[AMWAY] QoQ Quarter Result on 31-May-2001 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
31-May-2001 [#3]
Profit Trend
QoQ- 4.62%
YoY- 7.9%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 88,422 101,790 97,591 95,991 95,578 92,583 88,990 -0.42%
PBT 16,997 20,750 22,254 17,982 17,302 16,652 16,511 1.95%
Tax -5,217 -5,917 -6,652 -5,313 -5,192 -5,009 -5,266 -0.62%
NP 11,780 14,833 15,602 12,669 12,110 11,643 11,245 3.15%
-
NP to SH 11,780 14,833 15,602 12,669 12,110 11,643 11,245 3.15%
-
Tax Rate 30.69% 28.52% 29.89% 29.55% 30.01% 30.08% 31.89% -
Total Cost 76,642 86,957 81,989 83,322 83,468 80,940 77,745 -0.95%
-
Net Worth 184,011 210,490 205,505 215,257 211,966 208,555 206,158 -7.31%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div 12,322 12,333 36,991 12,323 12,323 12,316 7,398 40.64%
Div Payout % 104.60% 83.15% 237.09% 97.28% 101.76% 105.78% 65.79% -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 184,011 210,490 205,505 215,257 211,966 208,555 206,158 -7.31%
NOSH 164,295 164,445 164,404 164,319 164,314 164,217 98,640 40.64%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 13.32% 14.57% 15.99% 13.20% 12.67% 12.58% 12.64% -
ROE 6.40% 7.05% 7.59% 5.89% 5.71% 5.58% 5.45% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 53.82 61.90 59.36 58.42 58.17 56.38 90.22 -29.20%
EPS 7.17 9.02 9.49 7.71 7.37 7.09 11.40 -26.65%
DPS 7.50 7.50 22.50 7.50 7.50 7.50 7.50 0.00%
NAPS 1.12 1.28 1.25 1.31 1.29 1.27 2.09 -34.10%
Adjusted Per Share Value based on latest NOSH - 164,319
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 53.78 61.92 59.36 58.39 58.14 56.32 54.13 -0.43%
EPS 7.17 9.02 9.49 7.71 7.37 7.08 6.84 3.19%
DPS 7.50 7.50 22.50 7.50 7.50 7.49 4.50 40.70%
NAPS 1.1193 1.2804 1.25 1.3094 1.2893 1.2686 1.254 -7.31%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 -
Price 5.70 4.98 4.86 4.96 5.40 6.85 11.50 -
P/RPS 10.59 8.05 8.19 8.49 9.28 12.15 12.75 -11.66%
P/EPS 79.50 55.21 51.21 64.33 73.27 96.61 100.88 -14.71%
EY 1.26 1.81 1.95 1.55 1.36 1.04 0.99 17.49%
DY 1.32 1.51 4.63 1.51 1.39 1.09 0.65 60.57%
P/NAPS 5.09 3.89 3.89 3.79 4.19 5.39 5.50 -5.04%
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 23/04/02 29/01/02 23/10/01 23/07/01 20/04/01 15/01/01 23/10/00 -
Price 6.20 5.85 4.46 4.58 4.58 5.70 6.90 -
P/RPS 11.52 9.45 7.51 7.84 7.87 10.11 7.65 31.47%
P/EPS 86.47 64.86 47.00 59.40 62.14 80.39 60.53 26.92%
EY 1.16 1.54 2.13 1.68 1.61 1.24 1.65 -20.98%
DY 1.21 1.28 5.04 1.64 1.64 1.32 1.09 7.23%
P/NAPS 5.54 4.57 3.57 3.50 3.55 4.49 3.30 41.38%

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