[AMWAY] QoQ Annualized Quarter Result on 31-May-2001 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
31-May-2001 [#3]
Profit Trend
QoQ- 2.22%
YoY- -0.32%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 380,424 407,160 381,744 378,868 376,322 370,332 355,291 4.67%
PBT 75,492 83,000 74,191 69,248 67,908 46,608 68,402 6.81%
Tax -22,268 -23,668 -22,166 -20,685 -20,402 -36 -20,618 5.28%
NP 53,224 59,332 52,025 48,562 47,506 46,572 47,784 7.47%
-
NP to SH 53,224 59,332 52,025 48,562 47,506 46,572 47,784 7.47%
-
Tax Rate 29.50% 28.52% 29.88% 29.87% 30.04% 0.08% 30.14% -
Total Cost 327,200 347,828 329,719 330,305 328,816 323,760 307,507 4.23%
-
Net Worth 184,097 210,490 205,469 215,310 211,904 208,555 206,131 -7.27%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div 131,498 49,333 - - - 49,265 - -
Div Payout % 247.07% 83.15% - - - 105.78% - -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 184,097 210,490 205,469 215,310 211,904 208,555 206,131 -7.27%
NOSH 164,373 164,445 164,375 164,359 164,266 164,217 98,627 40.70%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 13.99% 14.57% 13.63% 12.82% 12.62% 12.58% 13.45% -
ROE 28.91% 28.19% 25.32% 22.55% 22.42% 22.33% 23.18% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 231.44 247.60 232.24 230.51 229.09 225.51 360.24 -25.60%
EPS 32.38 36.08 31.65 29.55 28.92 28.36 48.45 -23.61%
DPS 80.00 30.00 0.00 0.00 0.00 30.00 0.00 -
NAPS 1.12 1.28 1.25 1.31 1.29 1.27 2.09 -34.10%
Adjusted Per Share Value based on latest NOSH - 164,319
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 231.40 247.66 232.20 230.45 228.91 225.26 216.11 4.67%
EPS 32.37 36.09 31.65 29.54 28.90 28.33 29.07 7.45%
DPS 79.99 30.01 0.00 0.00 0.00 29.97 0.00 -
NAPS 1.1198 1.2804 1.2498 1.3097 1.289 1.2686 1.2538 -7.27%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 -
Price 5.70 4.98 4.86 4.96 5.40 6.85 11.50 -
P/RPS 2.46 2.01 2.09 2.15 2.36 3.04 3.19 -15.94%
P/EPS 17.60 13.80 15.36 16.79 18.67 24.15 23.74 -18.13%
EY 5.68 7.24 6.51 5.96 5.36 4.14 4.21 22.16%
DY 14.04 6.02 0.00 0.00 0.00 4.38 0.00 -
P/NAPS 5.09 3.89 3.89 3.79 4.19 5.39 5.50 -5.04%
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 23/04/02 29/01/02 23/10/01 23/07/01 20/04/01 15/01/01 23/10/00 -
Price 6.20 5.85 4.46 4.58 4.58 5.70 6.90 -
P/RPS 2.68 2.36 1.92 1.99 2.00 2.53 1.92 24.97%
P/EPS 19.15 16.21 14.09 15.50 15.84 20.10 14.24 21.90%
EY 5.22 6.17 7.10 6.45 6.31 4.98 7.02 -17.96%
DY 12.90 5.13 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 5.54 4.57 3.57 3.50 3.55 4.49 3.30 41.38%

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