[AMWAY] QoQ Quarter Result on 28-Feb-2001 [#2]

	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	CAGR
Quarter Result
Revenue	101,790	97,591	95,991	95,578	92,583	88,990	89,973	8.56%
YoY %	4.30%	1.67%	0.43%	3.23%	4.04%	-1.09%	-	-
Horiz. %	113.13%	108.47%	106.69%	106.23%	102.90%	98.91%	100.00%	-
PBT	20,750	22,254	17,982	17,302	16,652	16,511	16,773	15.22%
YoY %	-6.76%	23.76%	3.93%	3.90%	0.85%	-1.56%	-	-
Horiz. %	123.71%	132.68%	107.21%	103.15%	99.28%	98.44%	100.00%	-
Tax	-5,917	-6,652	-5,313	-5,192	-5,009	-5,266	-5,032	11.39%
YoY %	11.05%	-25.20%	-2.33%	-3.65%	4.88%	-4.65%	-	-
Horiz. %	117.59%	132.19%	105.58%	103.18%	99.54%	104.65%	100.00%	-
NP	14,833	15,602	12,669	12,110	11,643	11,245	11,741	16.84%
YoY %	-4.93%	23.15%	4.62%	4.01%	3.54%	-4.22%	-	-
Horiz. %	126.34%	132.88%	107.90%	103.14%	99.17%	95.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,833	15,602	12,669	12,110	11,643	11,245	11,741	16.84%
YoY %	-4.93%	23.15%	4.62%	4.01%	3.54%	-4.22%	-	-
Horiz. %	126.34%	132.88%	107.90%	103.14%	99.17%	95.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.52%	29.89%	29.55%	30.01%	30.08%	31.89%	30.00%	-
YoY %	-4.58%	1.15%	-1.53%	-0.23%	-5.68%	6.30%	-	-
Horiz. %	95.07%	99.63%	98.50%	100.03%	100.27%	106.30%	100.00%	-
Total Cost	86,957	81,989	83,322	83,468	80,940	77,745	78,232	7.29%
YoY %	6.06%	-1.60%	-0.17%	3.12%	4.11%	-0.62%	-	-
Horiz. %	111.15%	104.80%	106.51%	106.69%	103.46%	99.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	210,490	205,505	215,257	211,966	208,555	206,158	207,194	1.05%
YoY %	2.43%	-4.53%	1.55%	1.64%	1.16%	-0.50%	-	-
Horiz. %	101.59%	99.18%	103.89%	102.30%	100.66%	99.50%	100.00%	-

	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	CAGR
Dividend
Div	12,333	36,991	12,323	12,323	12,316	7,398	41,438	-55.38%
YoY %	-66.66%	200.18%	0.00%	0.06%	66.48%	-82.15%	-	-
Horiz. %	29.76%	89.27%	29.74%	29.74%	29.72%	17.85%	100.00%	-
Div Payout %	83.15%	237.09%	97.28%	101.76%	105.78%	65.79%	352.94%	-
YoY %	-64.93%	143.72%	-4.40%	-3.80%	60.78%	-81.36%	-	-
Horiz. %	23.56%	67.18%	27.56%	28.83%	29.97%	18.64%	100.00%	-

	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	CAGR
Equity
Net Worth	210,490	205,505	215,257	211,966	208,555	206,158	207,194	1.05%
YoY %	2.43%	-4.53%	1.55%	1.64%	1.16%	-0.50%	-	-
Horiz. %	101.59%	99.18%	103.89%	102.30%	100.66%	99.50%	100.00%	-
NOSH	164,445	164,404	164,319	164,314	164,217	98,640	98,663	40.53%
YoY %	0.02%	0.05%	0.00%	0.06%	66.48%	-0.02%	-	-
Horiz. %	166.67%	166.63%	166.55%	166.54%	166.44%	99.98%	100.00%	-

	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	CAGR
Ratio Analysis
NP Margin	14.57%	15.99%	13.20%	12.67%	12.58%	12.64%	13.05%	-
YoY %	-8.88%	21.14%	4.18%	0.72%	-0.47%	-3.14%	-	-
Horiz. %	111.65%	122.53%	101.15%	97.09%	96.40%	96.86%	100.00%	-
ROE	7.05%	7.59%	5.89%	5.71%	5.58%	5.45%	5.67%	-
YoY %	-7.11%	28.86%	3.15%	2.33%	2.39%	-3.88%	-	-
Horiz. %	124.34%	133.86%	103.88%	100.71%	98.41%	96.12%	100.00%	-

	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	CAGR
Per Share
RPS	61.90	59.36	58.42	58.17	56.38	90.22	91.19	-22.74%
YoY %	4.28%	1.61%	0.43%	3.17%	-37.51%	-1.06%	-	-
Horiz. %	67.88%	65.09%	64.06%	63.79%	61.83%	98.94%	100.00%	-
EPS	9.02	9.49	7.71	7.37	7.09	11.40	11.90	-16.85%
YoY %	-4.95%	23.09%	4.61%	3.95%	-37.81%	-4.20%	-	-
Horiz. %	75.80%	79.75%	64.79%	61.93%	59.58%	95.80%	100.00%	-
DPS	7.50	22.50	7.50	7.50	7.50	7.50	42.00	-68.25%
YoY %	-66.67%	200.00%	0.00%	0.00%	0.00%	-82.14%	-	-
Horiz. %	17.86%	53.57%	17.86%	17.86%	17.86%	17.86%	100.00%	-
NAPS	1.28	1.25	1.31	1.29	1.27	2.09	2.10	-28.08%
YoY %	2.40%	-4.58%	1.55%	1.57%	-39.23%	-0.48%	-	-
Horiz. %	60.95%	59.52%	62.38%	61.43%	60.48%	99.52%	100.00%	-

