[AMWAY] YoY Annualized Quarter Result on 30-Nov-2003 [#1]

	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Annualized Quarter Result
Revenue	569,272	675,284	578,304	457,500	442,128	407,160	370,332	7.02%
YoY %	-15.70%	16.77%	26.41%	3.48%	8.59%	9.94%	-	-
Horiz. %	153.72%	182.35%	156.16%	123.54%	119.39%	109.94%	100.00%	-
PBT	94,340	97,188	100,204	82,152	89,108	83,000	46,608	11.77%
YoY %	-2.93%	-3.01%	21.97%	-7.81%	7.36%	78.08%	-	-
Horiz. %	202.41%	208.52%	214.99%	176.26%	191.19%	178.08%	100.00%	-
Tax	-26,724	-27,048	-28,496	-24,988	-25,528	-23,668	-36	183.91%
YoY %	1.20%	5.08%	-14.04%	2.12%	-7.86%	-65,644.44%	-	-
Horiz. %	74,233.33%	75,133.33%	79,155.56%	69,411.11%	70,911.11%	65,744.44%	100.00%	-
NP	67,616	70,140	71,708	57,164	63,580	59,332	46,572	6.06%
YoY %	-3.60%	-2.19%	25.44%	-10.09%	7.16%	27.40%	-	-
Horiz. %	145.19%	150.61%	153.97%	122.74%	136.52%	127.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,616	70,140	71,708	57,164	63,580	59,332	46,572	6.06%
YoY %	-3.60%	-2.19%	25.44%	-10.09%	7.16%	27.40%	-	-
Horiz. %	145.19%	150.61%	153.97%	122.74%	136.52%	127.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.33%	27.83%	28.44%	30.42%	28.65%	28.52%	0.08%	-
YoY %	1.80%	-2.14%	-6.51%	6.18%	0.46%	35,550.00%	-	-
Horiz. %	35,412.50%	34,787.50%	35,550.00%	38,025.00%	35,812.50%	35,650.00%	100.00%	-
Total Cost	501,656	605,144	506,596	400,336	378,548	347,828	323,760	7.15%
YoY %	-17.10%	19.45%	26.54%	5.76%	8.83%	7.43%	-	-
Horiz. %	154.95%	186.91%	156.47%	123.65%	116.92%	107.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	212,122	207,067	210,325	212,144	220,261	210,490	208,555	0.26%
YoY %	2.44%	-1.55%	-0.86%	-3.69%	4.64%	0.93%	-	-
Horiz. %	101.71%	99.29%	100.85%	101.72%	105.61%	100.93%	100.00%	-

	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Dividend
Div	49,330	65,735	49,295	49,336	49,312	49,333	49,265	0.02%
YoY %	-24.96%	33.35%	-0.08%	0.05%	-0.04%	0.14%	-	-
Horiz. %	100.13%	133.43%	100.06%	100.14%	100.10%	100.14%	100.00%	-
Div Payout %	72.96%	93.72%	68.74%	86.31%	77.56%	83.15%	105.78%	-
YoY %	-22.15%	36.34%	-20.36%	11.28%	-6.72%	-21.39%	-	-
Horiz. %	68.97%	88.60%	64.98%	81.59%	73.32%	78.61%	100.00%	-

	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Equity
Net Worth	212,122	207,067	210,325	212,144	220,261	210,490	208,555	0.26%
YoY %	2.44%	-1.55%	-0.86%	-3.69%	4.64%	0.93%	-	-
Horiz. %	101.71%	99.29%	100.85%	101.72%	105.61%	100.93%	100.00%	-
NOSH	164,435	164,339	164,317	164,453	164,374	164,445	164,217	0.02%
YoY %	0.06%	0.01%	-0.08%	0.05%	-0.04%	0.14%	-	-
Horiz. %	100.13%	100.07%	100.06%	100.14%	100.10%	100.14%	100.00%	-

	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Ratio Analysis
NP Margin	11.88%	10.39%	12.40%	12.49%	14.38%	14.57%	12.58%	-
YoY %	14.34%	-16.21%	-0.72%	-13.14%	-1.30%	15.82%	-	-
Horiz. %	94.44%	82.59%	98.57%	99.28%	114.31%	115.82%	100.00%	-
ROE	31.88%	33.87%	34.09%	26.95%	28.87%	28.19%	22.33%	-
YoY %	-5.88%	-0.65%	26.49%	-6.65%	2.41%	26.24%	-	-
Horiz. %	142.77%	151.68%	152.66%	120.69%	129.29%	126.24%	100.00%	-

	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Per Share
RPS	346.20	410.91	351.94	278.19	268.98	247.60	225.51	7.00%
YoY %	-15.75%	16.76%	26.51%	3.42%	8.63%	9.80%	-	-
Horiz. %	153.52%	182.21%	156.06%	123.36%	119.28%	109.80%	100.00%	-
EPS	41.12	42.68	43.64	34.76	38.68	36.08	28.36	6.04%
YoY %	-3.66%	-2.20%	25.55%	-10.13%	7.21%	27.22%	-	-
Horiz. %	144.99%	150.49%	153.88%	122.57%	136.39%	127.22%	100.00%	-
DPS	30.00	40.00	30.00	30.00	30.00	30.00	30.00	0.00%
YoY %	-25.00%	33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	133.33%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.29	1.26	1.28	1.29	1.34	1.28	1.27	0.24%
YoY %	2.38%	-1.56%	-0.78%	-3.73%	4.69%	0.79%	-	-
Horiz. %	101.57%	99.21%	100.79%	101.57%	105.51%	100.79%	100.00%	-

