[AMWAY] YoY Annualized Quarter Result on 31-May-2004 [#3]

	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	CAGR
Annualized Quarter Result
Revenue	574,752	584,234	506,845	452,588	424,882	375,562	378,868	6.79%
YoY %	-1.62%	15.27%	11.99%	6.52%	13.13%	-0.87%	-	-
Horiz. %	151.70%	154.21%	133.78%	119.46%	112.15%	99.13%	100.00%	-
PBT	111,641	85,849	75,358	74,112	79,988	72,760	69,248	7.82%
YoY %	30.04%	13.92%	1.68%	-7.35%	9.93%	5.07%	-	-
Horiz. %	161.22%	123.97%	108.82%	107.02%	115.51%	105.07%	100.00%	-
Tax	-30,430	-24,153	-21,637	-22,904	-22,984	-20,888	-20,685	6.28%
YoY %	-25.99%	-11.63%	5.53%	0.35%	-10.03%	-0.98%	-	-
Horiz. %	147.11%	116.77%	104.60%	110.73%	111.11%	100.98%	100.00%	-
NP	81,210	61,696	53,721	51,208	57,004	51,872	48,562	8.45%
YoY %	31.63%	14.85%	4.91%	-10.17%	9.89%	6.82%	-	-
Horiz. %	167.23%	127.05%	110.62%	105.45%	117.38%	106.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,210	61,696	53,721	51,208	57,004	51,872	48,562	8.45%
YoY %	31.63%	14.85%	4.91%	-10.17%	9.89%	6.82%	-	-
Horiz. %	167.23%	127.05%	110.62%	105.45%	117.38%	106.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.26%	28.13%	28.71%	30.90%	28.73%	28.71%	29.87%	-
YoY %	-3.09%	-2.02%	-7.09%	7.55%	0.07%	-3.88%	-	-
Horiz. %	91.26%	94.17%	96.12%	103.45%	96.18%	96.12%	100.00%	-
Total Cost	493,541	522,538	453,124	401,380	367,878	323,690	330,305	6.54%
YoY %	-5.55%	15.32%	12.89%	9.11%	13.65%	-2.00%	-	-
Horiz. %	149.42%	158.20%	137.18%	121.52%	111.38%	98.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,371	215,333	215,345	218,664	230,119	187,370	215,310	1.61%
YoY %	10.70%	-0.01%	-1.52%	-4.98%	22.82%	-12.98%	-	-
Horiz. %	110.71%	100.01%	100.02%	101.56%	106.88%	87.02%	100.00%	-

	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	CAGR
Dividend
Div	104,116	98,625	93,152	93,165	93,143	104,094	-	-
YoY %	5.57%	5.88%	-0.01%	0.02%	-10.52%	0.00%	-	-
Horiz. %	100.02%	94.75%	89.49%	89.50%	89.48%	100.00%	-	-
Div Payout %	128.21%	159.86%	173.40%	181.93%	163.40%	200.68%	-	-
YoY %	-19.80%	-7.81%	-4.69%	11.34%	-18.58%	0.00%	-	-
Horiz. %	63.89%	79.66%	86.41%	90.66%	81.42%	100.00%	-	-

	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	CAGR
Equity
Net Worth	238,371	215,333	215,345	218,664	230,119	187,370	215,310	1.61%
YoY %	10.70%	-0.01%	-1.52%	-4.98%	22.82%	-12.98%	-	-
Horiz. %	110.71%	100.01%	100.02%	101.56%	106.88%	87.02%	100.00%	-
NOSH	164,394	164,376	164,385	164,409	164,371	164,359	164,359	0.00%
YoY %	0.01%	-0.01%	-0.01%	0.02%	0.01%	0.00%	-	-
Horiz. %	100.02%	100.01%	100.02%	100.03%	100.01%	100.00%	100.00%	-

	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	CAGR
Ratio Analysis
NP Margin	14.13%	10.56%	10.60%	11.31%	13.42%	13.81%	12.82%	-
YoY %	33.81%	-0.38%	-6.28%	-15.72%	-2.82%	7.72%	-	-
Horiz. %	110.22%	82.37%	82.68%	88.22%	104.68%	107.72%	100.00%	-
ROE	34.07%	28.65%	24.95%	23.42%	24.77%	27.68%	22.55%	-
YoY %	18.92%	14.83%	6.53%	-5.45%	-10.51%	22.75%	-	-
Horiz. %	151.09%	127.05%	110.64%	103.86%	109.84%	122.75%	100.00%	-

	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	CAGR
Per Share
RPS	349.62	355.42	308.33	275.28	258.49	228.50	230.51	6.79%
YoY %	-1.63%	15.27%	12.01%	6.50%	13.12%	-0.87%	-	-
Horiz. %	151.67%	154.19%	133.76%	119.42%	112.14%	99.13%	100.00%	-
EPS	49.40	37.53	32.68	31.15	34.68	31.56	29.55	8.44%
YoY %	31.63%	14.84%	4.91%	-10.18%	9.89%	6.80%	-	-
Horiz. %	167.17%	127.01%	110.59%	105.41%	117.36%	106.80%	100.00%	-
DPS	63.33	60.00	56.67	56.67	56.67	63.33	0.00	-
YoY %	5.55%	5.88%	0.00%	0.00%	-10.52%	0.00%	-	-
Horiz. %	100.00%	94.74%	89.48%	89.48%	89.48%	100.00%	-	-
NAPS	1.45	1.31	1.31	1.33	1.40	1.14	1.31	1.61%
YoY %	10.69%	0.00%	-1.50%	-5.00%	22.81%	-12.98%	-	-
Horiz. %	110.69%	100.00%	100.00%	101.53%	106.87%	87.02%	100.00%	-

