[AMWAY] QoQ Quarter Result on 28-Feb-2005 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -44.54%
YoY- -7.93%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 168,821 126,896 129,919 105,639 144,576 116,909 123,066 22.05%
PBT 24,297 16,770 17,460 14,008 25,051 16,770 19,331 15.50%
Tax -6,762 -5,162 -5,039 -4,065 -7,124 -1,582 -6,015 7.65%
NP 17,535 11,608 12,421 9,943 17,927 15,188 13,316 18.94%
-
NP to SH 17,535 11,608 12,421 9,943 17,927 15,188 13,316 18.94%
-
Tax Rate 27.83% 30.78% 28.86% 29.02% 28.44% 9.43% 31.12% -
Total Cost 151,286 115,288 117,498 95,696 126,649 101,721 109,750 22.42%
-
Net Worth 207,067 194,014 215,231 220,225 210,325 200,534 218,645 -3.37%
Dividend
31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 16,433 12,331 45,182 12,326 12,323 12,327 45,208 -47.16%
Div Payout % 93.72% 106.23% 363.76% 123.97% 68.74% 81.17% 339.51% -
Equity
31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 207,067 194,014 215,231 220,225 210,325 200,534 218,645 -3.37%
NOSH 164,339 164,419 164,298 164,347 164,317 164,372 164,395 -0.02%
Ratio Analysis
31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 10.39% 9.15% 9.56% 9.41% 12.40% 12.99% 10.82% -
ROE 8.47% 5.98% 5.77% 4.51% 8.52% 7.57% 6.09% -
Per Share
31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 102.73 77.18 79.07 64.28 87.99 71.12 74.86 22.08%
EPS 10.67 7.06 7.56 6.05 10.91 9.24 8.10 18.97%
DPS 10.00 7.50 27.50 7.50 7.50 7.50 27.50 -47.14%
NAPS 1.26 1.18 1.31 1.34 1.28 1.22 1.33 -3.35%
Adjusted Per Share Value based on latest NOSH - 164,347
31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 102.70 77.19 79.03 64.26 87.95 71.12 74.86 22.05%
EPS 10.67 7.06 7.56 6.05 10.91 9.24 8.10 18.97%
DPS 10.00 7.50 27.49 7.50 7.50 7.50 27.50 -47.14%
NAPS 1.2596 1.1802 1.3093 1.3397 1.2795 1.2199 1.3301 -3.37%
Price Multiplier on Financial Quarter End Date
31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/12/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 6.55 6.75 6.65 6.60 6.75 6.70 6.70 -
P/RPS 6.38 8.75 8.41 10.27 7.67 9.42 8.95 -19.21%
P/EPS 61.39 95.61 87.96 109.09 61.87 72.51 82.72 -17.13%
EY 1.63 1.05 1.14 0.92 1.62 1.38 1.21 20.66%
DY 1.53 1.11 4.14 1.14 1.11 1.12 4.10 -46.28%
P/NAPS 5.20 5.72 5.08 4.93 5.27 5.49 5.04 1.98%
Price Multiplier on Announcement Date
31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 20/01/06 19/10/05 26/07/05 28/04/05 31/01/05 20/10/04 16/07/04 -
Price 6.55 6.65 6.75 6.65 6.60 6.80 6.80 -
P/RPS 6.38 8.62 8.54 10.35 7.50 9.56 9.08 -19.94%
P/EPS 61.39 94.19 89.29 109.92 60.49 73.59 83.95 -17.90%
EY 1.63 1.06 1.12 0.91 1.65 1.36 1.19 21.93%
DY 1.53 1.13 4.07 1.13 1.14 1.10 4.04 -45.77%
P/NAPS 5.20 5.64 5.15 4.96 5.16 5.57 5.11 1.10%

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