[AMWAY] QoQ Annualized Quarter Result on 31-Aug-2005

	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	CAGR
Annualized Quarter Result
Revenue	584,234	599,954	675,284	507,030	506,845	500,430	578,304	0.64%
YoY %	-2.62%	-11.16%	33.18%	0.04%	1.28%	-13.47%	-	-
Horiz. %	101.03%	103.74%	116.77%	87.68%	87.64%	86.53%	100.00%	-
PBT	85,849	88,614	97,188	73,289	75,358	78,118	100,204	-9.31%
YoY %	-3.12%	-8.82%	32.61%	-2.75%	-3.53%	-22.04%	-	-
Horiz. %	85.67%	88.43%	96.99%	73.14%	75.20%	77.96%	100.00%	-
Tax	-24,153	-24,922	-27,048	-21,390	-21,637	-22,378	-28,496	-9.93%
YoY %	3.09%	7.86%	-26.45%	1.14%	3.31%	21.47%	-	-
Horiz. %	84.76%	87.46%	94.92%	75.06%	75.93%	78.53%	100.00%	-
NP	61,696	63,692	70,140	51,899	53,721	55,740	71,708	-9.07%
YoY %	-3.13%	-9.19%	35.15%	-3.39%	-3.62%	-22.27%	-	-
Horiz. %	86.04%	88.82%	97.81%	72.38%	74.92%	77.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,696	63,692	70,140	51,899	53,721	55,740	71,708	-9.07%
YoY %	-3.13%	-9.19%	35.15%	-3.39%	-3.62%	-22.27%	-	-
Horiz. %	86.04%	88.82%	97.81%	72.38%	74.92%	77.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.13%	28.12%	27.83%	29.19%	28.71%	28.65%	28.44%	-
YoY %	0.04%	1.04%	-4.66%	1.67%	0.21%	0.74%	-	-
Horiz. %	98.91%	98.87%	97.86%	102.64%	100.95%	100.74%	100.00%	-
Total Cost	522,538	536,262	605,144	455,131	453,124	444,690	506,596	1.97%
YoY %	-2.56%	-11.38%	32.96%	0.44%	1.90%	-12.22%	-	-
Horiz. %	103.15%	105.86%	119.45%	89.84%	89.44%	87.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	215,333	210,443	207,067	193,984	215,345	220,329	210,325	1.49%
YoY %	2.32%	1.63%	6.74%	-9.92%	-2.26%	4.76%	-	-
Horiz. %	102.38%	100.06%	98.45%	92.23%	102.39%	104.76%	100.00%	-

	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	CAGR
Dividend
Div	98,625	57,543	65,735	82,196	93,152	49,327	49,295	55.06%
YoY %	71.39%	-12.46%	-20.03%	-11.76%	88.85%	0.06%	-	-
Horiz. %	200.07%	116.73%	133.35%	166.74%	188.97%	100.06%	100.00%	-
Div Payout %	159.86%	90.35%	93.72%	158.38%	173.40%	88.50%	68.74%	-
YoY %	76.93%	-3.60%	-40.83%	-8.66%	95.93%	28.75%	-	-
Horiz. %	232.56%	131.44%	136.34%	230.40%	252.25%	128.75%	100.00%	-

	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	CAGR
Equity
Net Worth	215,333	210,443	207,067	193,984	215,345	220,329	210,325	1.49%
YoY %	2.32%	1.63%	6.74%	-9.92%	-2.26%	4.76%	-	-
Horiz. %	102.38%	100.06%	98.45%	92.23%	102.39%	104.76%	100.00%	-
NOSH	164,376	164,408	164,339	164,393	164,385	164,424	164,317	0.02%
YoY %	-0.02%	0.04%	-0.03%	0.00%	-0.02%	0.07%	-	-
Horiz. %	100.04%	100.06%	100.01%	100.05%	100.04%	100.07%	100.00%	-

	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	CAGR
Ratio Analysis
NP Margin	10.56%	10.62%	10.39%	10.24%	10.60%	11.14%	12.40%	-
YoY %	-0.56%	2.21%	1.46%	-3.40%	-4.85%	-10.16%	-	-
Horiz. %	85.16%	85.65%	83.79%	82.58%	85.48%	89.84%	100.00%	-
ROE	28.65%	30.27%	33.87%	26.75%	24.95%	25.30%	34.09%	-
YoY %	-5.35%	-10.63%	26.62%	7.21%	-1.38%	-25.78%	-	-
Horiz. %	84.04%	88.79%	99.35%	78.47%	73.19%	74.22%	100.00%	-

	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	CAGR
Per Share
RPS	355.42	364.92	410.91	308.42	308.33	304.35	351.94	0.62%
YoY %	-2.60%	-11.19%	33.23%	0.03%	1.31%	-13.52%	-	-
Horiz. %	100.99%	103.69%	116.76%	87.63%	87.61%	86.48%	100.00%	-
EPS	37.53	38.74	42.68	31.57	32.68	33.90	43.64	-9.10%
YoY %	-3.12%	-9.23%	35.19%	-3.40%	-3.60%	-22.32%	-	-
Horiz. %	86.00%	88.77%	97.80%	72.34%	74.89%	77.68%	100.00%	-
DPS	60.00	35.00	40.00	50.00	56.67	30.00	30.00	55.03%
YoY %	71.43%	-12.50%	-20.00%	-11.77%	88.90%	0.00%	-	-
Horiz. %	200.00%	116.67%	133.33%	166.67%	188.90%	100.00%	100.00%	-
NAPS	1.31	1.28	1.26	1.18	1.31	1.34	1.28	1.47%
YoY %	2.34%	1.59%	6.78%	-9.92%	-2.24%	4.69%	-	-
Horiz. %	102.34%	100.00%	98.44%	92.19%	102.34%	104.69%	100.00%	-

	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	CAGR
Adjusted Per Share Value based on latest NOSH - 164,419
RPS	355.40	364.97	410.79	308.44	308.33	304.42	351.80	0.64%
YoY %	-2.62%	-11.15%	33.18%	0.04%	1.28%	-13.47%	-	-
Horiz. %	101.02%	103.74%	116.77%	87.67%	87.64%	86.53%	100.00%	-
EPS	37.53	38.75	42.67	31.57	32.68	33.91	43.62	-9.07%
YoY %	-3.15%	-9.19%	35.16%	-3.40%	-3.63%	-22.26%	-	-
Horiz. %	86.04%	88.84%	97.82%	72.38%	74.92%	77.74%	100.00%	-
DPS	60.00	35.00	39.99	50.00	56.67	30.01	29.99	55.06%
YoY %	71.43%	-12.48%	-20.02%	-11.77%	88.84%	0.07%	-	-
Horiz. %	200.07%	116.71%	133.34%	166.72%	188.96%	100.07%	100.00%	-
NAPS	1.3099	1.2802	1.2596	1.1801	1.31	1.3403	1.2795	1.49%
YoY %	2.32%	1.64%	6.74%	-9.92%	-2.26%	4.75%	-	-
Horiz. %	102.38%	100.05%	98.44%	92.23%	102.38%	104.75%	100.00%	-

	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/08/05	31/05/05	28/02/05	30/11/04	-
Price	6.40	6.30	6.55	6.75	6.65	6.60	6.75	-
P/RPS	1.80	1.73	1.59	2.19	2.16	2.17	1.92	-4.00%
YoY %	4.05%	8.81%	-27.40%	1.39%	-0.46%	13.02%	-	-
Horiz. %	93.75%	90.10%	82.81%	114.06%	112.50%	113.02%	100.00%	-
P/EPS	17.05	16.26	15.35	21.38	20.35	19.47	15.47	6.34%
YoY %	4.86%	5.93%	-28.20%	5.06%	4.52%	25.86%	-	-
Horiz. %	110.21%	105.11%	99.22%	138.20%	131.54%	125.86%	100.00%	-
EY	5.86	6.15	6.52	4.68	4.91	5.14	6.47	-6.07%
YoY %	-4.72%	-5.67%	39.32%	-4.68%	-4.47%	-20.56%	-	-
Horiz. %	90.57%	95.05%	100.77%	72.33%	75.89%	79.44%	100.00%	-
DY	9.38	5.56	6.11	7.41	8.52	4.55	4.44	60.50%
YoY %	68.71%	-9.00%	-17.54%	-13.03%	87.25%	2.48%	-	-
Horiz. %	211.26%	125.23%	137.61%	166.89%	191.89%	102.48%	100.00%	-
P/NAPS	4.89	4.92	5.20	5.72	5.08	4.93	5.27	-4.62%
YoY %	-0.61%	-5.38%	-9.09%	12.60%	3.04%	-6.45%	-	-
Horiz. %	92.79%	93.36%	98.67%	108.54%	96.39%	93.55%	100.00%	-

	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	28/02/05	30/11/04	CAGR
Price Multiplier on Announcement Date
Date	03/08/06	26/04/06	20/01/06	19/10/05	26/07/05	28/04/05	31/01/05	-
Price	6.35	6.50	6.55	6.65	6.75	6.65	6.60	-
P/RPS	1.79	1.78	1.59	2.16	2.19	2.18	1.88	-3.05%
YoY %	0.56%	11.95%	-26.39%	-1.37%	0.46%	15.96%	-	-
Horiz. %	95.21%	94.68%	84.57%	114.89%	116.49%	115.96%	100.00%	-
P/EPS	16.92	16.78	15.35	21.06	20.65	19.62	15.12	7.37%
YoY %	0.83%	9.32%	-27.11%	1.99%	5.25%	29.76%	-	-
Horiz. %	111.90%	110.98%	101.52%	139.29%	136.57%	129.76%	100.00%	-
EY	5.91	5.96	6.52	4.75	4.84	5.10	6.61	-6.83%
YoY %	-0.84%	-8.59%	37.26%	-1.86%	-5.10%	-22.84%	-	-
Horiz. %	89.41%	90.17%	98.64%	71.86%	73.22%	77.16%	100.00%	-
DY	9.45	5.38	6.11	7.52	8.40	4.51	4.55	58.77%
YoY %	75.65%	-11.95%	-18.75%	-10.48%	86.25%	-0.88%	-	-
Horiz. %	207.69%	118.24%	134.29%	165.27%	184.62%	99.12%	100.00%	-
P/NAPS	4.85	5.08	5.20	5.64	5.15	4.96	5.16	-3.84%
YoY %	-4.53%	-2.31%	-7.80%	9.51%	3.83%	-3.88%	-	-
Horiz. %	93.99%	98.45%	100.78%	109.30%	99.81%	96.12%	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