[AMWAY] QoQ Cumulative Quarter Result on 31-Mar-2006 [#2]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	CAGR
Cumulative Result
Revenue	723,660	582,811	438,176	299,977	168,821	507,030	380,134	50.05%
YoY %	24.17%	33.01%	46.07%	77.69%	-66.70%	33.38%	-	-
Horiz. %	190.37%	153.32%	115.27%	78.91%	44.41%	133.38%	100.00%	-
PBT	111,818	88,990	64,387	44,307	24,297	73,289	56,519	53.74%
YoY %	25.65%	38.21%	45.32%	82.36%	-66.85%	29.67%	-	-
Horiz. %	197.84%	157.45%	113.92%	78.39%	42.99%	129.67%	100.00%	-
Tax	-31,253	-25,022	-18,115	-12,461	-6,762	-21,390	-16,228	51.15%
YoY %	-24.90%	-38.13%	-45.37%	-84.28%	68.39%	-31.81%	-	-
Horiz. %	192.59%	154.19%	111.63%	76.79%	41.67%	131.81%	100.00%	-
NP	80,565	63,968	46,272	31,846	17,535	51,899	40,291	54.77%
YoY %	25.95%	38.24%	45.30%	81.61%	-66.21%	28.81%	-	-
Horiz. %	199.96%	158.76%	114.84%	79.04%	43.52%	128.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,565	63,968	46,272	31,846	17,535	51,899	40,291	54.77%
YoY %	25.95%	38.24%	45.30%	81.61%	-66.21%	28.81%	-	-
Horiz. %	199.96%	158.76%	114.84%	79.04%	43.52%	128.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.95%	28.12%	28.13%	28.12%	27.83%	29.19%	28.71%	-
YoY %	-0.60%	-0.04%	0.04%	1.04%	-4.66%	1.67%	-	-
Horiz. %	97.35%	97.94%	97.98%	97.94%	96.93%	101.67%	100.00%	-
Total Cost	643,095	518,843	391,904	268,131	151,286	455,131	339,843	49.49%
YoY %	23.95%	32.39%	46.16%	77.23%	-66.76%	33.92%	-	-
Horiz. %	189.23%	152.67%	115.32%	78.90%	44.52%	133.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	203,837	195,635	215,333	210,443	207,067	193,984	215,345	-3.40%
YoY %	4.19%	-9.15%	2.32%	1.63%	6.74%	-9.92%	-	-
Horiz. %	94.66%	90.85%	99.99%	97.72%	96.16%	90.08%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	CAGR
Dividend
Div	98,630	86,309	73,969	28,771	16,433	82,196	69,864	24.28%
YoY %	14.28%	16.68%	157.10%	75.08%	-80.01%	17.65%	-	-
Horiz. %	141.17%	123.54%	105.88%	41.18%	23.52%	117.65%	100.00%	-
Div Payout %	122.42%	134.93%	159.86%	90.35%	93.72%	158.38%	173.40%	-
YoY %	-9.27%	-15.59%	76.93%	-3.60%	-40.83%	-8.66%	-	-
Horiz. %	70.60%	77.81%	92.19%	52.10%	54.05%	91.34%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	CAGR
Equity
Net Worth	203,837	195,635	215,333	210,443	207,067	193,984	215,345	-3.40%
YoY %	4.19%	-9.15%	2.32%	1.63%	6.74%	-9.92%	-	-
Horiz. %	94.66%	90.85%	99.99%	97.72%	96.16%	90.08%	100.00%	-
NOSH	164,384	164,460	164,376	164,408	164,339	164,393	164,385	-0.00%
YoY %	-0.05%	0.05%	-0.02%	0.04%	-0.03%	0.00%	-	-
Horiz. %	100.00%	100.05%	99.99%	100.01%	99.97%	100.00%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	CAGR
Ratio Analysis
NP Margin	11.13%	10.98%	10.56%	10.62%	10.39%	10.24%	10.60%	-
YoY %	1.37%	3.98%	-0.56%	2.21%	1.46%	-3.40%	-	-
Horiz. %	105.00%	103.58%	99.62%	100.19%	98.02%	96.60%	100.00%	-
ROE	39.52%	32.70%	21.49%	15.13%	8.47%	26.75%	18.71%	-
YoY %	20.86%	52.16%	42.04%	78.63%	-68.34%	42.97%	-	-
Horiz. %	211.22%	174.77%	114.86%	80.87%	45.27%	142.97%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	CAGR
Per Share
RPS	440.22	354.51	266.57	182.46	102.73	308.42	231.24	50.05%
YoY %	24.18%	32.99%	46.10%	77.61%	-66.69%	33.38%	-	-
Horiz. %	190.37%	153.31%	115.28%	78.91%	44.43%	133.38%	100.00%	-
EPS	49.01	38.91	28.15	19.37	10.67	31.57	24.51	54.77%
