[AMWAY] YoY Annualized Quarter Result on 31-Dec-2005 [#1]

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Annualized Quarter Result
Revenue	655,268	579,188	569,272	675,284	578,304	457,500	442,128	6.40%
YoY %	13.14%	1.74%	-15.70%	16.77%	26.41%	3.48%	-	-
Horiz. %	148.21%	131.00%	128.76%	152.73%	130.80%	103.48%	100.00%	-
PBT	103,972	113,224	94,340	97,188	100,204	82,152	89,108	2.46%
YoY %	-8.17%	20.02%	-2.93%	-3.01%	21.97%	-7.81%	-	-
Horiz. %	116.68%	127.06%	105.87%	109.07%	112.45%	92.19%	100.00%	-
Tax	-26,364	-29,356	-26,724	-27,048	-28,496	-24,988	-25,528	0.50%
YoY %	10.19%	-9.85%	1.20%	5.08%	-14.04%	2.12%	-	-
Horiz. %	103.27%	115.00%	104.69%	105.95%	111.63%	97.88%	100.00%	-
NP	77,608	83,868	67,616	70,140	71,708	57,164	63,580	3.19%
YoY %	-7.46%	24.04%	-3.60%	-2.19%	25.44%	-10.09%	-	-
Horiz. %	122.06%	131.91%	106.35%	110.32%	112.78%	89.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,608	83,868	67,616	70,140	71,708	57,164	63,580	3.19%
YoY %	-7.46%	24.04%	-3.60%	-2.19%	25.44%	-10.09%	-	-
Horiz. %	122.06%	131.91%	106.35%	110.32%	112.78%	89.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.36%	25.93%	28.33%	27.83%	28.44%	30.42%	28.65%	-
YoY %	-2.20%	-8.47%	1.80%	-2.14%	-6.51%	6.18%	-	-
Horiz. %	88.52%	90.51%	98.88%	97.14%	99.27%	106.18%	100.00%	-
Total Cost	577,660	495,320	501,656	605,144	506,596	400,336	378,548	6.89%
YoY %	16.62%	-1.26%	-17.10%	19.45%	26.54%	5.76%	-	-
Horiz. %	152.60%	130.85%	132.52%	159.86%	133.83%	105.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	243,347	236,803	212,122	207,067	210,325	212,144	220,261	1.58%
YoY %	2.76%	11.64%	2.44%	-1.55%	-0.86%	-3.69%	-	-
Horiz. %	110.48%	107.51%	96.30%	94.01%	95.49%	96.31%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Dividend
Div	46,038	59,200	49,330	65,735	49,295	49,336	49,312	-1.07%
YoY %	-22.23%	20.01%	-24.96%	33.35%	-0.08%	0.05%	-	-
Horiz. %	93.36%	120.05%	100.04%	133.30%	99.97%	100.05%	100.00%	-
Div Payout %	59.32%	70.59%	72.96%	93.72%	68.74%	86.31%	77.56%	-
YoY %	-15.97%	-3.25%	-22.15%	36.34%	-20.36%	11.28%	-	-
Horiz. %	76.48%	91.01%	94.07%	120.84%	88.63%	111.28%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Equity
Net Worth	243,347	236,803	212,122	207,067	210,325	212,144	220,261	1.58%
YoY %	2.76%	11.64%	2.44%	-1.55%	-0.86%	-3.69%	-	-
Horiz. %	110.48%	107.51%	96.30%	94.01%	95.49%	96.31%	100.00%	-
NOSH	164,423	164,447	164,435	164,339	164,317	164,453	164,374	0.00%
YoY %	-0.01%	0.01%	0.06%	0.01%	-0.08%	0.05%	-	-
Horiz. %	100.03%	100.04%	100.04%	99.98%	99.97%	100.05%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Ratio Analysis
NP Margin	11.84%	14.48%	11.88%	10.39%	12.40%	12.49%	14.38%	-
YoY %	-18.23%	21.89%	14.34%	-16.21%	-0.72%	-13.14%	-	-
Horiz. %	82.34%	100.70%	82.61%	72.25%	86.23%	86.86%	100.00%	-
ROE	31.89%	35.42%	31.88%	33.87%	34.09%	26.95%	28.87%	-
YoY %	-9.97%	11.10%	-5.88%	-0.65%	26.49%	-6.65%	-	-
Horiz. %	110.46%	122.69%	110.43%	117.32%	118.08%	93.35%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Per Share
RPS	398.52	352.20	346.20	410.91	351.94	278.19	268.98	6.40%
YoY %	13.15%	1.73%	-15.75%	16.76%	26.51%	3.42%	-	-
Horiz. %	148.16%	130.94%	128.71%	152.77%	130.84%	103.42%	100.00%	-
EPS	47.20	51.00	41.12	42.68	43.64	34.76	38.68	3.19%
YoY %	-7.45%	24.03%	-3.66%	-2.20%	25.55%	-10.13%	-	-
Horiz. %	122.03%	131.85%	106.31%	110.34%	112.82%	89.87%	100.00%	-
DPS	28.00	36.00	30.00	40.00	30.00	30.00	30.00	-1.08%
YoY %	-22.22%	20.00%	-25.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	93.33%	120.00%	100.00%	133.33%	100.00%	100.00%	100.00%	-
