[AMWAY] QoQ Quarter Result on 31-Dec-2006

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Quarter Result
Revenue	163,894	124,852	142,318	140,849	144,635	138,199	131,156	15.99%
YoY %	31.27%	-12.27%	1.04%	-2.62%	4.66%	5.37%	-	-
Horiz. %	124.96%	95.19%	108.51%	107.39%	110.28%	105.37%	100.00%	-
PBT	35,642	24,504	23,585	22,828	24,603	20,080	20,010	46.88%
YoY %	45.45%	3.90%	3.32%	-7.21%	22.52%	0.35%	-	-
Horiz. %	178.12%	122.46%	117.87%	114.08%	122.95%	100.35%	100.00%	-
Tax	-9,327	-6,815	-6,681	-6,231	-6,907	-5,654	-5,699	38.83%
YoY %	-36.86%	-2.01%	-7.22%	9.79%	-22.16%	0.79%	-	-
Horiz. %	163.66%	119.58%	117.23%	109.33%	121.20%	99.21%	100.00%	-
NP	26,315	17,689	16,904	16,597	17,696	14,426	14,311	50.03%
YoY %	48.76%	4.64%	1.85%	-6.21%	22.67%	0.80%	-	-
Horiz. %	183.88%	123.60%	118.12%	115.97%	123.65%	100.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,315	17,689	16,904	16,597	17,696	14,426	14,311	50.03%
YoY %	48.76%	4.64%	1.85%	-6.21%	22.67%	0.80%	-	-
Horiz. %	183.88%	123.60%	118.12%	115.97%	123.65%	100.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.17%	27.81%	28.33%	27.30%	28.07%	28.16%	28.48%	-
YoY %	-5.90%	-1.84%	3.77%	-2.74%	-0.32%	-1.12%	-	-
Horiz. %	91.89%	97.65%	99.47%	95.86%	98.56%	98.88%	100.00%	-
Total Cost	137,579	107,163	125,414	124,252	126,939	123,773	116,845	11.49%
YoY %	28.38%	-14.55%	0.94%	-2.12%	2.56%	5.93%	-	-
Horiz. %	117.74%	91.71%	107.33%	106.34%	108.64%	105.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,330	220,290	212,122	203,765	195,708	215,239	210,310	8.68%
YoY %	8.19%	3.85%	4.10%	4.12%	-9.07%	2.34%	-	-
Horiz. %	113.32%	104.75%	100.86%	96.89%	93.06%	102.34%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	53,418	12,329	12,332	12,324	12,334	45,183	12,322	165.63%
YoY %	333.27%	-0.02%	0.06%	-0.08%	-72.70%	266.69%	-	-
Horiz. %	433.52%	100.06%	100.08%	100.02%	100.10%	366.69%	100.00%	-
Div Payout %	203.00%	69.70%	72.96%	74.26%	69.70%	313.21%	86.11%	-
YoY %	191.25%	-4.47%	-1.75%	6.54%	-77.75%	263.73%	-	-
Horiz. %	235.74%	80.94%	84.73%	86.24%	80.94%	363.73%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	238,330	220,290	212,122	203,765	195,708	215,239	210,310	8.68%
YoY %	8.19%	3.85%	4.10%	4.12%	-9.07%	2.34%	-	-
Horiz. %	113.32%	104.75%	100.86%	96.89%	93.06%	102.34%	100.00%	-
NOSH	164,366	164,395	164,435	164,326	164,460	164,305	164,305	0.02%
YoY %	-0.02%	-0.02%	0.07%	-0.08%	0.09%	0.00%	-	-
Horiz. %	100.04%	100.05%	100.08%	100.01%	100.09%	100.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	16.06%	14.17%	11.88%	11.78%	12.23%	10.44%	10.91%	-
YoY %	13.34%	19.28%	0.85%	-3.68%	17.15%	-4.31%	-	-
Horiz. %	147.20%	129.88%	108.89%	107.97%	112.10%	95.69%	100.00%	-
ROE	11.04%	8.03%	7.97%	8.15%	9.04%	6.70%	6.80%	-
YoY %	37.48%	0.75%	-2.21%	-9.85%	34.93%	-1.47%	-	-
Horiz. %	162.35%	118.09%	117.21%	119.85%	132.94%	98.53%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	99.71	75.95	86.55	85.71	87.94	84.11	79.82	15.97%
YoY %	31.28%	-12.25%	0.98%	-2.54%	4.55%	5.37%	-	-
Horiz. %	124.92%	95.15%	108.43%	107.38%	110.17%	105.37%	100.00%	-
EPS	16.01	10.76	10.28	10.10	10.76	8.78	8.71	49.99%
