[AMWAY] YoY Annualized Quarter Result on 29-Feb-2004 [#2]

	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Annualized Quarter Result
Revenue	534,340	599,954	500,430	432,750	396,738	380,424	376,322	5.68%
YoY %	-10.94%	19.89%	15.64%	9.08%	4.29%	1.09%	-	-
Horiz. %	141.99%	159.43%	132.98%	114.99%	105.43%	101.09%	100.00%	-
PBT	96,178	88,614	78,118	72,506	77,830	75,492	67,908	5.64%
YoY %	8.54%	13.44%	7.74%	-6.84%	3.10%	11.17%	-	-
Horiz. %	141.63%	130.49%	115.04%	106.77%	114.61%	111.17%	100.00%	-
Tax	-26,992	-24,922	-22,378	-22,326	-22,524	-22,268	-20,402	4.51%
YoY %	-8.31%	-11.37%	-0.23%	0.88%	-1.15%	-9.15%	-	-
Horiz. %	132.30%	122.15%	109.69%	109.43%	110.40%	109.15%	100.00%	-
NP	69,186	63,692	55,740	50,180	55,306	53,224	47,506	6.11%
YoY %	8.63%	14.27%	11.08%	-9.27%	3.91%	12.04%	-	-
Horiz. %	145.64%	134.07%	117.33%	105.63%	116.42%	112.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,186	63,692	55,740	50,180	55,306	53,224	47,506	6.11%
YoY %	8.63%	14.27%	11.08%	-9.27%	3.91%	12.04%	-	-
Horiz. %	145.64%	134.07%	117.33%	105.63%	116.42%	112.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.06%	28.12%	28.65%	30.79%	28.94%	29.50%	30.04%	-
YoY %	-0.21%	-1.85%	-6.95%	6.39%	-1.90%	-1.80%	-	-
Horiz. %	93.41%	93.61%	95.37%	102.50%	96.34%	98.20%	100.00%	-
Total Cost	465,154	536,262	444,690	382,570	341,432	327,200	328,816	5.62%
YoY %	-13.26%	20.59%	16.24%	12.05%	4.35%	-0.49%	-	-
Horiz. %	141.46%	163.09%	135.24%	116.35%	103.84%	99.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	220,316	210,443	220,329	213,741	223,591	184,097	211,904	0.61%
YoY %	4.69%	-4.49%	3.08%	-4.41%	21.45%	-13.12%	-	-
Horiz. %	103.97%	99.31%	103.98%	100.87%	105.52%	86.88%	100.00%	-

	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Dividend
Div	49,324	57,543	49,327	49,325	24,660	131,498	-	-
YoY %	-14.28%	16.66%	0.00%	100.02%	-81.25%	0.00%	-	-
Horiz. %	37.51%	43.76%	37.51%	37.51%	18.75%	100.00%	-	-
Div Payout %	71.29%	90.35%	88.50%	98.30%	44.59%	247.07%	-	-
YoY %	-21.10%	2.09%	-9.97%	120.45%	-81.95%	0.00%	-	-
Horiz. %	28.85%	36.57%	35.82%	39.79%	18.05%	100.00%	-	-

	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Equity
Net Worth	220,316	210,443	220,329	213,741	223,591	184,097	211,904	0.61%
YoY %	4.69%	-4.49%	3.08%	-4.41%	21.45%	-13.12%	-	-
Horiz. %	103.97%	99.31%	103.98%	100.87%	105.52%	86.88%	100.00%	-
NOSH	164,415	164,408	164,424	164,416	164,405	164,373	164,266	0.01%
YoY %	0.00%	-0.01%	0.00%	0.01%	0.02%	0.07%	-	-
Horiz. %	100.09%	100.09%	100.10%	100.09%	100.08%	100.07%	100.00%	-

	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Ratio Analysis
NP Margin	12.95%	10.62%	11.14%	11.60%	13.94%	13.99%	12.62%	-
YoY %	21.94%	-4.67%	-3.97%	-16.79%	-0.36%	10.86%	-	-
Horiz. %	102.61%	84.15%	88.27%	91.92%	110.46%	110.86%	100.00%	-
ROE	31.40%	30.27%	25.30%	23.48%	24.74%	28.91%	22.42%	-
YoY %	3.73%	19.64%	7.75%	-5.09%	-14.42%	28.95%	-	-
Horiz. %	140.05%	135.01%	112.85%	104.73%	110.35%	128.95%	100.00%	-

	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Per Share
RPS	324.99	364.92	304.35	263.20	241.32	231.44	229.09	5.67%
YoY %	-10.94%	19.90%	15.63%	9.07%	4.27%	1.03%	-	-
Horiz. %	141.86%	159.29%	132.85%	114.89%	105.34%	101.03%	100.00%	-
EPS	42.08	38.74	33.90	30.52	33.64	32.38	28.92	6.09%
YoY %	8.62%	14.28%	11.07%	-9.27%	3.89%	11.96%	-	-
Horiz. %	145.50%	133.96%	117.22%	105.53%	116.32%	111.96%	100.00%	-
DPS	30.00	35.00	30.00	30.00	15.00	80.00	0.00	-
YoY %	-14.29%	16.67%	0.00%	100.00%	-81.25%	0.00%	-	-
Horiz. %	37.50%	43.75%	37.50%	37.50%	18.75%	100.00%	-	-
NAPS	1.34	1.28	1.34	1.30	1.36	1.12	1.29	0.60%
YoY %	4.69%	-4.48%	3.08%	-4.41%	21.43%	-13.18%	-	-
Horiz. %	103.88%	99.22%	103.88%	100.78%	105.43%	86.82%	100.00%	-