NAPS	1.48	1.44	1.29	1.26	1.28	1.29	1.34	1.58%
YoY %	2.78%	11.63%	2.38%	-1.56%	-0.78%	-3.73%	-	-
Horiz. %	110.45%	107.46%	96.27%	94.03%	95.52%	96.27%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Adjusted Per Share Value based on latest NOSH - 164,339
RPS	398.62	352.33	346.30	410.79	351.80	278.31	268.96	6.40%
YoY %	13.14%	1.74%	-15.70%	16.77%	26.41%	3.48%	-	-
Horiz. %	148.21%	131.00%	128.76%	152.73%	130.80%	103.48%	100.00%	-
EPS	47.21	51.02	41.13	42.67	43.62	34.77	38.68	3.19%
YoY %	-7.47%	24.05%	-3.61%	-2.18%	25.45%	-10.11%	-	-
Horiz. %	122.05%	131.90%	106.33%	110.32%	112.77%	89.89%	100.00%	-
DPS	28.01	36.01	30.01	39.99	29.99	30.01	30.00	-1.07%
YoY %	-22.22%	19.99%	-24.96%	33.34%	-0.07%	0.03%	-	-
Horiz. %	93.37%	120.03%	100.03%	133.30%	99.97%	100.03%	100.00%	-
NAPS	1.4803	1.4405	1.2904	1.2596	1.2795	1.2905	1.3399	1.58%
YoY %	2.76%	11.63%	2.45%	-1.56%	-0.85%	-3.69%	-	-
Horiz. %	110.48%	107.51%	96.31%	94.01%	95.49%	96.31%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	30/12/05	30/11/04	28/11/03	29/11/02	-
Price	7.15	6.45	6.70	6.55	6.75	6.40	5.80	-
P/RPS	1.79	1.83	1.94	1.59	1.92	2.30	2.16	-2.92%
YoY %	-2.19%	-5.67%	22.01%	-17.19%	-16.52%	6.48%	-	-
Horiz. %	82.87%	84.72%	89.81%	73.61%	88.89%	106.48%	100.00%	-
P/EPS	15.15	12.65	16.29	15.35	15.47	18.41	14.99	0.16%
YoY %	19.76%	-22.34%	6.12%	-0.78%	-15.97%	22.82%	-	-
Horiz. %	101.07%	84.39%	108.67%	102.40%	103.20%	122.82%	100.00%	-
EY	6.60	7.91	6.14	6.52	6.47	5.43	6.67	-0.16%
YoY %	-16.56%	28.83%	-5.83%	0.77%	19.15%	-18.59%	-	-
Horiz. %	98.95%	118.59%	92.05%	97.75%	97.00%	81.41%	100.00%	-
DY	3.92	5.58	4.48	6.11	4.44	4.69	5.17	-4.27%
YoY %	-29.75%	24.55%	-26.68%	37.61%	-5.33%	-9.28%	-	-
Horiz. %	75.82%	107.93%	86.65%	118.18%	85.88%	90.72%	100.00%	-
P/NAPS	4.83	4.48	5.19	5.20	5.27	4.96	4.33	1.73%
YoY %	7.81%	-13.68%	-0.19%	-1.33%	6.25%	14.55%	-	-
Horiz. %	111.55%	103.46%	119.86%	120.09%	121.71%	114.55%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/12/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Announcement Date
Date	13/05/09	21/05/08	03/05/07	20/01/06	31/01/05	30/01/04	23/01/03	-
Price	7.40	6.95	6.95	6.55	6.60	6.80	5.95	-
P/RPS	1.86	1.97	2.01	1.59	1.88	2.44	2.21	-2.68%
YoY %	-5.58%	-1.99%	26.42%	-15.43%	-22.95%	10.41%	-	-
Horiz. %	84.16%	89.14%	90.95%	71.95%	85.07%	110.41%	100.00%	-
P/EPS	15.68	13.63	16.90	15.35	15.12	19.56	15.38	0.30%
YoY %	15.04%	-19.35%	10.10%	1.52%	-22.70%	27.18%	-	-
Horiz. %	101.95%	88.62%	109.88%	99.80%	98.31%	127.18%	100.00%	-
EY	6.38	7.34	5.92	6.52	6.61	5.11	6.50	-0.29%
YoY %	-13.08%	23.99%	-9.20%	-1.36%	29.35%	-21.38%	-	-
Horiz. %	98.15%	112.92%	91.08%	100.31%	101.69%	78.62%	100.00%	-
DY	3.78	5.18	4.32	6.11	4.55	4.41	5.04	-4.43%
YoY %	-27.03%	19.91%	-29.30%	34.29%	3.17%	-12.50%	-	-
Horiz. %	75.00%	102.78%	85.71%	121.23%	90.28%	87.50%	100.00%	-
P/NAPS	5.00	4.83	5.39	5.20	5.16	5.27	4.44	1.89%
YoY %	3.52%	-10.39%	3.65%	0.78%	-2.09%	18.69%	-	-
Horiz. %	112.61%	108.78%	121.40%	117.12%	116.22%	118.69%	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

MQ Market Updates - 14 June 2024

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

290

HLIND

HONG LEONG INDUSTRIES BHD

278

MPI

MALAYSIAN PACIFIC INDUSTRIES

269

JCY

JCY INTERNATIONAL BERHAD

151

PBBANK

PUBLIC BANK BHD

102

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

K-ONE TECHNOLOGY BHD

YTLPOWR

YTL POWER INTERNATIONAL BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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