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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005
Profit Trend
QoQ- 28.81%
YoY- -3.16%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 438,176 299,977 168,821 507,030 380,134 250,215 144,576 101.66%
PBT 64,387 44,307 24,297 73,289 56,519 39,059 25,051 81.69%
Tax -18,115 -12,461 -6,762 -21,390 -16,228 -11,189 -7,124 80.46%
NP 46,272 31,846 17,535 51,899 40,291 27,870 17,927 82.18%
-
NP to SH 46,272 31,846 17,535 51,899 40,291 27,870 17,927 82.18%
-
Tax Rate 28.13% 28.12% 27.83% 29.19% 28.71% 28.65% 28.44% -
Total Cost 391,904 268,131 151,286 455,131 339,843 222,345 126,649 104.32%
-
Net Worth 215,333 210,443 207,067 193,984 215,345 220,329 210,325 1.49%
Dividend
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 73,969 28,771 16,433 82,196 69,864 24,663 12,323 210.71%
Div Payout % 159.86% 90.35% 93.72% 158.38% 173.40% 88.50% 68.74% -
Equity
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 215,333 210,443 207,067 193,984 215,345 220,329 210,325 1.49%
NOSH 164,376 164,408 164,339 164,393 164,385 164,424 164,317 0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 10.56% 10.62% 10.39% 10.24% 10.60% 11.14% 12.40% -
ROE 21.49% 15.13% 8.47% 26.75% 18.71% 12.65% 8.52% -
Per Share
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 266.57 182.46 102.73 308.42 231.24 152.18 87.99 101.60%
EPS 28.15 19.37 10.67 31.57 24.51 16.95 10.91 82.13%
DPS 45.00 17.50 10.00 50.00 42.50 15.00 7.50 210.63%
NAPS 1.31 1.28 1.26 1.18 1.31 1.34 1.28 1.47%
Adjusted Per Share Value based on latest NOSH - 164,419
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 266.53 182.47 102.69 308.41 231.23 152.20 87.94 101.66%
EPS 28.15 19.37 10.67 31.57 24.51 16.95 10.90 82.24%
DPS 44.99 17.50 10.00 50.00 42.50 15.00 7.50 210.58%
NAPS 1.3098 1.2801 1.2595 1.18 1.3099 1.3402 1.2794 1.49%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
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 2.40 3.45 6.38 2.19 2.88 4.34 7.67 -52.04%
P/EPS 22.74 32.52 61.39 21.38 27.13 38.94 61.87 -46.90%
EY 4.40 3.07 1.63 4.68 3.69 2.57 1.62 88.14%
DY 7.03 2.78 1.53 7.41 6.39 2.27 1.11 221.43%
P/NAPS 4.89 4.92 5.20 5.72 5.08 4.93 5.27 -4.62%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
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 2.38 3.56 6.38 2.16 2.92 4.37 7.50 -51.61%
P/EPS 22.56 33.56 61.39 21.06 27.54 39.23 60.49 -46.41%
EY 4.43 2.98 1.63 4.75 3.63 2.55 1.65 86.77%
DY 7.09 2.69 1.53 7.52 6.30 2.26 1.14 217.76%
P/NAPS 4.85 5.08 5.20 5.64 5.15 4.96 5.16 -3.84%

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