[AMWAY] QoQ Annualized Quarter Result on 30-Nov-2001 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- 14.05%
YoY- 27.4%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 387,129 375,562 380,424 407,160 381,744 378,868 376,322 1.90%
PBT 75,743 72,760 75,492 83,000 74,191 69,248 67,908 7.52%
Tax -19,878 -20,888 -22,268 -23,668 -22,166 -20,685 -20,402 -1.71%
NP 55,865 51,872 53,224 59,332 52,025 48,562 47,506 11.37%
-
NP to SH 55,865 51,872 53,224 59,332 52,025 48,562 47,506 11.37%
-
Tax Rate 26.24% 28.71% 29.50% 28.52% 29.88% 29.87% 30.04% -
Total Cost 331,264 323,690 327,200 347,828 329,719 330,305 328,816 0.49%
-
Net Worth 205,506 187,370 184,097 210,490 205,469 215,310 211,904 -2.01%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - 104,094 131,498 49,333 - - - -
Div Payout % - 200.68% 247.07% 83.15% - - - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 205,506 187,370 184,097 210,490 205,469 215,310 211,904 -2.01%
NOSH 164,405 164,359 164,373 164,445 164,375 164,359 164,266 0.05%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 14.43% 13.81% 13.99% 14.57% 13.63% 12.82% 12.62% -
ROE 27.18% 27.68% 28.91% 28.19% 25.32% 22.55% 22.42% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 235.47 228.50 231.44 247.60 232.24 230.51 229.09 1.84%
EPS 33.98 31.56 32.38 36.08 31.65 29.55 28.92 11.31%
DPS 0.00 63.33 80.00 30.00 0.00 0.00 0.00 -
NAPS 1.25 1.14 1.12 1.28 1.25 1.31 1.29 -2.07%
Adjusted Per Share Value based on latest NOSH - 164,445
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 235.50 228.46 231.42 247.69 232.22 230.48 228.93 1.89%
EPS 33.98 31.56 32.38 36.09 31.65 29.54 28.90 11.36%
DPS 0.00 63.32 79.99 30.01 0.00 0.00 0.00 -
NAPS 1.2502 1.1398 1.1199 1.2805 1.2499 1.3098 1.2891 -2.01%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 6.00 6.05 5.70 4.98 4.86 4.96 5.40 -
P/RPS 2.55 2.65 2.46 2.01 2.09 2.15 2.36 5.28%
P/EPS 17.66 19.17 17.60 13.80 15.36 16.79 18.67 -3.63%
EY 5.66 5.22 5.68 7.24 6.51 5.96 5.36 3.68%
DY 0.00 10.47 14.04 6.02 0.00 0.00 0.00 -
P/NAPS 4.80 5.31 5.09 3.89 3.89 3.79 4.19 9.45%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 31/10/02 23/07/02 23/04/02 29/01/02 23/10/01 23/07/01 20/04/01 -
Price 5.95 5.95 6.20 5.85 4.46 4.58 4.58 -
P/RPS 2.53 2.60 2.68 2.36 1.92 1.99 2.00 16.91%
P/EPS 17.51 18.85 19.15 16.21 14.09 15.50 15.84 6.89%
EY 5.71 5.30 5.22 6.17 7.10 6.45 6.31 -6.42%
DY 0.00 10.64 12.90 5.13 0.00 0.00 0.00 -
P/NAPS 4.76 5.22 5.54 4.57 3.57 3.50 3.55 21.53%

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