[AMWAY] QoQ Quarter Result on 29-Feb-2004 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- -24.43%
YoY- -10.22%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 144,576 116,909 123,066 102,000 114,375 103,635 120,293 13.00%
PBT 25,051 16,770 19,331 15,715 20,538 13,965 21,076 12.17%
Tax -7,124 -1,582 -6,015 -4,916 -6,247 -4,674 -5,976 12.39%
NP 17,927 15,188 13,316 10,799 14,291 9,291 15,100 12.08%
-
NP to SH 17,927 15,188 13,316 10,799 14,291 9,291 15,100 12.08%
-
Tax Rate 28.44% 9.43% 31.12% 31.28% 30.42% 33.47% 28.35% -
Total Cost 126,649 101,721 109,750 91,201 100,084 94,344 105,193 13.13%
-
Net Worth 210,325 200,534 218,645 213,678 212,144 207,197 230,032 -5.78%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 12,323 12,327 45,208 12,327 12,334 12,333 45,184 -57.84%
Div Payout % 68.74% 81.17% 339.51% 114.16% 86.31% 132.74% 299.24% -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 210,325 200,534 218,645 213,678 212,144 207,197 230,032 -5.78%
NOSH 164,317 164,372 164,395 164,368 164,453 164,442 164,309 0.00%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 12.40% 12.99% 10.82% 10.59% 12.49% 8.97% 12.55% -
ROE 8.52% 7.57% 6.09% 5.05% 6.74% 4.48% 6.56% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 87.99 71.12 74.86 62.06 69.55 63.02 73.21 13.00%
EPS 10.91 9.24 8.10 6.57 8.69 5.65 9.19 12.08%
DPS 7.50 7.50 27.50 7.50 7.50 7.50 27.50 -57.84%
NAPS 1.28 1.22 1.33 1.30 1.29 1.26 1.40 -5.78%
Adjusted Per Share Value based on latest NOSH - 164,368
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 87.94 71.11 74.86 62.04 69.57 63.04 73.17 13.00%
EPS 10.90 9.24 8.10 6.57 8.69 5.65 9.18 12.09%
DPS 7.50 7.50 27.50 7.50 7.50 7.50 27.48 -57.82%
NAPS 1.2794 1.2198 1.33 1.2997 1.2904 1.2603 1.3992 -5.77%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 6.75 6.70 6.70 6.75 6.40 6.70 6.35 -
P/RPS 7.67 9.42 8.95 10.88 9.20 10.63 8.67 -7.82%
P/EPS 61.87 72.51 82.72 102.74 73.65 118.58 69.10 -7.08%
EY 1.62 1.38 1.21 0.97 1.36 0.84 1.45 7.64%
DY 1.11 1.12 4.10 1.11 1.17 1.12 4.33 -59.54%
P/NAPS 5.27 5.49 5.04 5.19 4.96 5.32 4.54 10.42%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 31/01/05 20/10/04 16/07/04 21/04/04 30/01/04 27/10/03 28/07/03 -
Price 6.60 6.80 6.80 6.70 6.80 6.85 6.30 -
P/RPS 7.50 9.56 9.08 10.80 9.78 10.87 8.61 -8.76%
P/EPS 60.49 73.59 83.95 101.98 78.25 121.24 68.55 -7.97%
EY 1.65 1.36 1.19 0.98 1.28 0.82 1.46 8.47%
DY 1.14 1.10 4.04 1.12 1.10 1.09 4.37 -59.07%
P/NAPS 5.16 5.57 5.11 5.15 5.27 5.44 4.50 9.52%

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