[AMWAY] QoQ Quarter Result on 31-May-2003 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
28-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 25.54%
YoY- 22.84%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 102,000 114,375 103,635 120,293 87,837 110,532 105,457 -2.19%
PBT 15,715 20,538 13,965 21,076 16,638 22,277 21,173 -18.03%
Tax -4,916 -6,247 -4,674 -5,976 -4,610 -6,382 -4,212 10.86%
NP 10,799 14,291 9,291 15,100 12,028 15,895 16,961 -26.01%
-
NP to SH 10,799 14,291 9,291 15,100 12,028 15,895 16,961 -26.01%
-
Tax Rate 31.28% 30.42% 33.47% 28.35% 27.71% 28.65% 19.89% -
Total Cost 91,201 100,084 94,344 105,193 75,809 94,637 88,496 2.02%
-
Net Worth 213,678 212,144 207,197 230,032 223,471 220,261 205,438 2.65%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 12,327 12,334 12,333 45,184 12,323 12,328 12,326 0.00%
Div Payout % 114.16% 86.31% 132.74% 299.24% 102.46% 77.56% 72.67% -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 213,678 212,144 207,197 230,032 223,471 220,261 205,438 2.65%
NOSH 164,368 164,453 164,442 164,309 164,316 164,374 164,350 0.00%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 10.59% 12.49% 8.97% 12.55% 13.69% 14.38% 16.08% -
ROE 5.05% 6.74% 4.48% 6.56% 5.38% 7.22% 8.26% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 62.06 69.55 63.02 73.21 53.46 67.24 64.17 -2.20%
EPS 6.57 8.69 5.65 9.19 7.32 9.67 10.32 -26.01%
DPS 7.50 7.50 7.50 27.50 7.50 7.50 7.50 0.00%
NAPS 1.30 1.29 1.26 1.40 1.36 1.34 1.25 2.65%
Adjusted Per Share Value based on latest NOSH - 164,309
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 62.04 69.57 63.04 73.17 53.43 67.23 64.15 -2.20%
EPS 6.57 8.69 5.65 9.18 7.32 9.67 10.32 -26.01%
DPS 7.50 7.50 7.50 27.48 7.50 7.50 7.50 0.00%
NAPS 1.2997 1.2904 1.2603 1.3992 1.3593 1.3398 1.2496 2.65%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 6.75 6.40 6.70 6.35 5.95 5.80 6.00 -
P/RPS 10.88 9.20 10.63 8.67 11.13 8.63 9.35 10.64%
P/EPS 102.74 73.65 118.58 69.10 81.28 59.98 58.14 46.21%
EY 0.97 1.36 0.84 1.45 1.23 1.67 1.72 -31.76%
DY 1.11 1.17 1.12 4.33 1.26 1.29 1.25 -7.62%
P/NAPS 5.19 4.96 5.32 4.54 4.38 4.33 4.80 5.35%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 21/04/04 30/01/04 27/10/03 28/07/03 21/04/03 23/01/03 31/10/02 -
Price 6.70 6.80 6.85 6.30 6.15 5.95 5.95 -
P/RPS 10.80 9.78 10.87 8.61 11.50 8.85 9.27 10.73%
P/EPS 101.98 78.25 121.24 68.55 84.02 61.53 57.66 46.30%
EY 0.98 1.28 0.82 1.46 1.19 1.63 1.73 -31.56%
DY 1.12 1.10 1.09 4.37 1.22 1.26 1.26 -7.55%
P/NAPS 5.15 5.27 5.44 4.50 4.52 4.44 4.76 5.39%

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