[AMWAY] YoY 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
Quarter Result
Revenue	142,318	168,821	144,576	114,375	110,532	101,790	92,583	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	23,585	24,297	25,051	20,538	22,277	20,750	16,652	5.64%
YoY %	-2.93%	-3.01%	21.97%	-7.81%	7.36%	24.61%	-	-
Horiz. %	141.63%	145.91%	150.44%	123.34%	133.78%	124.61%	100.00%	-
Tax	-6,681	-6,762	-7,124	-6,247	-6,382	-5,917	-5,009	4.65%
YoY %	1.20%	5.08%	-14.04%	2.12%	-7.86%	-18.13%	-	-
Horiz. %	133.38%	135.00%	142.22%	124.72%	127.41%	118.13%	100.00%	-
NP	16,904	17,535	17,927	14,291	15,895	14,833	11,643	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	16,904	17,535	17,927	14,291	15,895	14,833	11,643	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%	30.08%	-
YoY %	1.80%	-2.14%	-6.51%	6.18%	0.46%	-5.19%	-	-
Horiz. %	94.18%	92.52%	94.55%	101.13%	95.25%	94.81%	100.00%	-
Total Cost	125,414	151,286	126,649	100,084	94,637	86,957	80,940	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	12,332	16,433	12,323	12,334	12,328	12,333	12,316	0.02%
YoY %	-24.96%	33.35%	-0.09%	0.05%	-0.04%	0.14%	-	-
Horiz. %	100.13%	133.43%	100.06%	100.15%	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	7.97%	8.47%	8.52%	6.74%	7.22%	7.05%	5.58%	-
YoY %	-5.90%	-0.59%	26.41%	-6.65%	2.41%	26.34%	-	-
Horiz. %	142.83%	151.79%	152.69%	120.79%	129.39%	126.34%	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	86.55	102.73	87.99	69.55	67.24	61.90	56.38	7.00%
YoY %	-15.75%	16.75%	26.51%	3.44%	8.63%	9.79%	-	-
Horiz. %	153.51%	182.21%	156.07%	123.36%	119.26%	109.79%	100.00%	-
EPS	10.28	10.67	10.91	8.69	9.67	9.02	7.09	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	7.50	10.00	7.50	7.50	7.50	7.50	7.50	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	86.58	102.70	87.95	69.58	67.24	61.92	56.32	7.02%
YoY %	-15.70%	16.77%	26.40%	3.48%	8.59%	9.94%	-	-
Horiz. %	153.73%	182.35%	156.16%	123.54%	119.39%	109.94%	100.00%	-
EPS	10.28	10.67	10.91	8.69	9.67	9.02	7.08	6.06%
YoY %	-3.66%	-2.20%	25.55%	-10.13%	7.21%	27.40%	-	-
Horiz. %	145.20%	150.71%	154.10%	122.74%	136.58%	127.40%	100.00%	-
DPS	7.50	10.00	7.50	7.50	7.50	7.50	7.49	0.02%
YoY %	-25.00%	33.33%	0.00%	0.00%	0.00%	0.13%	-	-
Horiz. %	100.13%	133.51%	100.13%	100.13%	100.13%	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	7.74	6.38	7.67	9.20	8.63	8.05	12.15	-6.87%
YoY %	21.32%	-16.82%	-16.63%	6.60%	7.20%	-33.74%	-	-
Horiz. %	63.70%	52.51%	63.13%	75.72%	71.03%	66.26%	100.00%	-
P/EPS	65.18	61.39	61.87	73.65	59.98	55.21	96.61	-6.02%
YoY %	6.17%	-0.78%	-15.99%	22.79%	8.64%	-42.85%	-	-
Horiz. %	67.47%	63.54%	64.04%	76.23%	62.08%	57.15%	100.00%	-
EY	1.53	1.63	1.62	1.36	1.67	1.81	1.04	6.28%
YoY %	-6.13%	0.62%	19.12%	-18.56%	-7.73%	74.04%	-	-
Horiz. %	147.12%	156.73%	155.77%	130.77%	160.58%	174.04%	100.00%	-
DY	1.12	1.53	1.11	1.17	1.29	1.51	1.09	0.42%
YoY %	-26.80%	37.84%	-5.13%	-9.30%	-14.57%	38.53%	-	-
Horiz. %	102.75%	140.37%	101.83%	107.34%	118.35%	138.53%	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	8.03	6.38	7.50	9.78	8.85	9.45	10.11	-3.57%
YoY %	25.86%	-14.93%	-23.31%	10.51%	-6.35%	-6.53%	-	-
Horiz. %	79.43%	63.11%	74.18%	96.74%	87.54%	93.47%	100.00%	-
P/EPS	67.61	61.39	60.49	78.25	61.53	64.86	80.39	-2.69%
YoY %	10.13%	1.49%	-22.70%	27.17%	-5.13%	-19.32%	-	-
Horiz. %	84.10%	76.37%	75.25%	97.34%	76.54%	80.68%	100.00%	-
EY	1.48	1.63	1.65	1.28	1.63	1.54	1.24	2.83%
YoY %	-9.20%	-1.21%	28.91%	-21.47%	5.84%	24.19%	-	-
Horiz. %	119.35%	131.45%	133.06%	103.23%	131.45%	124.19%	100.00%	-
DY	1.08	1.53	1.14	1.10	1.26	1.28	1.32	-3.11%
YoY %	-29.41%	34.21%	3.64%	-12.70%	-1.56%	-3.03%	-	-
Horiz. %	81.82%	115.91%	86.36%	83.33%	95.45%	96.97%	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

252,196,100

INGENIEU

0.065

0.00

222,814,300

HSI-CXV

0.145

0.00

164,917,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,579,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.735

+0.04

60,987,700

SBH

0.315

+0.03

42,901,600

TECHNAX

0.375

0.00

41,254,500

MYEG

1.02

-0.02

40,212,000

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.88

+0.28

70,800

PANAMY

20.26

+0.26

4,200

VSTECS

4.21

+0.21

1,463,000

HLFG

17.36

+0.16

71,500

ECOWLD-C26

0.16

+0.15

20,100

HLBANK

19.28

+0.12

118,300

PETGAS

18.16

+0.12

112,400

AJI

15.32

+0.12

107,700

PIE

6.30

+0.12

91,200

More gainer Stocks

NESTLE

121.30

-1.20

17,200

KLK

20.66

-0.32

309,000

KESM

6.87

-0.31

76,800

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PPB

14.32

-0.10

66,400

YTLPOWR-C39

0.83

-0.095

10,000

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