	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	CAGR
Adjusted Per Share Value based on latest NOSH - 164,395
RPS	349.64	355.40	308.33	275.32	258.47	228.46	230.48	6.79%
YoY %	-1.62%	15.27%	11.99%	6.52%	13.14%	-0.88%	-	-
Horiz. %	151.70%	154.20%	133.78%	119.46%	112.14%	99.12%	100.00%	-
EPS	49.40	37.53	32.68	31.15	34.68	31.56	29.54	8.45%
YoY %	31.63%	14.84%	4.91%	-10.18%	9.89%	6.84%	-	-
Horiz. %	167.23%	127.05%	110.63%	105.45%	117.40%	106.84%	100.00%	-
DPS	63.34	60.00	56.67	56.67	56.66	63.32	0.00	-
YoY %	5.57%	5.88%	0.00%	0.02%	-10.52%	0.00%	-	-
Horiz. %	100.03%	94.76%	89.50%	89.50%	89.48%	100.00%	-	-
NAPS	1.4501	1.3099	1.31	1.3302	1.3999	1.1398	1.3098	1.61%
YoY %	10.70%	-0.01%	-1.52%	-4.98%	22.82%	-12.98%	-	-
Horiz. %	110.71%	100.01%	100.02%	101.56%	106.88%	87.02%	100.00%	-

	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	30/06/06	31/05/05	31/05/04	30/05/03	31/05/02	31/05/01	-
Price	6.75	6.40	6.65	6.70	6.35	6.05	4.96	-
P/RPS	1.93	1.80	2.16	2.43	2.46	2.65	2.15	-1.68%
YoY %	7.22%	-16.67%	-11.11%	-1.22%	-7.17%	23.26%	-	-
Horiz. %	89.77%	83.72%	100.47%	113.02%	114.42%	123.26%	100.00%	-
P/EPS	13.66	17.05	20.35	21.51	18.31	19.17	16.79	-3.20%
YoY %	-19.88%	-16.22%	-5.39%	17.48%	-4.49%	14.18%	-	-
Horiz. %	81.36%	101.55%	121.20%	128.11%	109.05%	114.18%	100.00%	-
EY	7.32	5.86	4.91	4.65	5.46	5.22	5.96	3.29%
YoY %	24.91%	19.35%	5.59%	-14.84%	4.60%	-12.42%	-	-
Horiz. %	122.82%	98.32%	82.38%	78.02%	91.61%	87.58%	100.00%	-
DY	9.38	9.38	8.52	8.46	8.92	10.47	0.00	-
YoY %	0.00%	10.09%	0.71%	-5.16%	-14.80%	0.00%	-	-
Horiz. %	89.59%	89.59%	81.38%	80.80%	85.20%	100.00%	-	-
P/NAPS	4.66	4.89	5.08	5.04	4.54	5.31	3.79	3.31%
YoY %	-4.70%	-3.74%	0.79%	11.01%	-14.50%	40.11%	-	-
Horiz. %	122.96%	129.02%	134.04%	132.98%	119.79%	140.11%	100.00%	-

	30/09/07	30/06/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	CAGR
Price Multiplier on Announcement Date
Date	19/11/07	03/08/06	26/07/05	16/07/04	28/07/03	23/07/02	23/07/01	-
Price	6.55	6.35	6.75	6.80	6.30	5.95	4.58	-
P/RPS	1.87	1.79	2.19	2.47	2.44	2.60	1.99	-0.97%
YoY %	4.47%	-18.26%	-11.34%	1.23%	-6.15%	30.65%	-	-
Horiz. %	93.97%	89.95%	110.05%	124.12%	122.61%	130.65%	100.00%	-
P/EPS	13.26	16.92	20.65	21.83	18.17	18.85	15.50	-2.43%
YoY %	-21.63%	-18.06%	-5.41%	20.14%	-3.61%	21.61%	-	-
Horiz. %	85.55%	109.16%	133.23%	140.84%	117.23%	121.61%	100.00%	-
EY	7.54	5.91	4.84	4.58	5.50	5.30	6.45	2.49%
YoY %	27.58%	22.11%	5.68%	-16.73%	3.77%	-17.83%	-	-
Horiz. %	116.90%	91.63%	75.04%	71.01%	85.27%	82.17%	100.00%	-
DY	9.67	9.45	8.40	8.33	8.99	10.64	0.00	-
YoY %	2.33%	12.50%	0.84%	-7.34%	-15.51%	0.00%	-	-
Horiz. %	90.88%	88.82%	78.95%	78.29%	84.49%	100.00%	-	-
P/NAPS	4.52	4.85	5.15	5.11	4.50	5.22	3.50	4.11%
YoY %	-6.80%	-5.83%	0.78%	13.56%	-13.79%	49.14%	-	-
Horiz. %	129.14%	138.57%	147.14%	146.00%	128.57%	149.14%	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