	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Adjusted Per Share Value based on latest NOSH - 164,368
RPS	325.02	364.94	304.40	263.23	241.32	231.40	228.91	5.68%
YoY %	-10.94%	19.89%	15.64%	9.08%	4.29%	1.09%	-	-
Horiz. %	141.99%	159.43%	132.98%	114.99%	105.42%	101.09%	100.00%	-
EPS	42.08	38.74	33.91	30.52	33.64	32.37	28.90	6.10%
YoY %	8.62%	14.24%	11.11%	-9.27%	3.92%	12.01%	-	-
Horiz. %	145.61%	134.05%	117.34%	105.61%	116.40%	112.01%	100.00%	-
DPS	30.00	35.00	30.00	30.00	15.00	79.99	0.00	-
YoY %	-14.29%	16.67%	0.00%	100.00%	-81.25%	0.00%	-	-
Horiz. %	37.50%	43.76%	37.50%	37.50%	18.75%	100.00%	-	-
NAPS	1.3401	1.2801	1.3402	1.3001	1.36	1.1198	1.289	0.61%
YoY %	4.69%	-4.48%	3.08%	-4.40%	21.45%	-13.13%	-	-
Horiz. %	103.96%	99.31%	103.97%	100.86%	105.51%	86.87%	100.00%	-

	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	31/03/06	28/02/05	27/02/04	28/02/03	28/02/02	28/02/01	-
Price	6.85	6.30	6.60	6.75	5.95	5.70	5.40	-
P/RPS	2.11	1.73	2.17	2.56	2.47	2.46	2.36	-1.75%
YoY %	21.97%	-20.28%	-15.23%	3.64%	0.41%	4.24%	-	-
Horiz. %	89.41%	73.31%	91.95%	108.47%	104.66%	104.24%	100.00%	-
P/EPS	16.28	16.26	19.47	22.12	17.69	17.60	18.67	-2.13%
YoY %	0.12%	-16.49%	-11.98%	25.04%	0.51%	-5.73%	-	-
Horiz. %	87.20%	87.09%	104.28%	118.48%	94.75%	94.27%	100.00%	-
EY	6.14	6.15	5.14	4.52	5.65	5.68	5.36	2.16%
YoY %	-0.16%	19.65%	13.72%	-20.00%	-0.53%	5.97%	-	-
Horiz. %	114.55%	114.74%	95.90%	84.33%	105.41%	105.97%	100.00%	-
DY	4.38	5.56	4.55	4.44	2.52	14.04	0.00	-
YoY %	-21.22%	22.20%	2.48%	76.19%	-82.05%	0.00%	-	-
Horiz. %	31.20%	39.60%	32.41%	31.62%	17.95%	100.00%	-	-
P/NAPS	5.11	4.92	4.93	5.19	4.38	5.09	4.19	3.18%
YoY %	3.86%	-0.20%	-5.01%	18.49%	-13.95%	21.48%	-	-
Horiz. %	121.96%	117.42%	117.66%	123.87%	104.53%	121.48%	100.00%	-

	30/06/07	31/03/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Price Multiplier on Announcement Date
Date	20/08/07	26/04/06	28/04/05	21/04/04	21/04/03	23/04/02	20/04/01	-
Price	6.70	6.50	6.65	6.70	6.15	6.20	4.58	-
P/RPS	2.06	1.78	2.18	2.55	2.55	2.68	2.00	0.46%
YoY %	15.73%	-18.35%	-14.51%	0.00%	-4.85%	34.00%	-	-
Horiz. %	103.00%	89.00%	109.00%	127.50%	127.50%	134.00%	100.00%	-
P/EPS	15.92	16.78	19.62	21.95	18.28	19.15	15.84	0.07%
YoY %	-5.13%	-14.48%	-10.62%	20.08%	-4.54%	20.90%	-	-
Horiz. %	100.51%	105.93%	123.86%	138.57%	115.40%	120.90%	100.00%	-
EY	6.28	5.96	5.10	4.56	5.47	5.22	6.31	-0.07%
YoY %	5.37%	16.86%	11.84%	-16.64%	4.79%	-17.27%	-	-
Horiz. %	99.52%	94.45%	80.82%	72.27%	86.69%	82.73%	100.00%	-
DY	4.48	5.38	4.51	4.48	2.44	12.90	0.00	-
YoY %	-16.73%	19.29%	0.67%	83.61%	-81.09%	0.00%	-	-
Horiz. %	34.73%	41.71%	34.96%	34.73%	18.91%	100.00%	-	-
P/NAPS	5.00	5.08	4.96	5.15	4.52	5.54	3.55	5.55%
YoY %	-1.57%	2.42%	-3.69%	13.94%	-18.41%	56.06%	-	-
Horiz. %	140.85%	143.10%	139.72%	145.07%	127.32%	156.06%	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