[AMWAY] QoQ Annualized Quarter Result on 30-Jun-2006 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
03-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- -3.13%
YoY- 14.84%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 CAGR
Revenue 569,272 723,660 582,811 584,234 599,954 675,284 507,030 7.59%
PBT 94,340 111,818 88,990 85,849 88,614 97,188 73,289 17.31%
Tax -26,724 -31,253 -25,022 -24,153 -24,922 -27,048 -21,390 15.12%
NP 67,616 80,565 63,968 61,696 63,692 70,140 51,899 18.21%
-
NP to SH 67,616 80,565 63,968 61,696 63,692 70,140 51,899 18.21%
-
Tax Rate 28.33% 27.95% 28.12% 28.13% 28.12% 27.83% 29.19% -
Total Cost 501,656 643,095 518,843 522,538 536,262 605,144 455,131 6.35%
-
Net Worth 212,122 203,837 195,635 215,333 210,443 207,067 193,984 5.81%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 CAGR
Div 49,330 98,630 86,309 98,625 57,543 65,735 82,196 -27.60%
Div Payout % 72.96% 122.42% 134.93% 159.86% 90.35% 93.72% 158.38% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 CAGR
Net Worth 212,122 203,837 195,635 215,333 210,443 207,067 193,984 5.81%
NOSH 164,435 164,384 164,460 164,376 164,408 164,339 164,393 0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 CAGR
NP Margin 11.88% 11.13% 10.98% 10.56% 10.62% 10.39% 10.24% -
ROE 31.88% 39.52% 32.70% 28.65% 30.27% 33.87% 26.75% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 CAGR
RPS 346.20 440.22 354.51 355.42 364.92 410.91 308.42 7.58%
EPS 41.12 49.01 38.91 37.53 38.74 42.68 31.57 18.19%
DPS 30.00 60.00 52.50 60.00 35.00 40.00 50.00 -27.61%
NAPS 1.29 1.24 1.19 1.31 1.28 1.26 1.18 5.80%
Adjusted Per Share Value based on latest NOSH - 164,305
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 CAGR
RPS 346.30 440.22 354.54 355.40 364.97 410.79 308.44 7.59%
EPS 41.13 49.01 38.91 37.53 38.75 42.67 31.57 18.21%
DPS 30.01 60.00 52.50 60.00 35.00 39.99 50.00 -27.59%
NAPS 1.2904 1.24 1.1901 1.3099 1.2802 1.2596 1.1801 5.81%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/08/05 -
Price 6.70 6.55 6.50 6.40 6.30 6.55 6.75 -
P/RPS 1.94 1.49 1.83 1.80 1.73 1.59 2.19 -7.38%
P/EPS 16.29 13.36 16.71 17.05 16.26 15.35 21.38 -15.80%
EY 6.14 7.48 5.99 5.86 6.15 6.52 4.68 18.73%
DY 4.48 9.16 8.08 9.38 5.56 6.11 7.41 -27.26%
P/NAPS 5.19 5.28 5.46 4.89 4.92 5.20 5.72 -5.96%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 CAGR
Date 03/05/07 12/02/07 20/11/06 03/08/06 26/04/06 20/01/06 19/10/05 -
Price 6.95 6.60 6.50 6.35 6.50 6.55 6.65 -
P/RPS 2.01 1.50 1.83 1.79 1.78 1.59 2.16 -4.45%
P/EPS 16.90 13.47 16.71 16.92 16.78 15.35 21.06 -12.99%
EY 5.92 7.43 5.99 5.91 5.96 6.52 4.75 14.94%
DY 4.32 9.09 8.08 9.45 5.38 6.11 7.52 -29.57%
P/NAPS 5.39 5.32 5.46 4.85 5.08 5.20 5.64 -2.82%

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