YoY %	25.96%	38.22%	45.33%	81.54%	-66.20%	28.80%	-	-
Horiz. %	199.96%	158.75%	114.85%	79.03%	43.53%	128.80%	100.00%	-
DPS	60.00	52.50	45.00	17.50	10.00	50.00	42.50	24.28%
YoY %	14.29%	16.67%	157.14%	75.00%	-80.00%	17.65%	-	-
Horiz. %	141.18%	123.53%	105.88%	41.18%	23.53%	117.65%	100.00%	-
NAPS	1.24	1.19	1.31	1.28	1.26	1.18	1.31	-3.40%
YoY %	4.20%	-9.16%	2.34%	1.59%	6.78%	-9.92%	-	-
Horiz. %	94.66%	90.84%	100.00%	97.71%	96.18%	90.08%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	CAGR
Adjusted Per Share Value based on latest NOSH - 164,305
RPS	440.18	354.51	266.53	182.47	102.69	308.41	231.23	50.05%
YoY %	24.17%	33.01%	46.07%	77.69%	-66.70%	33.38%	-	-
Horiz. %	190.36%	153.31%	115.27%	78.91%	44.41%	133.38%	100.00%	-
EPS	49.01	38.91	28.15	19.37	10.67	31.57	24.51	54.77%
YoY %	25.96%	38.22%	45.33%	81.54%	-66.20%	28.80%	-	-
Horiz. %	199.96%	158.75%	114.85%	79.03%	43.53%	128.80%	100.00%	-
DPS	59.99	52.50	44.99	17.50	10.00	50.00	42.50	24.26%
YoY %	14.27%	16.69%	157.09%	75.00%	-80.00%	17.65%	-	-
Horiz. %	141.15%	123.53%	105.86%	41.18%	23.53%	117.65%	100.00%	-
NAPS	1.2399	1.19	1.3098	1.2801	1.2595	1.18	1.3099	-3.40%
YoY %	4.19%	-9.15%	2.32%	1.64%	6.74%	-9.92%	-	-
Horiz. %	94.66%	90.85%	99.99%	97.73%	96.15%	90.08%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	CAGR
Price Multiplier on Financial Quarter End Date
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	2.40	3.45	6.38	2.19	2.88	-33.99%
YoY %	-18.58%	-23.75%	-30.43%	-45.92%	191.32%	-23.96%	-	-
Horiz. %	51.74%	63.54%	83.33%	119.79%	221.53%	76.04%	100.00%	-
P/EPS	13.36	16.71	22.74	32.52	61.39	21.38	27.13	-36.01%
YoY %	-20.05%	-26.52%	-30.07%	-47.03%	187.14%	-21.19%	-	-
Horiz. %	49.24%	61.59%	83.82%	119.87%	226.28%	78.81%	100.00%	-
EY	7.48	5.99	4.40	3.07	1.63	4.68	3.69	56.11%
YoY %	24.87%	36.14%	43.32%	88.34%	-65.17%	26.83%	-	-
Horiz. %	202.71%	162.33%	119.24%	83.20%	44.17%	126.83%	100.00%	-
DY	9.16	8.08	7.03	2.78	1.53	7.41	6.39	25.48%
YoY %	13.37%	14.94%	152.88%	81.70%	-79.35%	15.96%	-	-
Horiz. %	143.35%	126.45%	110.02%	43.51%	23.94%	115.96%	100.00%	-
P/NAPS	5.28	5.46	4.89	4.92	5.20	5.72	5.08	2.46%
YoY %	-3.30%	11.66%	-0.61%	-5.38%	-9.09%	12.60%	-	-
Horiz. %	103.94%	107.48%	96.26%	96.85%	102.36%	112.60%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	31/08/05	31/05/05	CAGR
Price Multiplier on Announcement Date
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	2.38	3.56	6.38	2.16	2.92	-34.29%
YoY %	-18.03%	-23.11%	-33.15%	-44.20%	195.37%	-26.03%	-	-
Horiz. %	51.37%	62.67%	81.51%	121.92%	218.49%	73.97%	100.00%	-
P/EPS	13.47	16.71	22.56	33.56	61.39	21.06	27.54	-36.29%
YoY %	-19.39%	-25.93%	-32.78%	-45.33%	191.50%	-23.53%	-	-
Horiz. %	48.91%	60.68%	81.92%	121.86%	222.91%	76.47%	100.00%	-
EY	7.43	5.99	4.43	2.98	1.63	4.75	3.63	57.07%
YoY %	24.04%	35.21%	48.66%	82.82%	-65.68%	30.85%	-	-
Horiz. %	204.68%	165.01%	122.04%	82.09%	44.90%	130.85%	100.00%	-
DY	9.09	8.08	7.09	2.69	1.53	7.52	6.30	26.00%
YoY %	12.50%	13.96%	163.57%	75.82%	-79.65%	19.37%	-	-
Horiz. %	144.29%	128.25%	112.54%	42.70%	24.29%	119.37%	100.00%	-
P/NAPS	5.32	5.46	4.85	5.08	5.20	5.64	5.15	2.06%
YoY %	-2.56%	12.58%	-4.53%	-2.31%	-7.80%	9.51%	-	-
Horiz. %	103.30%	106.02%	94.17%	98.64%	100.97%	109.51%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos