[AMWAY] QoQ Cumulative Quarter Result on 30-Nov-2003 [#1]

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Cumulative Result
Revenue	456,350	339,441	216,375	114,375	422,297	318,662	198,369	73.82%
YoY %	34.44%	56.88%	89.18%	-72.92%	32.52%	60.64%	-	-
Horiz. %	230.05%	171.12%	109.08%	57.66%	212.88%	160.64%	100.00%	-
PBT	72,354	55,584	36,253	20,538	73,956	59,991	38,915	50.92%
YoY %	30.17%	53.32%	76.52%	-72.23%	23.28%	54.16%	-	-
Horiz. %	185.93%	142.83%	93.16%	52.78%	190.04%	154.16%	100.00%	-
Tax	-18,760	-17,178	-11,163	-6,247	-21,912	-17,238	-11,262	40.30%
YoY %	-9.21%	-53.88%	-78.69%	71.49%	-27.11%	-53.06%	-	-
Horiz. %	166.58%	152.53%	99.12%	55.47%	194.57%	153.06%	100.00%	-
NP	53,594	38,406	25,090	14,291	52,044	42,753	27,653	55.13%
YoY %	39.55%	53.07%	75.57%	-72.54%	21.73%	54.61%	-	-
Horiz. %	193.81%	138.89%	90.73%	51.68%	188.20%	154.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,594	38,406	25,090	14,291	52,044	42,753	27,653	55.13%
YoY %	39.55%	53.07%	75.57%	-72.54%	21.73%	54.61%	-	-
Horiz. %	193.81%	138.89%	90.73%	51.68%	188.20%	154.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.93%	30.90%	30.79%	30.42%	29.63%	28.73%	28.94%	-
YoY %	-16.08%	0.36%	1.22%	2.67%	3.13%	-0.73%	-	-
Horiz. %	89.60%	106.77%	106.39%	105.11%	102.38%	99.27%	100.00%	-
Total Cost	402,756	301,035	191,285	100,084	370,253	275,909	170,716	76.75%
YoY %	33.79%	57.38%	91.12%	-72.97%	34.19%	61.62%	-	-
Horiz. %	235.92%	176.34%	112.05%	58.63%	216.88%	161.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,566	218,664	213,741	212,144	207,123	230,119	223,591	-6.95%
YoY %	-8.28%	2.30%	0.75%	2.42%	-9.99%	2.92%	-	-
Horiz. %	89.70%	97.80%	95.59%	94.88%	92.63%	102.92%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Dividend
Div	82,199	69,873	24,662	12,334	82,192	69,857	12,330	252.18%
YoY %	17.64%	183.32%	99.95%	-84.99%	17.66%	466.56%	-	-
Horiz. %	666.66%	566.69%	200.02%	100.03%	666.60%	566.56%	100.00%	-
Div Payout %	153.37%	181.93%	98.30%	86.31%	157.93%	163.40%	44.59%	-
YoY %	-15.70%	85.08%	13.89%	-45.35%	-3.35%	266.45%	-	-
Horiz. %	343.96%	408.01%	220.45%	193.56%	354.18%	366.45%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Equity
Net Worth	200,566	218,664	213,741	212,144	207,123	230,119	223,591	-6.95%
YoY %	-8.28%	2.30%	0.75%	2.42%	-9.99%	2.92%	-	-
Horiz. %	89.70%	97.80%	95.59%	94.88%	92.63%	102.92%	100.00%	-
NOSH	164,398	164,409	164,416	164,453	164,384	164,371	164,405	-0.00%
YoY %	-0.01%	-0.00%	-0.02%	0.04%	0.01%	-0.02%	-	-
Horiz. %	100.00%	100.00%	100.01%	100.03%	99.99%	99.98%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Ratio Analysis
NP Margin	11.74%	11.31%	11.60%	12.49%	12.32%	13.42%	13.94%	-
YoY %	3.80%	-2.50%	-7.13%	1.38%	-8.20%	-3.73%	-	-
Horiz. %	84.22%	81.13%	83.21%	89.60%	88.38%	96.27%	100.00%	-
ROE	26.72%	17.56%	11.74%	6.74%	25.13%	18.58%	12.37%	-
YoY %	52.16%	49.57%	74.18%	-73.18%	35.25%	50.20%	-	-
Horiz. %	216.01%	141.96%	94.91%	54.49%	203.15%	150.20%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Per Share
RPS	277.59	206.46	131.60	69.55	256.90	193.87	120.66	73.83%
YoY %	34.45%	56.88%	89.22%	-72.93%	32.51%	60.67%	-	-
Horiz. %	230.06%	171.11%	109.07%	57.64%	212.91%	160.67%	100.00%	-
EPS	32.60	23.36	15.26	8.69	31.66	26.01	16.82	55.13%
YoY %	39.55%	53.08%	75.60%	-72.55%	21.72%	54.64%	-	-
Horiz. %	193.82%	138.88%	90.73%	51.66%	188.23%	154.64%	100.00%	-
DPS	50.00	42.50	15.00	7.50	50.00	42.50	7.50	252.18%
YoY %	17.65%	183.33%	100.00%	-85.00%	17.65%	466.67%	-	-