	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	CAGR
Adjusted Per Share Value based on latest NOSH - 164,314
RPS	61.92	59.37	58.39	58.14	56.32	54.13	54.73	8.56%
YoY %	4.30%	1.68%	0.43%	3.23%	4.05%	-1.10%	-	-
Horiz. %	113.14%	108.48%	106.69%	106.23%	102.91%	98.90%	100.00%	-
EPS	9.02	9.49	7.71	7.37	7.08	6.84	7.14	16.84%
YoY %	-4.95%	23.09%	4.61%	4.10%	3.51%	-4.20%	-	-
Horiz. %	126.33%	132.91%	107.98%	103.22%	99.16%	95.80%	100.00%	-
DPS	7.50	22.50	7.50	7.50	7.49	4.50	25.21	-55.40%
YoY %	-66.67%	200.00%	0.00%	0.13%	66.44%	-82.15%	-	-
Horiz. %	29.75%	89.25%	29.75%	29.75%	29.71%	17.85%	100.00%	-
NAPS	1.2805	1.2501	1.3095	1.2894	1.2687	1.2541	1.2604	1.05%
YoY %	2.43%	-4.54%	1.56%	1.63%	1.16%	-0.50%	-	-
Horiz. %	101.59%	99.18%	103.90%	102.30%	100.66%	99.50%	100.00%	-

	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/01	30/08/01	31/05/01	28/02/01	30/11/00	30/08/00	31/05/00	-
Price	4.98	4.86	4.96	5.40	6.85	11.50	12.50	-
P/RPS	8.05	8.19	8.49	9.28	12.15	12.75	13.71	-29.85%
YoY %	-1.71%	-3.53%	-8.51%	-23.62%	-4.71%	-7.00%	-	-
Horiz. %	58.72%	59.74%	61.93%	67.69%	88.62%	93.00%	100.00%	-
P/EPS	55.21	51.21	64.33	73.27	96.61	100.88	105.04	-34.84%
YoY %	7.81%	-20.39%	-12.20%	-24.16%	-4.23%	-3.96%	-	-
Horiz. %	52.56%	48.75%	61.24%	69.75%	91.97%	96.04%	100.00%	-
EY	1.81	1.95	1.55	1.36	1.04	0.99	0.95	53.62%
YoY %	-7.18%	25.81%	13.97%	30.77%	5.05%	4.21%	-	-
Horiz. %	190.53%	205.26%	163.16%	143.16%	109.47%	104.21%	100.00%	-
DY	1.51	4.63	1.51	1.39	1.09	0.65	3.36	-41.30%
YoY %	-67.39%	206.62%	8.63%	27.52%	67.69%	-80.65%	-	-
Horiz. %	44.94%	137.80%	44.94%	41.37%	32.44%	19.35%	100.00%	-
P/NAPS	3.89	3.89	3.79	4.19	5.39	5.50	5.95	-24.65%
YoY %	0.00%	2.64%	-9.55%	-22.26%	-2.00%	-7.56%	-	-
Horiz. %	65.38%	65.38%	63.70%	70.42%	90.59%	92.44%	100.00%	-

	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	CAGR
Price Multiplier on Announcement Date
Date	29/01/02	23/10/01	23/07/01	20/04/01	15/01/01	23/10/00	10/07/00	-
Price	5.85	4.46	4.58	4.58	5.70	6.90	11.90	-
P/RPS	9.45	7.51	7.84	7.87	10.11	7.65	13.05	-19.34%
YoY %	25.83%	-4.21%	-0.38%	-22.16%	32.16%	-41.38%	-	-
Horiz. %	72.41%	57.55%	60.08%	60.31%	77.47%	58.62%	100.00%	-
P/EPS	64.86	47.00	59.40	62.14	80.39	60.53	100.00	-25.05%
YoY %	38.00%	-20.88%	-4.41%	-22.70%	32.81%	-39.47%	-	-
Horiz. %	64.86%	47.00%	59.40%	62.14%	80.39%	60.53%	100.00%	-
EY	1.54	2.13	1.68	1.61	1.24	1.65	1.00	33.32%
YoY %	-27.70%	26.79%	4.35%	29.84%	-24.85%	65.00%	-	-
Horiz. %	154.00%	213.00%	168.00%	161.00%	124.00%	165.00%	100.00%	-
DY	1.28	5.04	1.64	1.64	1.32	1.09	3.53	-49.11%
YoY %	-74.60%	207.32%	0.00%	24.24%	21.10%	-69.12%	-	-
Horiz. %	36.26%	142.78%	46.46%	46.46%	37.39%	30.88%	100.00%	-
P/NAPS	4.57	3.57	3.50	3.55	4.49	3.30	5.67	-13.38%
YoY %	28.01%	2.00%	-1.41%	-20.94%	36.06%	-41.80%	-	-
Horiz. %	80.60%	62.96%	61.73%	62.61%	79.19%	58.20%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos