[AMWAY] QoQ Annualized Quarter Result on 30-Nov-2004 [#1]

	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	CAGR
Annualized Quarter Result
Revenue	507,030	506,845	500,430	578,304	456,350	452,588	432,750	11.10%
YoY %	0.04%	1.28%	-13.47%	26.72%	0.83%	4.58%	-	-
Horiz. %	117.16%	117.12%	115.64%	133.63%	105.45%	104.58%	100.00%	-
PBT	73,289	75,358	78,118	100,204	72,354	74,112	72,506	0.71%
YoY %	-2.75%	-3.53%	-22.04%	38.49%	-2.37%	2.21%	-	-
Horiz. %	101.08%	103.93%	107.74%	138.20%	99.79%	102.21%	100.00%	-
Tax	-21,390	-21,637	-22,378	-28,496	-18,760	-22,904	-22,326	-2.80%
YoY %	1.14%	3.31%	21.47%	-51.90%	18.09%	-2.59%	-	-
Horiz. %	95.81%	96.91%	100.23%	127.64%	84.03%	102.59%	100.00%	-
NP	51,899	53,721	55,740	71,708	53,594	51,208	50,180	2.26%
YoY %	-3.39%	-3.62%	-22.27%	33.80%	4.66%	2.05%	-	-
Horiz. %	103.43%	107.06%	111.08%	142.90%	106.80%	102.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,899	53,721	55,740	71,708	53,594	51,208	50,180	2.26%
YoY %	-3.39%	-3.62%	-22.27%	33.80%	4.66%	2.05%	-	-
Horiz. %	103.43%	107.06%	111.08%	142.90%	106.80%	102.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.19%	28.71%	28.65%	28.44%	25.93%	30.90%	30.79%	-
YoY %	1.67%	0.21%	0.74%	9.68%	-16.08%	0.36%	-	-
Horiz. %	94.80%	93.24%	93.05%	92.37%	84.22%	100.36%	100.00%	-
Total Cost	455,131	453,124	444,690	506,596	402,756	401,380	382,570	12.23%
YoY %	0.44%	1.90%	-12.22%	25.78%	0.34%	4.92%	-	-
Horiz. %	118.97%	118.44%	116.24%	132.42%	105.28%	104.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,984	215,345	220,329	210,325	200,566	218,664	213,741	-6.24%
YoY %	-9.92%	-2.26%	4.76%	4.87%	-8.28%	2.30%	-	-
Horiz. %	90.76%	100.75%	103.08%	98.40%	93.84%	102.30%	100.00%	-

	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	CAGR
Dividend
Div	82,196	93,152	49,327	49,295	82,199	93,165	49,325	40.42%
YoY %	-11.76%	88.85%	0.06%	-40.03%	-11.77%	88.88%	-	-
Horiz. %	166.64%	188.85%	100.00%	99.94%	166.65%	188.88%	100.00%	-
Div Payout %	158.38%	173.40%	88.50%	68.74%	153.37%	181.93%	98.30%	-
YoY %	-8.66%	95.93%	28.75%	-55.18%	-15.70%	85.08%	-	-
Horiz. %	161.12%	176.40%	90.03%	69.93%	156.02%	185.08%	100.00%	-

	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	CAGR
Equity
Net Worth	193,984	215,345	220,329	210,325	200,566	218,664	213,741	-6.24%
YoY %	-9.92%	-2.26%	4.76%	4.87%	-8.28%	2.30%	-	-
Horiz. %	90.76%	100.75%	103.08%	98.40%	93.84%	102.30%	100.00%	-
NOSH	164,393	164,385	164,424	164,317	164,398	164,409	164,416	-0.00%
YoY %	0.00%	-0.02%	0.07%	-0.05%	-0.01%	-0.00%	-	-
Horiz. %	99.99%	99.98%	100.00%	99.94%	99.99%	100.00%	100.00%	-

