[AMWAY] QoQ Cumulative 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
Cumulative Result
Revenue	507,030	380,134	250,215	144,576	456,350	339,441	216,375	76.14%
YoY %	33.38%	51.92%	73.07%	-68.32%	34.44%	56.88%	-	-
Horiz. %	234.33%	175.68%	115.64%	66.82%	210.91%	156.88%	100.00%	-
PBT	73,289	56,519	39,059	25,051	72,354	55,584	36,253	59.67%
YoY %	29.67%	44.70%	55.92%	-65.38%	30.17%	53.32%	-	-
Horiz. %	202.16%	155.90%	107.74%	69.10%	199.58%	153.32%	100.00%	-
Tax	-21,390	-16,228	-11,189	-7,124	-18,760	-17,178	-11,163	54.08%
YoY %	-31.81%	-45.04%	-57.06%	62.03%	-9.21%	-53.88%	-	-
Horiz. %	191.62%	145.37%	100.23%	63.82%	168.06%	153.88%	100.00%	-
NP	51,899	40,291	27,870	17,927	53,594	38,406	25,090	62.13%
YoY %	28.81%	44.57%	55.46%	-66.55%	39.55%	53.07%	-	-
Horiz. %	206.85%	160.59%	111.08%	71.45%	213.61%	153.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,899	40,291	27,870	17,927	53,594	38,406	25,090	62.13%
YoY %	28.81%	44.57%	55.46%	-66.55%	39.55%	53.07%	-	-
Horiz. %	206.85%	160.59%	111.08%	71.45%	213.61%	153.07%	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	339,843	222,345	126,649	402,756	301,035	191,285	77.94%
YoY %	33.92%	52.84%	75.56%	-68.55%	33.79%	57.38%	-	-
Horiz. %	237.93%	177.66%	116.24%	66.21%	210.55%	157.38%	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	69,864	24,663	12,323	82,199	69,873	24,662	122.63%
YoY %	17.65%	183.27%	100.14%	-85.01%	17.64%	183.32%	-	-
Horiz. %	333.29%	283.29%	100.00%	49.97%	333.30%	283.32%	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%	18.71%	12.65%	8.52%	26.72%	17.56%	11.74%	-
YoY %	42.97%	47.91%	48.47%	-68.11%	52.16%	49.57%	-	-
Horiz. %	227.85%	159.37%	107.75%	72.57%	227.60%	149.57%	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	231.24	152.18	87.99	277.59	206.46	131.60	76.16%
YoY %	33.38%	51.95%	72.95%	-68.30%	34.45%	56.88%	-	-
Horiz. %	234.36%	175.71%	115.64%	66.86%	210.93%	156.88%	100.00%	-
EPS	31.57	24.51	16.95	10.91	32.60	23.36	15.26	62.14%
YoY %	28.80%	44.60%	55.36%	-66.53%	39.55%	53.08%	-	-
Horiz. %	206.88%	160.62%	111.07%	71.49%	213.63%	153.08%	100.00%	-
DPS	50.00	42.50	15.00	7.50	50.00	42.50	15.00	122.65%
YoY %	17.65%	183.33%	100.00%	-85.00%	17.65%	183.33%	-	-
Horiz. %	333.33%	283.33%	100.00%	50.00%	333.33%	283.33%	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	231.25	152.21	87.95	277.61	206.49	131.63	76.14%
YoY %	33.38%	51.93%	73.06%	-68.32%	34.44%	56.87%	-	-
Horiz. %	234.32%	175.68%	115.63%	66.82%	210.90%	156.87%	100.00%	-
EPS	31.57	24.51	16.95	10.91	32.60	23.36	15.26	62.14%
YoY %	28.80%	44.60%	55.36%	-66.53%	39.55%	53.08%	-	-
Horiz. %	206.88%	160.62%	111.07%	71.49%	213.63%	153.08%	100.00%	-