	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Adjusted Per Share Value based on latest NOSH - 164,453
RPS	346.30	410.79	351.80	278.31	268.96	247.69	225.28	7.02%
YoY %	-15.70%	16.77%	26.41%	3.48%	8.59%	9.95%	-	-
Horiz. %	153.72%	182.35%	156.16%	123.54%	119.39%	109.95%	100.00%	-
EPS	41.13	42.67	43.62	34.77	38.68	36.09	28.33	6.06%
YoY %	-3.61%	-2.18%	25.45%	-10.11%	7.18%	27.39%	-	-
Horiz. %	145.18%	150.62%	153.97%	122.73%	136.53%	127.39%	100.00%	-
DPS	30.01	39.99	29.99	30.01	30.00	30.01	29.97	0.02%
YoY %	-24.96%	33.34%	-0.07%	0.03%	-0.03%	0.13%	-	-
Horiz. %	100.13%	133.43%	100.07%	100.13%	100.10%	100.13%	100.00%	-
NAPS	1.2904	1.2596	1.2795	1.2905	1.3399	1.2805	1.2687	0.26%
YoY %	2.45%	-1.56%	-0.85%	-3.69%	4.64%	0.93%	-	-
Horiz. %	101.71%	99.28%	100.85%	101.72%	105.61%	100.93%	100.00%	-

	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	30/12/05	30/11/04	28/11/03	29/11/02	30/11/01	30/11/00	-
Price	6.70	6.55	6.75	6.40	5.80	4.98	6.85	-
P/RPS	1.94	1.59	1.92	2.30	2.16	2.01	3.04	-6.84%
YoY %	22.01%	-17.19%	-16.52%	6.48%	7.46%	-33.88%	-	-
Horiz. %	63.82%	52.30%	63.16%	75.66%	71.05%	66.12%	100.00%	-
P/EPS	16.29	15.35	15.47	18.41	14.99	13.80	24.15	-6.02%
YoY %	6.12%	-0.78%	-15.97%	22.82%	8.62%	-42.86%	-	-
Horiz. %	67.45%	63.56%	64.06%	76.23%	62.07%	57.14%	100.00%	-
EY	6.14	6.52	6.47	5.43	6.67	7.24	4.14	6.41%
YoY %	-5.83%	0.77%	19.15%	-18.59%	-7.87%	74.88%	-	-
Horiz. %	148.31%	157.49%	156.28%	131.16%	161.11%	174.88%	100.00%	-
DY	4.48	6.11	4.44	4.69	5.17	6.02	4.38	0.35%
YoY %	-26.68%	37.61%	-5.33%	-9.28%	-14.12%	37.44%	-	-
Horiz. %	102.28%	139.50%	101.37%	107.08%	118.04%	137.44%	100.00%	-
P/NAPS	5.19	5.20	5.27	4.96	4.33	3.89	5.39	-0.59%
YoY %	-0.19%	-1.33%	6.25%	14.55%	11.31%	-27.83%	-	-
Horiz. %	96.29%	96.47%	97.77%	92.02%	80.33%	72.17%	100.00%	-

	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Price Multiplier on Announcement Date
Date	03/05/07	20/01/06	31/01/05	30/01/04	23/01/03	29/01/02	15/01/01	-
Price	6.95	6.55	6.60	6.80	5.95	5.85	5.70	-
P/RPS	2.01	1.59	1.88	2.44	2.21	2.36	2.53	-3.56%
YoY %	26.42%	-15.43%	-22.95%	10.41%	-6.36%	-6.72%	-	-
Horiz. %	79.45%	62.85%	74.31%	96.44%	87.35%	93.28%	100.00%	-
P/EPS	16.90	15.35	15.12	19.56	15.38	16.21	20.10	-2.70%
YoY %	10.10%	1.52%	-22.70%	27.18%	-5.12%	-19.35%	-	-
Horiz. %	84.08%	76.37%	75.22%	97.31%	76.52%	80.65%	100.00%	-
EY	5.92	6.52	6.61	5.11	6.50	6.17	4.98	2.76%
YoY %	-9.20%	-1.36%	29.35%	-21.38%	5.35%	23.90%	-	-
Horiz. %	118.88%	130.92%	132.73%	102.61%	130.52%	123.90%	100.00%	-
DY	4.32	6.11	4.55	4.41	5.04	5.13	5.26	-3.06%
YoY %	-29.30%	34.29%	3.17%	-12.50%	-1.75%	-2.47%	-	-
Horiz. %	82.13%	116.16%	86.50%	83.84%	95.82%	97.53%	100.00%	-
P/NAPS	5.39	5.20	5.16	5.27	4.44	4.57	4.49	2.92%
YoY %	3.65%	0.78%	-2.09%	18.69%	-2.84%	1.78%	-	-
Horiz. %	120.04%	115.81%	114.92%	117.37%	98.89%	101.78%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

653

YTLPOWR

YTL POWER INTERNATIONAL BHD

629

HLIND

HONG LEONG INDUSTRIES BHD

622

NOTION

NOTION VTEC BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

605

DNEX

DAGANG NEXCHANGE BERHAD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

417

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

252,201,100

INGENIEU

0.065

0.00

222,845,100

HSI-CXV

0.145

0.00

164,927,200

HSI-CXF

0.115

-0.005

146,450,700

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.075

0.00

128,593,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,465,600

HLFG

17.36

+0.16

75,900

ECOWLD-C26

0.16

+0.15

20,100

PETGAS

18.18

+0.14

114,200

YTLPOWR

4.79

+0.12

12,585,300

HLBANK

19.28

+0.12

120,100

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.20

-1.30

24,300

KLK

20.66

-0.32

310,400

KESM

6.87

-0.31

77,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

242,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More