[AMWAY] QoQ TTM 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- 5.31%
YoY- 9.63%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 440,303 426,140 422,297 424,119 395,286 395,871 387,129 8.96%
PBT 71,294 72,217 73,956 81,164 76,911 77,270 75,743 -3.95%
Tax -21,813 -21,507 -21,642 -20,115 -18,940 -18,097 -17,632 15.25%
NP 49,481 50,710 52,314 61,049 57,971 59,173 58,111 -10.17%
-
NP to SH 49,481 50,710 52,314 61,049 57,971 59,173 58,111 -10.17%
-
Tax Rate 30.60% 29.78% 29.26% 24.78% 24.63% 23.42% 23.28% -
Total Cost 390,822 375,430 369,983 363,070 337,315 336,698 329,018 12.17%
-
Net Worth 213,678 212,144 207,197 230,032 223,471 220,261 164,350 19.14%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 82,179 82,175 82,170 82,163 49,303 49,301 49,306 40.61%
Div Payout % 166.08% 162.05% 157.07% 134.59% 85.05% 83.32% 84.85% -
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 213,678 212,144 207,197 230,032 223,471 220,261 164,350 19.14%
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 11.24% 11.90% 12.39% 14.39% 14.67% 14.95% 15.01% -
ROE 23.16% 23.90% 25.25% 26.54% 25.94% 26.86% 35.36% -
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 267.88 259.13 256.81 258.12 240.56 240.84 235.55 8.96%
EPS 30.10 30.84 31.81 37.15 35.28 36.00 35.36 -10.18%
DPS 50.00 50.00 50.00 50.00 30.00 30.00 30.00 40.61%
NAPS 1.30 1.29 1.26 1.40 1.36 1.34 1.00 19.13%
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 267.82 259.21 256.87 257.98 240.44 240.80 235.48 8.96%
EPS 30.10 30.85 31.82 37.13 35.26 35.99 35.35 -10.17%
DPS 49.99 49.99 49.98 49.98 29.99 29.99 29.99 40.62%
NAPS 1.2997 1.2904 1.2603 1.3992 1.3593 1.3398 0.9997 19.13%
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 2.52 2.47 2.61 2.46 2.47 2.41 2.55 -0.78%
P/EPS 22.42 20.76 21.06 17.09 16.87 16.11 16.97 20.42%
EY 4.46 4.82 4.75 5.85 5.93 6.21 5.89 -16.93%
DY 7.41 7.81 7.46 7.87 5.04 5.17 5.00 30.01%
P/NAPS 5.19 4.96 5.32 4.54 4.38 4.33 6.00 -9.22%
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 2.50 2.62 2.67 2.44 2.56 2.47 2.53 -0.79%
P/EPS 22.26 22.05 21.53 16.96 17.43 16.53 16.83 20.51%
EY 4.49 4.53 4.64 5.90 5.74 6.05 5.94 -17.03%
DY 7.46 7.35 7.30 7.94 4.88 5.04 5.04 29.91%
P/NAPS 5.15 5.27 5.44 4.50 4.52 4.44 5.95 -9.18%

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