	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	CAGR
Ratio Analysis
NP Margin	10.24%	10.60%	11.14%	12.40%	11.74%	11.31%	11.60%	-
YoY %	-3.40%	-4.85%	-10.16%	5.62%	3.80%	-2.50%	-	-
Horiz. %	88.28%	91.38%	96.03%	106.90%	101.21%	97.50%	100.00%	-
ROE	26.75%	24.95%	25.30%	34.09%	26.72%	23.42%	23.48%	-
YoY %	7.21%	-1.38%	-25.78%	27.58%	14.09%	-0.26%	-	-
Horiz. %	113.93%	106.26%	107.75%	145.19%	113.80%	99.74%	100.00%	-

	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	CAGR
Per Share
RPS	308.42	308.33	304.35	351.94	277.59	275.28	263.20	11.11%
YoY %	0.03%	1.31%	-13.52%	26.78%	0.84%	4.59%	-	-
Horiz. %	117.18%	117.15%	115.63%	133.72%	105.47%	104.59%	100.00%	-
EPS	31.57	32.68	33.90	43.64	32.60	31.15	30.52	2.27%
YoY %	-3.40%	-3.60%	-22.32%	33.87%	4.65%	2.06%	-	-
Horiz. %	103.44%	107.08%	111.07%	142.99%	106.82%	102.06%	100.00%	-
DPS	50.00	56.67	30.00	30.00	50.00	56.67	30.00	40.44%
YoY %	-11.77%	88.90%	0.00%	-40.00%	-11.77%	88.90%	-	-
Horiz. %	166.67%	188.90%	100.00%	100.00%	166.67%	188.90%	100.00%	-
NAPS	1.18	1.31	1.34	1.28	1.22	1.33	1.30	-6.23%
YoY %	-9.92%	-2.24%	4.69%	4.92%	-8.27%	2.31%	-	-
Horiz. %	90.77%	100.77%	103.08%	98.46%	93.85%	102.31%	100.00%	-

	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	CAGR
Adjusted Per Share Value based on latest NOSH - 164,317
RPS	308.44	308.33	304.42	351.80	277.61	275.32	263.25	11.10%
YoY %	0.04%	1.28%	-13.47%	26.72%	0.83%	4.58%	-	-
Horiz. %	117.17%	117.12%	115.64%	133.64%	105.45%	104.58%	100.00%	-
EPS	31.57	32.68	33.91	43.62	32.60	31.15	30.53	2.25%
YoY %	-3.40%	-3.63%	-22.26%	33.80%	4.65%	2.03%	-	-
Horiz. %	103.41%	107.04%	111.07%	142.88%	106.78%	102.03%	100.00%	-
DPS	50.00	56.67	30.01	29.99	50.00	56.67	30.01	40.41%
YoY %	-11.77%	88.84%	0.07%	-40.02%	-11.77%	88.84%	-	-
Horiz. %	166.61%	188.84%	100.00%	99.93%	166.61%	188.84%	100.00%	-
NAPS	1.1801	1.31	1.3403	1.2795	1.2201	1.3302	1.3002	-6.24%
YoY %	-9.92%	-2.26%	4.75%	4.87%	-8.28%	2.31%	-	-
Horiz. %	90.76%	100.75%	103.08%	98.41%	93.84%	102.31%	100.00%	-

	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/05	31/05/05	28/02/05	30/11/04	30/08/04	31/05/04	27/02/04	-
Price	6.75	6.65	6.60	6.75	6.70	6.70	6.75	-
P/RPS	2.19	2.16	2.17	1.92	2.41	2.43	2.56	-9.85%
YoY %	1.39%	-0.46%	13.02%	-20.33%	-0.82%	-5.08%	-	-
Horiz. %	85.55%	84.38%	84.77%	75.00%	94.14%	94.92%	100.00%	-
P/EPS	21.38	20.35	19.47	15.47	20.55	21.51	22.12	-2.23%
YoY %	5.06%	4.52%	25.86%	-24.72%	-4.46%	-2.76%	-	-
Horiz. %	96.65%	92.00%	88.02%	69.94%	92.90%	97.24%	100.00%	-
EY	4.68	4.91	5.14	6.47	4.87	4.65	4.52	2.33%
YoY %	-4.68%	-4.47%	-20.56%	32.85%	4.73%	2.88%	-	-
Horiz. %	103.54%	108.63%	113.72%	143.14%	107.74%	102.88%	100.00%	-
DY	7.41	8.52	4.55	4.44	7.46	8.46	4.44	40.56%
YoY %	-13.03%	87.25%	2.48%	-40.48%	-11.82%	90.54%	-	-
Horiz. %	166.89%	191.89%	102.48%	100.00%	168.02%	190.54%	100.00%	-
P/NAPS	5.72	5.08	4.93	5.27	5.49	5.04	5.19	6.67%
YoY %	12.60%	3.04%	-6.45%	-4.01%	8.93%	-2.89%	-	-
Horiz. %	110.21%	97.88%	94.99%	101.54%	105.78%	97.11%	100.00%	-

