[AMWAY] QoQ TTM 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--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 571,913 408,019 283,167 140,849 0 0 0 -
PBT 106,559 70,917 46,413 22,828 0 0 0 -
Tax -29,054 -19,727 -12,912 -6,231 0 0 0 -
NP 77,505 51,190 33,501 16,597 0 0 0 -
-
NP to SH 77,505 51,190 33,501 16,597 0 0 0 -
-
Tax Rate 27.27% 27.82% 27.82% 27.30% - - - -
Total Cost 494,408 356,829 249,666 124,252 0 0 0 -
-
Net Worth 238,330 220,290 212,122 203,765 164,460 164,305 164,305 28.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 90,405 36,986 24,657 12,324 - - - -
Div Payout % 116.65% 72.25% 73.60% 74.26% - - - -
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 238,330 220,290 212,122 203,765 164,460 164,305 164,305 28.11%
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 13.55% 12.55% 11.83% 11.78% 0.00% 0.00% 0.00% -
ROE 32.52% 23.24% 15.79% 8.15% 0.00% 0.00% 0.00% -
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 347.95 248.19 172.21 85.71 0.00 0.00 0.00 -
EPS 47.15 31.14 20.37 10.10 0.00 0.00 0.00 -
DPS 55.00 22.50 15.00 7.50 0.00 0.00 0.00 -
NAPS 1.45 1.34 1.29 1.24 1.00 1.00 1.00 28.07%
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 347.88 248.19 172.24 85.67 0.00 0.00 0.00 -
EPS 47.14 31.14 20.38 10.10 0.00 0.00 0.00 -
DPS 54.99 22.50 15.00 7.50 0.00 0.00 0.00 -
NAPS 1.4497 1.34 1.2903 1.2394 1.0004 0.9994 0.9994 28.11%
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 1.94 2.76 3.89 7.64 0.00 0.00 0.00 -
P/EPS 14.31 22.00 32.89 64.85 0.00 0.00 0.00 -
EY 6.99 4.55 3.04 1.54 0.00 0.00 0.00 -
DY 8.15 3.28 2.24 1.15 0.00 0.00 0.00 -
P/NAPS 4.66 5.11 5.19 5.28 6.50 6.40 6.30 -18.19%
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 1.88 2.70 4.04 7.70 0.00 0.00 0.00 -
P/EPS 13.89 21.52 34.11 65.35 0.00 0.00 0.00 -
EY 7.20 4.65 2.93 1.53 0.00 0.00 0.00 -
DY 8.40 3.36 2.16 1.14 0.00 0.00 0.00 -
P/NAPS 4.52 5.00 5.39 5.32 6.50 6.35 6.50 -21.49%

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