DPS	50.00	42.50	15.00	7.50	50.00	42.51	15.00	122.65%
YoY %	17.65%	183.33%	100.00%	-85.00%	17.62%	183.40%	-	-
Horiz. %	333.33%	283.33%	100.00%	50.00%	333.33%	283.40%	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	2.88	4.34	7.67	2.41	3.25	5.13	-43.21%
YoY %	-23.96%	-33.64%	-43.42%	218.26%	-25.85%	-36.65%	-	-
Horiz. %	42.69%	56.14%	84.60%	149.51%	46.98%	63.35%	100.00%	-
P/EPS	21.38	27.13	38.94	61.87	20.55	28.68	44.23	-38.32%
YoY %	-21.19%	-30.33%	-37.06%	201.07%	-28.35%	-35.16%	-	-
Horiz. %	48.34%	61.34%	88.04%	139.88%	46.46%	64.84%	100.00%	-
EY	4.68	3.69	2.57	1.62	4.87	3.49	2.26	62.24%
YoY %	26.83%	43.58%	58.64%	-66.74%	39.54%	54.42%	-	-
Horiz. %	207.08%	163.27%	113.72%	71.68%	215.49%	154.42%	100.00%	-
DY	7.41	6.39	2.27	1.11	7.46	6.34	2.22	122.85%
YoY %	15.96%	181.50%	104.50%	-85.12%	17.67%	185.59%	-	-
Horiz. %	333.78%	287.84%	102.25%	50.00%	336.04%	285.59%	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	2.92	4.37	7.50	2.45	3.29	5.09	-43.44%
YoY %	-26.03%	-33.18%	-41.73%	206.12%	-25.53%	-35.36%	-	-
Horiz. %	42.44%	57.37%	85.85%	147.35%	48.13%	64.64%	100.00%	-
P/EPS	21.06	27.54	39.23	60.49	20.86	29.11	43.91	-38.64%
YoY %	-23.53%	-29.80%	-35.15%	189.98%	-28.34%	-33.71%	-	-
Horiz. %	47.96%	62.72%	89.34%	137.76%	47.51%	66.29%	100.00%	-
EY	4.75	3.63	2.55	1.65	4.79	3.44	2.28	62.90%
YoY %	30.85%	42.35%	54.55%	-65.55%	39.24%	50.88%	-	-
Horiz. %	208.33%	159.21%	111.84%	72.37%	210.09%	150.88%	100.00%	-
DY	7.52	6.30	2.26	1.14	7.35	6.25	2.24	123.71%
YoY %	19.37%	178.76%	98.25%	-84.49%	17.60%	179.02%	-	-
Horiz. %	335.71%	281.25%	100.89%	50.89%	328.12%	279.02%	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

252,158,500

INGENIEU

0.06

-0.005

221,804,000

HSI-CXV

0.145

0.00

164,917,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.07

-0.005

128,578,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.745

+0.05

59,416,400

SBH

0.32

+0.035

42,553,100

TECHNAX

0.37

-0.005

40,433,700

SNS

0.765

+0.045

39,187,900

More active Stocks

MPI

39.14

+0.54

58,500

DLADY

36.42

+0.40

3,800

PANAMY

20.26

+0.26

4,000

VSTECS

4.22

+0.22

1,362,800

AJI

15.38

+0.18

107,000

NOTION-WD

1.94

+0.16

2,110,700

ECOWLD-C26

0.16

+0.15

20,000

HLBANK

19.30

+0.14

102,400

NOTION

2.19

+0.13

18,745,100

PIE

6.30

+0.12

89,500

More gainer Stocks

NESTLE

121.40

-1.10

14,800

KLK

20.66

-0.32

278,500

KESM

6.88

-0.30

68,200

PENTA-C42

0.08

-0.26

200,000

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

PETDAG

17.10

-0.10

208,700

PPB

14.32

-0.10

65,500

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