.94%	88.23%	100.00%	52.94%	52.94%	88.23%	100.00%	-
NAPS	1.28	1.22	1.33	1.30	1.29	1.26	1.40	-5.78%
YoY %	4.92%	-8.27%	2.31%	0.78%	2.38%	-10.00%	-	-
Horiz. %	91.43%	87.14%	95.00%	92.86%	92.14%	90.00%	100.00%	-

	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	CAGR
Adjusted Per Share Value based on latest NOSH - 164,368
RPS	351.80	277.61	275.32	263.25	278.31	256.89	258.47	22.74%
YoY %	26.72%	0.83%	4.58%	-5.41%	8.34%	-0.61%	-	-
Horiz. %	136.11%	107.41%	106.52%	101.85%	107.68%	99.39%	100.00%	-
EPS	43.62	32.60	31.15	30.53	34.77	31.66	34.68	16.47%
YoY %	33.80%	4.65%	2.03%	-12.19%	9.82%	-8.71%	-	-
Horiz. %	125.78%	94.00%	89.82%	88.03%	100.26%	91.29%	100.00%	-
DPS	29.99	50.00	56.67	30.01	30.01	50.00	56.66	-34.49%
YoY %	-40.02%	-11.77%	88.84%	0.00%	-39.98%	-11.75%	-	-
Horiz. %	52.93%	88.25%	100.02%	52.97%	52.97%	88.25%	100.00%	-
NAPS	1.2795	1.2201	1.3302	1.3002	1.2905	1.26	1.3999	-5.80%
YoY %	4.87%	-8.28%	2.31%	0.75%	2.42%	-9.99%	-	-
Horiz. %	91.40%	87.16%	95.02%	92.88%	92.19%	90.01%	100.00%	-

	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/04	30/08/04	31/05/04	27/02/04	28/11/03	29/08/03	30/05/03	-
Price	6.75	6.70	6.70	6.75	6.40	6.70	6.35	-
P/RPS	1.92	2.41	2.43	2.56	2.30	2.61	2.46	-15.19%
YoY %	-20.33%	-0.82%	-5.08%	11.30%	-11.88%	6.10%	-	-
Horiz. %	78.05%	97.97%	98.78%	104.07%	93.50%	106.10%	100.00%	-
P/EPS	15.47	20.55	21.51	22.12	18.41	21.16	18.31	-10.60%
YoY %	-24.72%	-4.46%	-2.76%	20.15%	-13.00%	15.57%	-	-
Horiz. %	84.49%	112.23%	117.48%	120.81%	100.55%	115.57%	100.00%	-
EY	6.47	4.87	4.65	4.52	5.43	4.73	5.46	11.94%
YoY %	32.85%	4.73%	2.88%	-16.76%	14.80%	-13.37%	-	-
Horiz. %	118.50%	89.19%	85.16%	82.78%	99.45%	86.63%	100.00%	-
DY	4.44	7.46	8.46	4.44	4.69	7.46	8.92	-37.11%
YoY %	-40.48%	-11.82%	90.54%	-5.33%	-37.13%	-16.37%	-	-
Horiz. %	49.78%	83.63%	94.84%	49.78%	52.58%	83.63%	100.00%	-
P/NAPS	5.27	5.49	5.04	5.19	4.96	5.32	4.54	10.42%
YoY %	-4.01%	8.93%	-2.89%	4.64%	-6.77%	17.18%	-	-
Horiz. %	116.08%	120.93%	111.01%	114.32%	109.25%	117.18%	100.00%	-

	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	CAGR
Price Multiplier on Announcement Date
Date	31/01/05	20/10/04	16/07/04	21/04/04	30/01/04	27/10/03	28/07/03	-
Price	6.60	6.80	6.80	6.70	6.80	6.85	6.30	-
P/RPS	1.88	2.45	2.47	2.55	2.44	2.67	2.44	-15.91%
YoY %	-23.27%	-0.81%	-3.14%	4.51%	-8.61%	9.43%	-	-
Horiz. %	77.05%	100.41%	101.23%	104.51%	100.00%	109.43%	100.00%	-
P/EPS	15.12	20.86	21.83	21.95	19.56	21.64	18.17	-11.50%
YoY %	-27.52%	-4.44%	-0.55%	12.22%	-9.61%	19.10%	-	-
Horiz. %	83.21%	114.80%	120.14%	120.80%	107.65%	119.10%	100.00%	-
EY	6.61	4.79	4.58	4.56	5.11	4.62	5.50	13.00%
YoY %	38.00%	4.59%	0.44%	-10.76%	10.61%	-16.00%	-	-
Horiz. %	120.18%	87.09%	83.27%	82.91%	92.91%	84.00%	100.00%	-
DY	4.55	7.35	8.33	4.48	4.41	7.30	8.99	-36.41%
YoY %	-38.10%	-11.76%	85.94%	1.59%	-39.59%	-18.80%	-	-
Horiz. %	50.61%	81.76%	92.66%	49.83%	49.05%	81.20%	100.00%	-
P/NAPS	5.16	5.57	5.11	5.15	5.27	5.44	4.50	9.52%
YoY %	-7.36%	9.00%	-0.78%	-2.28%	-3.13%	20.89%	-	-
Horiz. %	114.67%	123.78%	113.56%	114.44%	117.11%	120.89%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 12:20:00

EMA 5

5 Mins

SELL

2024-06-28 12:20:00

ADX

5 Mins

SELL

2024-06-28 12:20:00

EMA 5

10 Mins

SELL

2024-06-28 12:20:00

ADX

10 Mins

SELL

2024-06-28 10:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

937

HLIND

HONG LEONG INDUSTRIES BHD

917

JCY

JCY INTERNATIONAL BERHAD

635

DNEX

DAGANG NEXCHANGE BERHAD

613

GENTING

GENTING BHD

588

YTLPOWR

YTL POWER INTERNATIONAL BHD

552

MAYBANK

MALAYAN BANKING BHD

491

MYEG

MY E.G. SERVICES BHD

482

SAPNRG

SAPURA ENERGY BERHAD

466

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More