[AMWAY] YoY Annualized Quarter Result on 28-Feb-2003 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -13.01%
YoY- 3.91%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 599,954 500,430 432,750 396,738 380,424 376,322 352,658 9.12%
PBT 88,614 78,118 72,506 77,830 75,492 67,908 70,234 3.89%
Tax -24,922 -22,378 -22,326 -22,524 -22,268 -20,402 -20,640 3.14%
NP 63,692 55,740 50,180 55,306 53,224 47,506 49,594 4.19%
-
NP to SH 63,692 55,740 50,180 55,306 53,224 47,506 49,594 4.19%
-
Tax Rate 28.12% 28.65% 30.79% 28.94% 29.50% 30.04% 29.39% -
Total Cost 536,262 444,690 382,570 341,432 327,200 328,816 303,064 9.82%
-
Net Worth 210,443 220,329 213,741 223,591 184,097 211,904 239,694 -2.11%
Dividend
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div 57,543 49,327 49,325 24,660 131,498 - - -
Div Payout % 90.35% 88.50% 98.30% 44.59% 247.07% - - -
Equity
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 210,443 220,329 213,741 223,591 184,097 211,904 239,694 -2.11%
NOSH 164,408 164,424 164,416 164,405 164,373 164,266 98,639 8.75%
Ratio Analysis
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 10.62% 11.14% 11.60% 13.94% 13.99% 12.62% 14.06% -
ROE 30.27% 25.30% 23.48% 24.74% 28.91% 22.42% 20.69% -
Per Share
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 364.92 304.35 263.20 241.32 231.44 229.09 357.52 0.33%
EPS 38.74 33.90 30.52 33.64 32.38 28.92 50.28 -4.19%
DPS 35.00 30.00 30.00 15.00 80.00 0.00 0.00 -
NAPS 1.28 1.34 1.30 1.36 1.12 1.29 2.43 -9.99%
Adjusted Per Share Value based on latest NOSH - 164,316
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 364.94 304.40 263.23 241.32 231.40 228.91 214.51 9.12%
EPS 38.74 33.91 30.52 33.64 32.37 28.90 30.17 4.19%
DPS 35.00 30.00 30.00 15.00 79.99 0.00 0.00 -
NAPS 1.2801 1.3402 1.3001 1.36 1.1198 1.289 1.458 -2.11%
Price Multiplier on Financial Quarter End Date
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 31/03/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 6.30 6.60 6.75 5.95 5.70 5.40 12.90 -
P/RPS 1.73 2.17 2.56 2.47 2.46 2.36 3.61 -11.38%
P/EPS 16.26 19.47 22.12 17.69 17.60 18.67 25.66 -7.22%
EY 6.15 5.14 4.52 5.65 5.68 5.36 3.90 7.76%
DY 5.56 4.55 4.44 2.52 14.04 0.00 0.00 -
P/NAPS 4.92 4.93 5.19 4.38 5.09 4.19 5.31 -1.24%
Price Multiplier on Announcement Date
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 26/04/06 28/04/05 21/04/04 21/04/03 23/04/02 20/04/01 10/04/00 -
Price 6.50 6.65 6.70 6.15 6.20 4.58 12.50 -
P/RPS 1.78 2.18 2.55 2.55 2.68 2.00 3.50 -10.51%
P/EPS 16.78 19.62 21.95 18.28 19.15 15.84 24.86 -6.25%
EY 5.96 5.10 4.56 5.47 5.22 6.31 4.02 6.68%
DY 5.38 4.51 4.48 2.44 12.90 0.00 0.00 -
P/NAPS 5.08 4.96 5.15 4.52 5.54 3.55 5.14 -0.19%

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