	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	CAGR
Price Multiplier on Announcement Date
Date	19/10/05	26/07/05	28/04/05	31/01/05	20/10/04	16/07/04	21/04/04	-
Price	6.65	6.75	6.65	6.60	6.80	6.80	6.70	-
P/RPS	2.16	2.19	2.18	1.88	2.45	2.47	2.55	-10.44%
YoY %	-1.37%	0.46%	15.96%	-23.27%	-0.81%	-3.14%	-	-
Horiz. %	84.71%	85.88%	85.49%	73.73%	96.08%	96.86%	100.00%	-
P/EPS	21.06	20.65	19.62	15.12	20.86	21.83	21.95	-2.71%
YoY %	1.99%	5.25%	29.76%	-27.52%	-4.44%	-0.55%	-	-
Horiz. %	95.95%	94.08%	89.38%	68.88%	95.03%	99.45%	100.00%	-
EY	4.75	4.84	5.10	6.61	4.79	4.58	4.56	2.75%
YoY %	-1.86%	-5.10%	-22.84%	38.00%	4.59%	0.44%	-	-
Horiz. %	104.17%	106.14%	111.84%	144.96%	105.04%	100.44%	100.00%	-
DY	7.52	8.40	4.51	4.55	7.35	8.33	4.48	41.10%
YoY %	-10.48%	86.25%	-0.88%	-38.10%	-11.76%	85.94%	-	-
Horiz. %	167.86%	187.50%	100.67%	101.56%	164.06%	185.94%	100.00%	-
P/NAPS	5.64	5.15	4.96	5.16	5.57	5.11	5.15	6.22%
YoY %	9.51%	3.83%	-3.88%	-7.36%	9.00%	-0.78%	-	-
Horiz. %	109.51%	100.00%	96.31%	100.19%	108.16%	99.22%	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 - 25 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

651

HLIND

HONG LEONG INDUSTRIES BHD

623

YTLPOWR

YTL POWER INTERNATIONAL BHD

602

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

NOTION

NOTION VTEC BHD

571

DNEX

DAGANG NEXCHANGE BERHAD

529

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

378

HEXCAP

HEXTAR CAPITAL BERHAD

371

Daily Stocks

HSI-HUZ

0.19

-0.005

252,154,500

INGENIEU

0.065

0.00

218,121,500

HSI-CXV

0.14

-0.005

164,916,200

HSI-CXF

0.115

-0.005

146,367,700

HSI-HU8

0.075

0.00

128,563,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

58,793,900

SBH

0.315

+0.03

40,487,300

TECHNAX

0.375

0.00

40,362,100

SNS

0.77

+0.05

38,133,300

More active Stocks

DLADY

36.50

+0.48

200

MPI

39.00

+0.40

47,600

PANAMY

20.28

+0.28

3,800

AJI

15.40

+0.20

106,700

VSTECS

4.18

+0.18

1,229,100

NOTION-WD

1.95

+0.17

2,107,700

ECOWLD-C26

0.16

+0.15

20,000

NOTION

2.20

+0.14

18,593,700

PIE

6.32

+0.14

80,700

HLBANK

19.28

+0.12

102,300

More gainer Stocks

NESTLE

121.30

-1.20

12,200

KLK

20.64

-0.34

247,200

PENTA-C42

0.08

-0.26

200,000

KESM

6.92

-0.26

55,600

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

TENAGA

13.90

-0.10

1,826,300

PETDAG

17.10

-0.10

168,200

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