[AMWAY] QoQ Cumulative Quarter Result on 31-Aug-2004 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 39.55%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 380,134 250,215 144,576 456,350 339,441 216,375 114,375 122.54%
PBT 56,519 39,059 25,051 72,354 55,584 36,253 20,538 96.25%
Tax -16,228 -11,189 -7,124 -18,760 -17,178 -11,163 -6,247 88.86%
NP 40,291 27,870 17,927 53,594 38,406 25,090 14,291 99.44%
-
NP to SH 40,291 27,870 17,927 53,594 38,406 25,090 14,291 99.44%
-
Tax Rate 28.71% 28.65% 28.44% 25.93% 30.90% 30.79% 30.42% -
Total Cost 339,843 222,345 126,649 402,756 301,035 191,285 100,084 125.74%
-
Net Worth 215,345 220,329 210,325 200,566 218,664 213,741 212,144 1.00%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 69,864 24,663 12,323 82,199 69,873 24,662 12,334 217.42%
Div Payout % 173.40% 88.50% 68.74% 153.37% 181.93% 98.30% 86.31% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 215,345 220,329 210,325 200,566 218,664 213,741 212,144 1.00%
NOSH 164,385 164,424 164,317 164,398 164,409 164,416 164,453 -0.02%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 10.60% 11.14% 12.40% 11.74% 11.31% 11.60% 12.49% -
ROE 18.71% 12.65% 8.52% 26.72% 17.56% 11.74% 6.74% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 231.24 152.18 87.99 277.59 206.46 131.60 69.55 122.60%
EPS 24.51 16.95 10.91 32.60 23.36 15.26 8.69 99.49%
DPS 42.50 15.00 7.50 50.00 42.50 15.00 7.50 217.51%
NAPS 1.31 1.34 1.28 1.22 1.33 1.30 1.29 1.02%
Adjusted Per Share Value based on latest NOSH - 164,372
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 231.25 152.21 87.95 277.61 206.49 131.63 69.58 122.54%
EPS 24.51 16.95 10.91 32.60 23.36 15.26 8.69 99.49%
DPS 42.50 15.00 7.50 50.00 42.51 15.00 7.50 217.51%
NAPS 1.31 1.3403 1.2795 1.2201 1.3302 1.3002 1.2905 1.00%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 6.65 6.60 6.75 6.70 6.70 6.75 6.40 -
P/RPS 2.88 4.34 7.67 2.41 3.25 5.13 9.20 -53.86%
P/EPS 27.13 38.94 61.87 20.55 28.68 44.23 73.65 -48.58%
EY 3.69 2.57 1.62 4.87 3.49 2.26 1.36 94.41%
DY 6.39 2.27 1.11 7.46 6.34 2.22 1.17 209.80%
P/NAPS 5.08 4.93 5.27 5.49 5.04 5.19 4.96 1.60%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 26/07/05 28/04/05 31/01/05 20/10/04 16/07/04 21/04/04 30/01/04 -
Price 6.75 6.65 6.60 6.80 6.80 6.70 6.80 -
P/RPS 2.92 4.37 7.50 2.45 3.29 5.09 9.78 -55.29%
P/EPS 27.54 39.23 60.49 20.86 29.11 43.91 78.25 -50.11%
EY 3.63 2.55 1.65 4.79 3.44 2.28 1.28 100.22%
DY 6.30 2.26 1.14 7.35 6.25 2.24 1.10 219.76%
P/NAPS 5.15 4.96 5.16 5.57 5.11 5.15 5.27 -1.52%

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