[AMWAY] QoQ Quarter Result on 30-Nov-2004 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 18.03%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 126,896 129,919 105,639 144,576 116,909 123,066 102,000 15.62%
PBT 16,770 17,460 14,008 25,051 16,770 19,331 15,715 4.41%
Tax -5,162 -5,039 -4,065 -7,124 -1,582 -6,015 -4,916 3.29%
NP 11,608 12,421 9,943 17,927 15,188 13,316 10,799 4.92%
-
NP to SH 11,608 12,421 9,943 17,927 15,188 13,316 10,799 4.92%
-
Tax Rate 30.78% 28.86% 29.02% 28.44% 9.43% 31.12% 31.28% -
Total Cost 115,288 117,498 95,696 126,649 101,721 109,750 91,201 16.86%
-
Net Worth 194,014 215,231 220,225 210,325 200,534 218,645 213,678 -6.21%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 12,331 45,182 12,326 12,323 12,327 45,208 12,327 0.02%
Div Payout % 106.23% 363.76% 123.97% 68.74% 81.17% 339.51% 114.16% -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 194,014 215,231 220,225 210,325 200,534 218,645 213,678 -6.21%
NOSH 164,419 164,298 164,347 164,317 164,372 164,395 164,368 0.02%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 9.15% 9.56% 9.41% 12.40% 12.99% 10.82% 10.59% -
ROE 5.98% 5.77% 4.51% 8.52% 7.57% 6.09% 5.05% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 77.18 79.07 64.28 87.99 71.12 74.86 62.06 15.59%
EPS 7.06 7.56 6.05 10.91 9.24 8.10 6.57 4.89%
DPS 7.50 27.50 7.50 7.50 7.50 27.50 7.50 0.00%
NAPS 1.18 1.31 1.34 1.28 1.22 1.33 1.30 -6.23%
Adjusted Per Share Value based on latest NOSH - 164,317
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 77.19 79.03 64.26 87.94 71.11 74.86 62.04 15.63%
EPS 7.06 7.56 6.05 10.90 9.24 8.10 6.57 4.89%
DPS 7.50 27.48 7.50 7.50 7.50 27.50 7.50 0.00%
NAPS 1.1801 1.3092 1.3396 1.2794 1.2198 1.33 1.2997 -6.21%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 6.75 6.65 6.60 6.75 6.70 6.70 6.75 -
P/RPS 8.75 8.41 10.27 7.67 9.42 8.95 10.88 -13.48%
P/EPS 95.61 87.96 109.09 61.87 72.51 82.72 102.74 -4.66%
EY 1.05 1.14 0.92 1.62 1.38 1.21 0.97 5.41%
DY 1.11 4.14 1.14 1.11 1.12 4.10 1.11 0.00%
P/NAPS 5.72 5.08 4.93 5.27 5.49 5.04 5.19 6.67%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 19/10/05 26/07/05 28/04/05 31/01/05 20/10/04 16/07/04 21/04/04 -
Price 6.65 6.75 6.65 6.60 6.80 6.80 6.70 -
P/RPS 8.62 8.54 10.35 7.50 9.56 9.08 10.80 -13.92%
P/EPS 94.19 89.29 109.92 60.49 73.59 83.95 101.98 -5.14%
EY 1.06 1.12 0.91 1.65 1.36 1.19 0.98 5.35%
DY 1.13 4.07 1.13 1.14 1.10 4.04 1.12 0.59%
P/NAPS 5.64 5.15 4.96 5.16 5.57 5.11 5.15 6.22%

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