[AMWAY] QoQ Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Quarter Result
Revenue	144,797	153,187	163,894	124,852	142,318	140,849	144,635	0.07%
YoY %	-5.48%	-6.53%	31.27%	-12.27%	1.04%	-2.62%	-	-
Horiz. %	100.11%	105.91%	113.32%	86.32%	98.40%	97.38%	100.00%	-
PBT	28,306	36,581	35,642	24,504	23,585	22,828	24,603	9.78%
YoY %	-22.62%	2.63%	45.45%	3.90%	3.32%	-7.21%	-	-
Horiz. %	115.05%	148.69%	144.87%	99.60%	95.86%	92.79%	100.00%	-
Tax	-7,339	-9,577	-9,327	-6,815	-6,681	-6,231	-6,907	4.12%
YoY %	23.37%	-2.68%	-36.86%	-2.01%	-7.22%	9.79%	-	-
Horiz. %	106.25%	138.66%	135.04%	98.67%	96.73%	90.21%	100.00%	-
NP	20,967	27,004	26,315	17,689	16,904	16,597	17,696	11.95%
YoY %	-22.36%	2.62%	48.76%	4.64%	1.85%	-6.21%	-	-
Horiz. %	118.48%	152.60%	148.71%	99.96%	95.52%	93.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,967	27,004	26,315	17,689	16,904	16,597	17,696	11.95%
YoY %	-22.36%	2.62%	48.76%	4.64%	1.85%	-6.21%	-	-
Horiz. %	118.48%	152.60%	148.71%	99.96%	95.52%	93.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.93%	26.18%	26.17%	27.81%	28.33%	27.30%	28.07%	-
YoY %	-0.95%	0.04%	-5.90%	-1.84%	3.77%	-2.74%	-	-
Horiz. %	92.38%	93.27%	93.23%	99.07%	100.93%	97.26%	100.00%	-
Total Cost	123,830	126,183	137,579	107,163	125,414	124,252	126,939	-1.63%
YoY %	-1.86%	-8.28%	28.38%	-14.55%	0.94%	-2.12%	-	-
Horiz. %	97.55%	99.40%	108.38%	84.42%	98.80%	97.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,803	225,170	238,330	220,290	212,122	203,765	195,708	13.53%
YoY %	5.17%	-5.52%	8.19%	3.85%	4.10%	4.12%	-	-
Horiz. %	121.00%	115.05%	121.78%	112.56%	108.39%	104.12%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	14,800	14,792	53,418	12,329	12,332	12,324	12,334	12.90%
YoY %	0.05%	-72.31%	333.27%	-0.02%	0.06%	-0.08%	-	-
Horiz. %	119.99%	119.93%	433.10%	99.96%	99.98%	99.92%	100.00%	-
Div Payout %	70.59%	54.78%	203.00%	69.70%	72.96%	74.26%	69.70%	-
YoY %	28.86%	-73.01%	191.25%	-4.47%	-1.75%	6.54%	-	-
Horiz. %	101.28%	78.59%	291.25%	100.00%	104.68%	106.54%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	236,803	225,170	238,330	220,290	212,122	203,765	195,708	13.53%
YoY %	5.17%	-5.52%	8.19%	3.85%	4.10%	4.12%	-	-
Horiz. %	121.00%	115.05%	121.78%	112.56%	108.39%	104.12%	100.00%	-
NOSH	164,447	164,357	164,366	164,395	164,435	164,326	164,460	-0.00%
YoY %	0.05%	-0.01%	-0.02%	-0.02%	0.07%	-0.08%	-	-
Horiz. %	99.99%	99.94%	99.94%	99.96%	99.98%	99.92%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	14.48%	17.63%	16.06%	14.17%	11.88%	11.78%	12.23%	-
YoY %	-17.87%	9.78%	13.34%	19.28%	0.85%	-3.68%	-	-
Horiz. %	118.40%	144.15%	131.32%	115.86%	97.14%	96.32%	100.00%	-
ROE	8.85%	11.99%	11.04%	8.03%	7.97%	8.15%	9.04%	-
YoY %	-26.19%	8.61%	37.48%	0.75%	-2.21%	-9.85%	-	-
Horiz. %	97.90%	132.63%	122.12%	88.83%	88.16%	90.15%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	88.05	93.20	99.71	75.95	86.55	85.71	87.94	0.08%
YoY %	-5.53%	-6.53%	31.28%	-12.25%	0.98%	-2.54%	-	-
Horiz. %	100.13%	105.98%	113.38%	86.37%	98.42%	97.46%	100.00%	-
EPS	12.75	16.43	16.01	10.76	10.28	10.10	10.76	11.96%
YoY %	-22.40%	2.62%	48.79%	4.67%	1.78%	-6.13%	-	-
