[AMWAY] QoQ Annualized Quarter 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- -9.19%
YoY- 14.27%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
Revenue 723,660 582,811 584,234 599,954 675,284 507,030 506,845 25.16%
PBT 111,818 88,990 85,849 88,614 97,188 73,289 75,358 28.24%
Tax -31,253 -25,022 -24,153 -24,922 -27,048 -21,390 -21,637 26.08%
NP 80,565 63,968 61,696 63,692 70,140 51,899 53,721 29.10%
-
NP to SH 80,565 63,968 61,696 63,692 70,140 51,899 53,721 29.10%
-
Tax Rate 27.95% 28.12% 28.13% 28.12% 27.83% 29.19% 28.71% -
Total Cost 643,095 518,843 522,538 536,262 605,144 455,131 453,124 24.69%
-
Net Worth 203,837 195,635 215,333 210,443 207,067 193,984 215,345 -3.40%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
Div 98,630 86,309 98,625 57,543 65,735 82,196 93,152 3.66%
Div Payout % 122.42% 134.93% 159.86% 90.35% 93.72% 158.38% 173.40% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
Net Worth 203,837 195,635 215,333 210,443 207,067 193,984 215,345 -3.40%
NOSH 164,384 164,460 164,376 164,408 164,339 164,393 164,385 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
NP Margin 11.13% 10.98% 10.56% 10.62% 10.39% 10.24% 10.60% -
ROE 39.52% 32.70% 28.65% 30.27% 33.87% 26.75% 24.95% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
RPS 440.22 354.51 355.42 364.92 410.91 308.42 308.33 25.16%
EPS 49.01 38.91 37.53 38.74 42.68 31.57 32.68 29.10%
DPS 60.00 52.50 60.00 35.00 40.00 50.00 56.67 3.66%
NAPS 1.24 1.19 1.31 1.28 1.26 1.18 1.31 -3.40%
Adjusted Per Share Value based on latest NOSH - 164,305
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
RPS 440.22 354.54 355.40 364.97 410.79 308.44 308.33 25.16%
EPS 49.01 38.91 37.53 38.75 42.67 31.57 32.68 29.10%
DPS 60.00 52.50 60.00 35.00 39.99 50.00 56.67 3.66%
NAPS 1.24 1.1901 1.3099 1.2802 1.2596 1.1801 1.31 -3.40%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/08/05 31/05/05 -
Price 6.55 6.50 6.40 6.30 6.55 6.75 6.65 -
P/RPS 1.49 1.83 1.80 1.73 1.59 2.19 2.16 -20.87%
P/EPS 13.36 16.71 17.05 16.26 15.35 21.38 20.35 -23.30%
EY 7.48 5.99 5.86 6.15 6.52 4.68 4.91 30.39%
DY 9.16 8.08 9.38 5.56 6.11 7.41 8.52 4.67%
P/NAPS 5.28 5.46 4.89 4.92 5.20 5.72 5.08 2.46%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 CAGR
Date 12/02/07 20/11/06 03/08/06 26/04/06 20/01/06 19/10/05 26/07/05 -
Price 6.60 6.50 6.35 6.50 6.55 6.65 6.75 -
P/RPS 1.50 1.83 1.79 1.78 1.59 2.16 2.19 -21.22%
P/EPS 13.47 16.71 16.92 16.78 15.35 21.06 20.65 -23.61%
EY 7.43 5.99 5.91 5.96 6.52 4.75 4.84 31.02%
DY 9.09 8.08 9.45 5.38 6.11 7.52 8.40 5.10%
P/NAPS 5.32 5.46 4.85 5.08 5.20 5.64 5.15 2.06%

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