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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 664,478 586,730 283,167 0 341,975 426,140 395,871 8.51%
PBT 126,936 125,033 46,413 0 51,816 72,217 77,270 8.14%
Tax -33,406 -33,058 -12,912 0 -12,513 -21,507 -18,097 10.15%
NP 93,530 91,975 33,501 0 39,303 50,710 59,173 7.49%
-
NP to SH 93,530 91,975 33,501 0 39,303 50,710 59,173 7.49%
-
Tax Rate 26.32% 26.44% 27.82% - 24.15% 29.78% 23.42% -
Total Cost 570,948 494,755 249,666 0 302,672 375,430 336,698 8.69%
-
Net Worth 243,347 236,803 212,122 164,339 164,317 212,144 220,261 1.58%
Dividend
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
Div 85,477 95,341 24,657 - 69,864 82,175 49,301 9.07%
Div Payout % 91.39% 103.66% 73.60% - 177.76% 162.05% 83.32% -
Equity
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 243,347 236,803 212,122 164,339 164,317 212,144 220,261 1.58%
NOSH 164,423 164,447 164,435 164,339 164,317 164,453 164,374 0.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 14.08% 15.68% 11.83% 0.00% 11.49% 11.90% 14.95% -
ROE 38.43% 38.84% 15.79% 0.00% 23.92% 23.90% 26.86% -
Per Share
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 404.13 356.79 172.21 0.00 208.12 259.13 240.84 8.51%
EPS 56.88 55.93 20.37 0.00 23.92 30.84 36.00 7.48%
DPS 52.00 58.00 15.00 0.00 42.50 50.00 30.00 9.06%
NAPS 1.48 1.44 1.29 1.00 1.00 1.29 1.34 1.58%
Adjusted Per Share Value based on latest NOSH - 164,339
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 404.18 356.89 172.24 0.00 208.01 259.21 240.80 8.51%
EPS 56.89 55.95 20.38 0.00 23.91 30.85 35.99 7.49%
DPS 51.99 57.99 15.00 0.00 42.50 49.99 29.99 9.07%
NAPS 1.4802 1.4404 1.2903 0.9996 0.9995 1.2904 1.3398 1.58%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
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 1.77 1.81 3.89 0.00 3.24 2.47 2.41 -4.75%
P/EPS 12.57 11.53 32.89 0.00 28.22 20.76 16.11 -3.83%
EY 7.96 8.67 3.04 0.00 3.54 4.82 6.21 3.99%
DY 7.27 8.99 2.24 0.00 6.30 7.81 5.17 5.52%
P/NAPS 4.83 4.48 5.19 6.55 6.75 4.96 4.33 1.73%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 CAGR
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 1.83 1.95 4.04 0.00 3.17 2.62 2.47 -4.62%
P/EPS 13.01 12.43 34.11 0.00 27.59 22.05 16.53 -3.70%
EY 7.69 8.05 2.93 0.00 3.62 4.53 6.05 3.85%
DY 7.03 8.35 2.16 0.00 6.44 7.35 5.04 5.39%
P/NAPS 5.00 4.83 5.39 6.55 6.60 5.27 4.44 1.89%

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
Post a Comment