YoY %	48.79%	4.67%	1.78%	-6.13%	22.55%	0.80%	-	-
Horiz. %	183.81%	123.54%	118.03%	115.96%	123.54%	100.80%	100.00%	-
DPS	32.50	7.50	7.50	7.50	7.50	27.50	7.50	165.55%
YoY %	333.33%	0.00%	0.00%	0.00%	-72.73%	266.67%	-	-
Horiz. %	433.33%	100.00%	100.00%	100.00%	100.00%	366.67%	100.00%	-
NAPS	1.45	1.34	1.29	1.24	1.19	1.31	1.28	8.66%
YoY %	8.21%	3.88%	4.03%	4.20%	-9.16%	2.34%	-	-
Horiz. %	113.28%	104.69%	100.78%	96.88%	92.97%	102.34%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 164,326
RPS	99.69	75.94	86.57	85.67	87.98	84.06	79.78	15.99%
YoY %	31.27%	-12.28%	1.05%	-2.63%	4.66%	5.36%	-	-
Horiz. %	124.96%	95.19%	108.51%	107.38%	110.28%	105.36%	100.00%	-
EPS	16.01	10.76	10.28	10.10	10.76	8.77	8.70	50.11%
YoY %	48.79%	4.67%	1.78%	-6.13%	22.69%	0.80%	-	-
Horiz. %	184.02%	123.68%	118.16%	116.09%	123.68%	100.80%	100.00%	-
DPS	32.49	7.50	7.50	7.50	7.50	27.48	7.50	165.50%
YoY %	333.20%	0.00%	0.00%	0.00%	-72.71%	266.40%	-	-
Horiz. %	433.20%	100.00%	100.00%	100.00%	100.00%	366.40%	100.00%	-
NAPS	1.4497	1.34	1.2903	1.2394	1.1904	1.3092	1.2793	8.68%
YoY %	8.19%	3.85%	4.11%	4.12%	-9.07%	2.34%	-	-
Horiz. %	113.32%	104.74%	100.86%	96.88%	93.05%	102.34%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	6.75	6.85	6.70	6.55	6.50	6.40	6.30	-
P/RPS	6.77	9.02	7.74	7.64	7.39	7.61	7.89	-9.69%
YoY %	-24.94%	16.54%	1.31%	3.38%	-2.89%	-3.55%	-	-
Horiz. %	85.80%	114.32%	98.10%	96.83%	93.66%	96.45%	100.00%	-
P/EPS	42.16	63.66	65.18	64.85	60.41	72.89	72.33	-30.19%
YoY %	-33.77%	-2.33%	0.51%	7.35%	-17.12%	0.77%	-	-
Horiz. %	58.29%	88.01%	90.11%	89.66%	83.52%	100.77%	100.00%	-
EY	2.37	1.57	1.53	1.54	1.66	1.37	1.38	43.36%
YoY %	50.96%	2.61%	-0.65%	-7.23%	21.17%	-0.72%	-	-
Horiz. %	171.74%	113.77%	110.87%	111.59%	120.29%	99.28%	100.00%	-
DY	4.81	1.09	1.12	1.15	1.15	4.30	1.19	153.53%
YoY %	341.28%	-2.68%	-2.61%	0.00%	-73.26%	261.34%	-	-
Horiz. %	404.20%	91.60%	94.12%	96.64%	96.64%	361.34%	100.00%	-
P/NAPS	4.66	5.11	5.19	5.28	5.46	4.89	4.92	-3.55%
YoY %	-8.81%	-1.54%	-1.70%	-3.30%	11.66%	-0.61%	-	-
Horiz. %	94.72%	103.86%	105.49%	107.32%	110.98%	99.39%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	19/11/07	20/08/07	03/05/07	12/02/07	20/11/06	03/08/06	26/04/06	-
Price	6.55	6.70	6.95	6.60	6.50	6.35	6.50	-
P/RPS	6.57	8.82	8.03	7.70	7.39	7.55	8.14	-13.30%
YoY %	-25.51%	9.84%	4.29%	4.19%	-2.12%	-7.25%	-	-
Horiz. %	80.71%	108.35%	98.65%	94.59%	90.79%	92.75%	100.00%	-
P/EPS	40.91	62.27	67.61	65.35	60.41	72.32	74.63	-32.99%
YoY %	-34.30%	-7.90%	3.46%	8.18%	-16.47%	-3.10%	-	-
Horiz. %	54.82%	83.44%	90.59%	87.57%	80.95%	96.90%	100.00%	-
EY	2.44	1.61	1.48	1.53	1.66	1.38	1.34	49.06%
YoY %	51.55%	8.78%	-3.27%	-7.83%	20.29%	2.99%	-	-
Horiz. %	182.09%	120.15%	110.45%	114.18%	123.88%	102.99%	100.00%	-
DY	4.96	1.12	1.08	1.14	1.15	4.33	1.15	164.72%
YoY %	342.86%	3.70%	-5.26%	-0.87%	-73.44%	276.52%	-	-
Horiz. %	431.30%	97.39%	93.91%	99.13%	100.00%	376.52%	100.00%	-
P/NAPS	4.52	5.00	5.39	5.32	5.46	4.85	5.08	-7.48%
YoY %	-9.60%	-7.24%	1.32%	-2.56%	12.58%	-4.53%	-	-
Horiz. %	88.98%	98.43%	106.10%	104.72%	107.48%	95.47%	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