[AMWAY] YoY Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	CAGR
Quarter Result
Revenue	191,500	174,874	185,659	163,894	138,199	129,919	123,066	7.22%
YoY %	9.51%	-5.81%	13.28%	18.59%	6.37%	5.57%	-	-
Horiz. %	155.61%	142.10%	150.86%	133.18%	112.30%	105.57%	100.00%	-
PBT	28,801	28,346	41,276	35,642	20,080	17,460	19,331	6.49%
YoY %	1.61%	-31.33%	15.81%	77.50%	15.01%	-9.68%	-	-
Horiz. %	148.99%	146.63%	213.52%	184.38%	103.87%	90.32%	100.00%	-
Tax	-7,295	-7,861	-10,799	-9,327	-5,654	-5,039	-6,015	3.09%
YoY %	7.20%	27.21%	-15.78%	-64.96%	-12.20%	16.23%	-	-
Horiz. %	121.28%	130.69%	179.53%	155.06%	94.00%	83.77%	100.00%	-
NP	21,506	20,485	30,477	26,315	14,426	12,421	13,316	7.85%
YoY %	4.98%	-32.79%	15.82%	82.41%	16.14%	-6.72%	-	-
Horiz. %	161.50%	153.84%	228.88%	197.62%	108.34%	93.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,506	20,485	30,477	26,315	14,426	12,421	13,316	7.85%
YoY %	4.98%	-32.79%	15.82%	82.41%	16.14%	-6.72%	-	-
Horiz. %	161.50%	153.84%	228.88%	197.62%	108.34%	93.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.33%	27.73%	26.16%	26.17%	28.16%	28.86%	31.12%	-
YoY %	-8.65%	6.00%	-0.04%	-7.07%	-2.43%	-7.26%	-	-
Horiz. %	81.39%	89.11%	84.06%	84.09%	90.49%	92.74%	100.00%	-
Total Cost	169,994	154,389	155,182	137,579	123,773	117,498	109,750	7.14%
YoY %	10.11%	-0.51%	12.79%	11.15%	5.34%	7.06%	-	-
Horiz. %	154.89%	140.67%	141.40%	125.36%	112.78%	107.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,493	266,337	266,303	238,330	215,239	215,231	218,645	2.55%
YoY %	-3.70%	0.01%	11.74%	10.73%	0.00%	-1.56%	-	-
Horiz. %	117.31%	121.81%	121.80%	109.00%	98.44%	98.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	CAGR
Dividend
Div	64,123	44,389	47,671	53,418	45,183	45,182	45,208	5.67%
YoY %	44.46%	-6.88%	-10.76%	18.23%	0.00%	-0.06%	-	-
Horiz. %	141.84%	98.19%	105.45%	118.16%	99.94%	99.94%	100.00%	-
Div Payout %	298.17%	216.69%	156.42%	203.00%	313.21%	363.76%	339.51%	-
YoY %	37.60%	38.53%	-22.95%	-35.19%	-13.90%	7.14%	-	-
Horiz. %	87.82%	63.82%	46.07%	59.79%	92.25%	107.14%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	CAGR
Equity
Net Worth	256,493	266,337	266,303	238,330	215,239	215,231	218,645	2.55%
YoY %	-3.70%	0.01%	11.74%	10.73%	0.00%	-1.56%	-	-
Horiz. %	117.31%	121.81%	121.80%	109.00%	98.44%	98.44%	100.00%	-
NOSH	164,418	164,406	164,385	164,366	164,305	164,298	164,395	0.00%
YoY %	0.01%	0.01%	0.01%	0.04%	0.00%	-0.06%	-	-
Horiz. %	100.01%	100.01%	99.99%	99.98%	99.95%	99.94%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	CAGR
Ratio Analysis
NP Margin	11.23%	11.71%	16.42%	16.06%	10.44%	9.56%	10.82%	-
YoY %	-4.10%	-28.68%	2.24%	53.83%	9.21%	-11.65%	-	-
Horiz. %	103.79%	108.23%	151.76%	148.43%	96.49%	88.35%	100.00%	-
ROE	8.38%	7.69%	11.44%	11.04%	6.70%	5.77%	6.09%	-
YoY %	8.97%	-32.78%	3.62%	64.78%	16.12%	-5.25%	-	-
Horiz. %	137.60%	126.27%	187.85%	181.28%	110.02%	94.75%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	CAGR
Per Share
RPS	116.47	106.37	112.94	99.71	84.11	79.07	74.86	7.22%
YoY %	9.50%	-5.82%	13.27%	18.55%	6.37%	5.62%	-	-
Horiz. %	155.58%	142.09%	150.87%	133.20%	112.36%	105.62%	100.00%	-
EPS	13.08	12.46	18.54	16.01	8.78	7.56	8.10	7.85%
YoY %	4.98%	-32.79%	15.80%	82.35%	16.14%	-6.67%	-	-
