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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006
Profit Trend
QoQ- -6.21%
YoY- 42.98%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 163,894 124,852 142,318 140,849 144,635 138,199 131,156 15.99%
PBT 35,642 24,504 23,585 22,828 24,603 20,080 20,010 46.88%
Tax -9,327 -6,815 -6,681 -6,231 -6,907 -5,654 -5,699 38.83%
NP 26,315 17,689 16,904 16,597 17,696 14,426 14,311 50.03%
-
NP to SH 26,315 17,689 16,904 16,597 17,696 14,426 14,311 50.03%
-
Tax Rate 26.17% 27.81% 28.33% 27.30% 28.07% 28.16% 28.48% -
Total Cost 137,579 107,163 125,414 124,252 126,939 123,773 116,845 11.49%
-
Net Worth 238,330 220,290 212,122 203,765 195,708 215,239 210,310 8.68%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 53,418 12,329 12,332 12,324 12,334 45,183 12,322 165.63%
Div Payout % 203.00% 69.70% 72.96% 74.26% 69.70% 313.21% 86.11% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 238,330 220,290 212,122 203,765 195,708 215,239 210,310 8.68%
NOSH 164,366 164,395 164,435 164,326 164,460 164,305 164,305 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.06% 14.17% 11.88% 11.78% 12.23% 10.44% 10.91% -
ROE 11.04% 8.03% 7.97% 8.15% 9.04% 6.70% 6.80% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 99.71 75.95 86.55 85.71 87.94 84.11 79.82 15.97%
EPS 16.01 10.76 10.28 10.10 10.76 8.78 8.71 49.99%
DPS 32.50 7.50 7.50 7.50 7.50 27.50 7.50 165.55%
NAPS 1.45 1.34 1.29 1.24 1.19 1.31 1.28 8.66%
Adjusted Per Share Value based on latest NOSH - 164,326
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 99.69 75.94 86.57 85.67 87.98 84.06 79.78 15.99%
EPS 16.01 10.76 10.28 10.10 10.76 8.77 8.70 50.11%
DPS 32.49 7.50 7.50 7.50 7.50 27.48 7.50 165.50%
NAPS 1.4497 1.34 1.2903 1.2394 1.1904 1.3092 1.2793 8.68%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
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%
P/EPS 42.16 63.66 65.18 64.85 60.41 72.89 72.33 -30.19%
EY 2.37 1.57 1.53 1.54 1.66 1.37 1.38 43.36%
DY 4.81 1.09 1.12 1.15 1.15 4.30 1.19 153.53%
P/NAPS 4.66 5.11 5.19 5.28 5.46 4.89 4.92 -3.55%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
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%
P/EPS 40.91 62.27 67.61 65.35 60.41 72.32 74.63 -32.99%
EY 2.44 1.61 1.48 1.53 1.66 1.38 1.34 49.06%
DY 4.96 1.12 1.08 1.14 1.15 4.33 1.15 164.72%
P/NAPS 4.52 5.00 5.39 5.32 5.46 4.85 5.08 -7.48%

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