[AMWAY] QoQ Quarter Result on 28-Feb-2002 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -20.58%
YoY- -2.73%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 110,532 105,457 91,460 88,422 101,790 97,591 95,991 9.85%
PBT 22,277 21,173 16,824 16,997 20,750 22,254 17,982 15.33%
Tax -6,382 -4,212 -4,532 -5,217 -5,917 -6,652 -5,313 12.98%
NP 15,895 16,961 12,292 11,780 14,833 15,602 12,669 16.31%
-
NP to SH 15,895 16,961 12,292 11,780 14,833 15,602 12,669 16.31%
-
Tax Rate 28.65% 19.89% 26.94% 30.69% 28.52% 29.89% 29.55% -
Total Cost 94,637 88,496 79,168 76,642 86,957 81,989 83,322 8.85%
-
Net Worth 220,261 205,438 187,337 184,011 210,490 205,505 215,257 1.54%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 12,328 12,326 12,324 12,322 12,333 36,991 12,323 0.02%
Div Payout % 77.56% 72.67% 100.27% 104.60% 83.15% 237.09% 97.28% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 220,261 205,438 187,337 184,011 210,490 205,505 215,257 1.54%
NOSH 164,374 164,350 164,331 164,295 164,445 164,404 164,319 0.02%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 14.38% 16.08% 13.44% 13.32% 14.57% 15.99% 13.20% -
ROE 7.22% 8.26% 6.56% 6.40% 7.05% 7.59% 5.89% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 67.24 64.17 55.66 53.82 61.90 59.36 58.42 9.81%
EPS 9.67 10.32 7.48 7.17 9.02 9.49 7.71 16.28%
DPS 7.50 7.50 7.50 7.50 7.50 22.50 7.50 0.00%
NAPS 1.34 1.25 1.14 1.12 1.28 1.25 1.31 1.51%
Adjusted Per Share Value based on latest NOSH - 164,295
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 67.23 64.15 55.63 53.78 61.92 59.36 58.39 9.84%
EPS 9.67 10.32 7.48 7.17 9.02 9.49 7.71 16.28%
DPS 7.50 7.50 7.50 7.50 7.50 22.50 7.50 0.00%
NAPS 1.3398 1.2496 1.1395 1.1193 1.2804 1.25 1.3094 1.54%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 5.80 6.00 6.05 5.70 4.98 4.86 4.96 -
P/RPS 8.63 9.35 10.87 10.59 8.05 8.19 8.49 1.09%
P/EPS 59.98 58.14 80.88 79.50 55.21 51.21 64.33 -4.55%
EY 1.67 1.72 1.24 1.26 1.81 1.95 1.55 5.09%
DY 1.29 1.25 1.24 1.32 1.51 4.63 1.51 -9.95%
P/NAPS 4.33 4.80 5.31 5.09 3.89 3.89 3.79 9.27%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 23/01/03 31/10/02 23/07/02 23/04/02 29/01/02 23/10/01 23/07/01 -
Price 5.95 5.95 5.95 6.20 5.85 4.46 4.58 -
P/RPS 8.85 9.27 10.69 11.52 9.45 7.51 7.84 8.40%
P/EPS 61.53 57.66 79.55 86.47 64.86 47.00 59.40 2.37%
EY 1.63 1.73 1.26 1.16 1.54 2.13 1.68 -1.99%
DY 1.26 1.26 1.26 1.21 1.28 5.04 1.64 -16.10%
P/NAPS 4.44 4.76 5.22 5.54 4.57 3.57 3.50 17.16%

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