Horiz. %	118.49%	152.70%	148.79%	100.00%	95.54%	93.87%	100.00%	-
DPS	9.00	9.00	32.50	7.50	7.50	7.50	7.50	12.91%
YoY %	0.00%	-72.31%	333.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	433.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.44	1.37	1.45	1.34	1.29	1.24	1.19	13.54%
YoY %	5.11%	-5.52%	8.21%	3.88%	4.03%	4.20%	-	-
Horiz. %	121.01%	115.13%	121.85%	112.61%	108.40%	104.20%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 164,395
RPS	88.08	93.18	99.69	75.94	86.57	85.67	87.98	0.07%
YoY %	-5.47%	-6.53%	31.27%	-12.28%	1.05%	-2.63%	-	-
Horiz. %	100.11%	105.91%	113.31%	86.32%	98.40%	97.37%	100.00%	-
EPS	12.75	16.43	16.01	10.76	10.28	10.10	10.76	11.96%
YoY %	-22.40%	2.62%	48.79%	4.67%	1.78%	-6.13%	-	-
Horiz. %	118.49%	152.70%	148.79%	100.00%	95.54%	93.87%	100.00%	-
DPS	9.00	9.00	32.49	7.50	7.50	7.50	7.50	12.91%
YoY %	0.00%	-72.30%	333.20%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	433.20%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.4404	1.3696	1.4497	1.34	1.2903	1.2394	1.1904	13.53%
YoY %	5.17%	-5.53%	8.19%	3.85%	4.11%	4.12%	-	-
Horiz. %	121.00%	115.05%	121.78%	112.57%	108.39%	104.12%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	6.45	6.30	6.75	6.85	6.70	6.55	6.50	-
P/RPS	7.33	6.76	6.77	9.02	7.74	7.64	7.39	-0.54%
YoY %	8.43%	-0.15%	-24.94%	16.54%	1.31%	3.38%	-	-
Horiz. %	99.19%	91.47%	91.61%	122.06%	104.74%	103.38%	100.00%	-
P/EPS	50.59	38.34	42.16	63.66	65.18	64.85	60.41	-11.14%
YoY %	31.95%	-9.06%	-33.77%	-2.33%	0.51%	7.35%	-	-
Horiz. %	83.74%	63.47%	69.79%	105.38%	107.90%	107.35%	100.00%	-
EY	1.98	2.61	2.37	1.57	1.53	1.54	1.66	12.45%
YoY %	-24.14%	10.13%	50.96%	2.61%	-0.65%	-7.23%	-	-
Horiz. %	119.28%	157.23%	142.77%	94.58%	92.17%	92.77%	100.00%	-
DY	1.40	1.43	4.81	1.09	1.12	1.15	1.15	13.99%
YoY %	-2.10%	-70.27%	341.28%	-2.68%	-2.61%	0.00%	-	-
Horiz. %	121.74%	124.35%	418.26%	94.78%	97.39%	100.00%	100.00%	-
P/NAPS	4.48	4.60	4.66	5.11	5.19	5.28	5.46	-12.34%
YoY %	-2.61%	-1.29%	-8.81%	-1.54%	-1.70%	-3.30%	-	-
Horiz. %	82.05%	84.25%	85.35%	93.59%	95.05%	96.70%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/05/08	25/02/08	19/11/07	20/08/07	03/05/07	12/02/07	20/11/06	-
Price	6.95	6.70	6.55	6.70	6.95	6.60	6.50	-
P/RPS	7.89	7.19	6.57	8.82	8.03	7.70	7.39	4.45%
YoY %	9.74%	9.44%	-25.51%	9.84%	4.29%	4.19%	-	-
Horiz. %	106.77%	97.29%	88.90%	119.35%	108.66%	104.19%	100.00%	-
P/EPS	54.51	40.78	40.91	62.27	67.61	65.35	60.41	-6.61%
YoY %	33.67%	-0.32%	-34.30%	-7.90%	3.46%	8.18%	-	-
Horiz. %	90.23%	67.51%	67.72%	103.08%	111.92%	108.18%	100.00%	-
EY	1.83	2.45	2.44	1.61	1.48	1.53	1.66	6.70%
YoY %	-25.31%	0.41%	51.55%	8.78%	-3.27%	-7.83%	-	-
Horiz. %	110.24%	147.59%	146.99%	96.99%	89.16%	92.17%	100.00%	-
DY	1.29	1.34	4.96	1.12	1.08	1.14	1.15	7.95%
YoY %	-3.73%	-72.98%	342.86%	3.70%	-5.26%	-0.87%	-	-
Horiz. %	112.17%	116.52%	431.30%	97.39%	93.91%	99.13%	100.00%	-
P/NAPS	4.83	4.89	4.52	5.00	5.39	5.32	5.46	-7.84%
YoY %	-1.23%	8.19%	-9.60%	-7.24%	1.32%	-2.56%	-	-
Horiz. %	88.46%	89.56%	82.78%	91.58%	98.72%	97.44%	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