Horiz. %	161.48%	153.83%	228.89%	197.65%	108.40%	93.33%	100.00%	-
DPS	39.00	27.00	29.00	32.50	27.50	27.50	27.50	5.66%
YoY %	44.44%	-6.90%	-10.77%	18.18%	0.00%	0.00%	-	-
Horiz. %	141.82%	98.18%	105.45%	118.18%	100.00%	100.00%	100.00%	-
NAPS	1.56	1.62	1.62	1.45	1.31	1.31	1.33	2.54%
YoY %	-3.70%	0.00%	11.72%	10.69%	0.00%	-1.50%	-	-
Horiz. %	117.29%	121.80%	121.80%	109.02%	98.50%	98.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	CAGR
Adjusted Per Share Value based on latest NOSH - 164,366
RPS	116.49	106.38	112.94	99.70	84.07	79.03	74.86	7.22%
YoY %	9.50%	-5.81%	13.28%	18.59%	6.38%	5.57%	-	-
Horiz. %	155.61%	142.11%	150.87%	133.18%	112.30%	105.57%	100.00%	-
EPS	13.08	12.46	18.54	16.01	8.78	7.56	8.10	7.85%
YoY %	4.98%	-32.79%	15.80%	82.35%	16.14%	-6.67%	-	-
Horiz. %	161.48%	153.83%	228.89%	197.65%	108.40%	93.33%	100.00%	-
DPS	39.01	27.00	29.00	32.50	27.49	27.49	27.50	5.67%
YoY %	44.48%	-6.90%	-10.77%	18.22%	0.00%	-0.04%	-	-
Horiz. %	141.85%	98.18%	105.45%	118.18%	99.96%	99.96%	100.00%	-
NAPS	1.5603	1.6202	1.62	1.4498	1.3094	1.3093	1.3301	2.55%
YoY %	-3.70%	0.01%	11.74%	10.72%	0.01%	-1.56%	-	-
Horiz. %	117.31%	121.81%	121.80%	109.00%	98.44%	98.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	30/06/06	31/05/05	31/05/04	-
Price	7.95	7.39	6.75	6.75	6.40	6.65	6.70	-
P/RPS	6.83	6.95	5.98	6.77	7.61	8.41	8.95	-4.17%
YoY %	-1.73%	16.22%	-11.67%	-11.04%	-9.51%	-6.03%	-	-
Horiz. %	76.31%	77.65%	66.82%	75.64%	85.03%	93.97%	100.00%	-
P/EPS	60.78	59.31	36.41	42.16	72.89	87.96	82.72	-4.74%
YoY %	2.48%	62.89%	-13.64%	-42.16%	-17.13%	6.33%	-	-
Horiz. %	73.48%	71.70%	44.02%	50.97%	88.12%	106.33%	100.00%	-
EY	1.65	1.69	2.75	2.37	1.37	1.14	1.21	5.01%
YoY %	-2.37%	-38.55%	16.03%	72.99%	20.18%	-5.79%	-	-
Horiz. %	136.36%	139.67%	227.27%	195.87%	113.22%	94.21%	100.00%	-
DY	4.91	3.65	4.30	4.81	4.30	4.14	4.10	2.88%
YoY %	34.52%	-15.12%	-10.60%	11.86%	3.86%	0.98%	-	-
Horiz. %	119.76%	89.02%	104.88%	117.32%	104.88%	100.98%	100.00%	-
P/NAPS	5.10	4.56	4.17	4.66	4.89	5.08	5.04	0.18%
YoY %	11.84%	9.35%	-10.52%	-4.70%	-3.74%	0.79%	-	-
Horiz. %	101.19%	90.48%	82.74%	92.46%	97.02%	100.79%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/06/06	31/05/05	31/05/04	CAGR
Price Multiplier on Announcement Date
Date	15/11/10	17/11/09	10/11/08	19/11/07	03/08/06	26/07/05	16/07/04	-
Price	8.24	7.34	6.60	6.55	6.35	6.75	6.80	-
P/RPS	7.07	6.90	5.84	6.57	7.55	8.54	9.08	-3.87%
YoY %	2.46%	18.15%	-11.11%	-12.98%	-11.59%	-5.95%	-	-
Horiz. %	77.86%	75.99%	64.32%	72.36%	83.15%	94.05%	100.00%	-
P/EPS	63.00	58.91	35.60	40.91	72.32	89.29	83.95	-4.42%
YoY %	6.94%	65.48%	-12.98%	-43.43%	-19.01%	6.36%	-	-
Horiz. %	75.04%	70.17%	42.41%	48.73%	86.15%	106.36%	100.00%	-
EY	1.59	1.70	2.81	2.44	1.38	1.12	1.19	4.67%
YoY %	-6.47%	-39.50%	15.16%	76.81%	23.21%	-5.88%	-	-
Horiz. %	133.61%	142.86%	236.13%	205.04%	115.97%	94.12%	100.00%	-
DY	4.73	3.68	4.39	4.96	4.33	4.07	4.04	2.51%
YoY %	28.53%	-16.17%	-11.49%	14.55%	6.39%	0.74%	-	-
Horiz. %	117.08%	91.09%	108.66%	122.77%	107.18%	100.74%	100.00%	-
P/NAPS	5.28	4.53	4.07	4.52	4.85	5.15	5.11	0.51%
YoY %	16.56%	11.30%	-9.96%	-6.80%	-5.83%	0.78%	-	-
Horiz. %	103.33%	88.65%	79.65%	88.45%	94.91%	100.78%	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