Horiz. %	666.67%	566.67%	200.00%	100.00%	666.67%	566.67%	100.00%	-
NAPS	1.22	1.33	1.30	1.29	1.26	1.40	1.36	-6.95%
YoY %	-8.27%	2.31%	0.78%	2.38%	-10.00%	2.94%	-	-
Horiz. %	89.71%	97.79%	95.59%	94.85%	92.65%	102.94%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Adjusted Per Share Value based on latest NOSH - 164,453
RPS	277.61	206.49	131.63	69.58	256.89	193.85	120.67	73.83%
YoY %	34.44%	56.87%	89.18%	-72.91%	32.52%	60.64%	-	-
Horiz. %	230.06%	171.12%	109.08%	57.66%	212.89%	160.64%	100.00%	-
EPS	32.60	23.36	15.26	8.69	31.66	26.01	16.82	55.13%
YoY %	39.55%	53.08%	75.60%	-72.55%	21.72%	54.64%	-	-
Horiz. %	193.82%	138.88%	90.73%	51.66%	188.23%	154.64%	100.00%	-
DPS	50.00	42.51	15.00	7.50	50.00	42.50	7.50	252.18%
YoY %	17.62%	183.40%	100.00%	-85.00%	17.65%	466.67%	-	-
Horiz. %	666.67%	566.80%	200.00%	100.00%	666.67%	566.67%	100.00%	-
NAPS	1.2201	1.3302	1.3002	1.2905	1.26	1.3999	1.3602	-6.95%
YoY %	-8.28%	2.31%	0.75%	2.42%	-9.99%	2.92%	-	-
Horiz. %	89.70%	97.79%	95.59%	94.88%	92.63%	102.92%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/04	31/05/04	27/02/04	28/11/03	29/08/03	30/05/03	28/02/03	-
Price	6.70	6.70	6.75	6.40	6.70	6.35	5.95	-
P/RPS	2.41	3.25	5.13	9.20	2.61	3.28	4.93	-37.80%
YoY %	-25.85%	-36.65%	-44.24%	252.49%	-20.43%	-33.47%	-	-
Horiz. %	48.88%	65.92%	104.06%	186.61%	52.94%	66.53%	100.00%	-
P/EPS	20.55	28.68	44.23	73.65	21.16	24.41	35.37	-30.25%
YoY %	-28.35%	-35.16%	-39.95%	248.06%	-13.31%	-30.99%	-	-
Horiz. %	58.10%	81.09%	125.05%	208.23%	59.82%	69.01%	100.00%	-
EY	4.87	3.49	2.26	1.36	4.73	4.10	2.83	43.36%
YoY %	39.54%	54.42%	66.18%	-71.25%	15.37%	44.88%	-	-
Horiz. %	172.08%	123.32%	79.86%	48.06%	167.14%	144.88%	100.00%	-
DY	7.46	6.34	2.22	1.17	7.46	6.69	1.26	225.51%
YoY %	17.67%	185.59%	89.74%	-84.32%	11.51%	430.95%	-	-
Horiz. %	592.06%	503.17%	176.19%	92.86%	592.06%	530.95%	100.00%	-
P/NAPS	5.49	5.04	5.19	4.96	5.32	4.54	4.38	16.17%
YoY %	8.93%	-2.89%	4.64%	-6.77%	17.18%	3.65%	-	-
Horiz. %	125.34%	115.07%	118.49%	113.24%	121.46%	103.65%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Price Multiplier on Announcement Date
Date	20/10/04	16/07/04	21/04/04	30/01/04	27/10/03	28/07/03	21/04/03	-
Price	6.80	6.80	6.70	6.80	6.85	6.30	6.15	-
P/RPS	2.45	3.29	5.09	9.78	2.67	3.25	5.10	-38.52%
YoY %	-25.53%	-35.36%	-47.96%	266.29%	-17.85%	-36.27%	-	-
Horiz. %	48.04%	64.51%	99.80%	191.76%	52.35%	63.73%	100.00%	-
P/EPS	20.86	29.11	43.91	78.25	21.64	24.22	36.56	-31.09%
YoY %	-28.34%	-33.71%	-43.88%	261.60%	-10.65%	-33.75%	-	-
Horiz. %	57.06%	79.62%	120.10%	214.03%	59.19%	66.25%	100.00%	-
EY	4.79	3.44	2.28	1.28	4.62	4.13	2.73	45.22%
YoY %	39.24%	50.88%	78.12%	-72.29%	11.86%	51.28%	-	-
Horiz. %	175.46%	126.01%	83.52%	46.89%	169.23%	151.28%	100.00%	-
DY	7.35	6.25	2.24	1.10	7.30	6.75	1.22	229.29%
YoY %	17.60%	179.02%	103.64%	-84.93%	8.15%	453.28%	-	-
Horiz. %	602.46%	512.30%	183.61%	90.16%	598.36%	553.28%	100.00%	-
P/NAPS	5.57	5.11	5.15	5.27	5.44	4.50	4.52	14.86%
YoY %	9.00%	-0.78%	-2.28%	-3.13%	20.89%	-0.44%	-	-
Horiz. %	123.23%	113.05%	113.94%	116.59%	120.35%	99.56%	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

916

HLIND

HONG LEONG INDUSTRIES BHD

910

JCY

JCY INTERNATIONAL BERHAD

634

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

595

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MAYBANK

MALAYAN BANKING BHD

490

MYEG

MY E.G. SERVICES BHD

475

SAPNRG

SAPURA ENERGY BERHAD

475

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