[AMWAY] QoQ Quarter Result on 31-Dec-2005 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 51.06%
YoY- -2.19%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 144,635 138,199 131,156 168,821 126,896 129,919 105,639 21.90%
PBT 24,603 20,080 20,010 24,297 16,770 17,460 14,008 42.62%
Tax -6,907 -5,654 -5,699 -6,762 -5,162 -5,039 -4,065 39.68%
NP 17,696 14,426 14,311 17,535 11,608 12,421 9,943 43.82%
-
NP to SH 17,696 14,426 14,311 17,535 11,608 12,421 9,943 43.82%
-
Tax Rate 28.07% 28.16% 28.48% 27.83% 30.78% 28.86% 29.02% -
Total Cost 126,939 123,773 116,845 151,286 115,288 117,498 95,696 19.49%
-
Net Worth 195,708 215,239 210,310 207,067 194,014 215,231 220,225 -7.17%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 CAGR
Div 12,334 45,183 12,322 16,433 12,331 45,182 12,326 0.04%
Div Payout % 69.70% 313.21% 86.11% 93.72% 106.23% 363.76% 123.97% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 195,708 215,239 210,310 207,067 194,014 215,231 220,225 -7.17%
NOSH 164,460 164,305 164,305 164,339 164,419 164,298 164,347 0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 12.23% 10.44% 10.91% 10.39% 9.15% 9.56% 9.41% -
ROE 9.04% 6.70% 6.80% 8.47% 5.98% 5.77% 4.51% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 87.94 84.11 79.82 102.73 77.18 79.07 64.28 21.84%
EPS 10.76 8.78 8.71 10.67 7.06 7.56 6.05 43.75%
DPS 7.50 27.50 7.50 10.00 7.50 27.50 7.50 0.00%
NAPS 1.19 1.31 1.28 1.26 1.18 1.31 1.34 -7.21%
Adjusted Per Share Value based on latest NOSH - 164,339
30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 87.98 84.06 79.78 102.69 77.19 79.03 64.26 21.90%
EPS 10.76 8.77 8.70 10.67 7.06 7.56 6.05 43.75%
DPS 7.50 27.48 7.50 10.00 7.50 27.48 7.50 0.00%
NAPS 1.1904 1.3092 1.2793 1.2595 1.1801 1.3092 1.3396 -7.17%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/08/05 31/05/05 28/02/05 -
Price 6.50 6.40 6.30 6.55 6.75 6.65 6.60 -
P/RPS 7.39 7.61 7.89 6.38 8.75 8.41 10.27 -18.73%
P/EPS 60.41 72.89 72.33 61.39 95.61 87.96 109.09 -31.10%
EY 1.66 1.37 1.38 1.63 1.05 1.14 0.92 45.07%
DY 1.15 4.30 1.19 1.53 1.11 4.14 1.14 0.55%
P/NAPS 5.46 4.89 4.92 5.20 5.72 5.08 4.93 6.64%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 CAGR
Date 20/11/06 03/08/06 26/04/06 20/01/06 19/10/05 26/07/05 28/04/05 -
Price 6.50 6.35 6.50 6.55 6.65 6.75 6.65 -
P/RPS 7.39 7.55 8.14 6.38 8.62 8.54 10.35 -19.13%
P/EPS 60.41 72.32 74.63 61.39 94.19 89.29 109.92 -31.43%
EY 1.66 1.38 1.34 1.63 1.06 1.12 0.91 46.07%
DY 1.15 4.33 1.15 1.53 1.13 4.07 1.13 1.11%
P/NAPS 5.46 4.85 5.08 5.20 5.64 5.15 4.96 6.24%

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