MQ Market Updates - 25 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

651

HLIND

HONG LEONG INDUSTRIES BHD

623

YTLPOWR

YTL POWER INTERNATIONAL BHD

602

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

NOTION

NOTION VTEC BHD

571

DNEX

DAGANG NEXCHANGE BERHAD

529

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

378

HEXCAP

HEXTAR CAPITAL BERHAD

371

Daily Stocks

HSI-HUZ

0.19

-0.005

252,154,500

INGENIEU

0.06

-0.005

219,782,200

HSI-CXV

0.14

-0.005

164,916,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,563,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.745

+0.05

59,234,000

SBH

0.315

+0.03

41,231,300

TECHNAX

0.37

-0.005

40,362,200

SNS

0.77

+0.05

38,632,700

More active Stocks

MPI

38.98

+0.38

48,000

DLADY

36.36

+0.34

1,300

PANAMY

20.28

+0.28

3,900

VSTECS

4.20

+0.20

1,287,200

AJI

15.40

+0.20

106,700

NOTION-WD

1.94

+0.16

2,108,100

ECOWLD-C26

0.16

+0.15

20,000

NOTION

2.20

+0.14

18,626,600

HLBANK

19.28

+0.12

102,300

PIE

6.30

+0.12

89,500

More gainer Stocks

NESTLE

121.40

-1.10

12,300

KLK

20.60

-0.38

258,500

KESM

6.88

-0.30

65,100

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

TENAGA

13.90

-0.10

1,969,800

PETDAG

17.10

-0.10

199,300

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