[AMWAY] YoY Annualized Quarter Result on 31-May-2005 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
26-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- -3.62%
YoY- 4.91%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 631,481 574,752 584,234 506,845 452,588 424,882 375,562 8.54%
PBT 131,944 111,641 85,849 75,358 74,112 79,988 72,760 9.84%
Tax -34,336 -30,430 -24,153 -21,637 -22,904 -22,984 -20,888 8.15%
NP 97,608 81,210 61,696 53,721 51,208 57,004 51,872 10.48%
-
NP to SH 97,608 81,210 61,696 53,721 51,208 57,004 51,872 10.48%
-
Tax Rate 26.02% 27.26% 28.13% 28.71% 30.90% 28.73% 28.71% -
Total Cost 533,873 493,541 522,538 453,124 401,380 367,878 323,690 8.21%
-
Net Worth 266,323 238,371 215,333 215,345 218,664 230,119 187,370 5.70%
Dividend
30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 103,022 104,116 98,625 93,152 93,165 93,143 104,094 -0.16%
Div Payout % 105.55% 128.21% 159.86% 173.40% 181.93% 163.40% 200.68% -
Equity
30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 266,323 238,371 215,333 215,345 218,664 230,119 187,370 5.70%
NOSH 164,397 164,394 164,376 164,385 164,409 164,371 164,359 0.00%
Ratio Analysis
30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 15.46% 14.13% 10.56% 10.60% 11.31% 13.42% 13.81% -
ROE 36.65% 34.07% 28.65% 24.95% 23.42% 24.77% 27.68% -
Per Share
30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 384.12 349.62 355.42 308.33 275.28 258.49 228.50 8.53%
EPS 59.37 49.40 37.53 32.68 31.15 34.68 31.56 10.48%
DPS 62.67 63.33 60.00 56.67 56.67 56.67 63.33 -0.16%
NAPS 1.62 1.45 1.31 1.31 1.33 1.40 1.14 5.69%
Adjusted Per Share Value based on latest NOSH - 164,298
30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 384.11 349.61 355.37 308.30 275.30 258.44 228.44 8.54%
EPS 59.37 49.40 37.53 32.68 31.15 34.67 31.55 10.48%
DPS 62.67 63.33 59.99 56.66 56.67 56.66 63.32 -0.16%
NAPS 1.62 1.4499 1.3098 1.3099 1.3301 1.3998 1.1397 5.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/09/08 28/09/07 30/06/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 6.75 6.75 6.40 6.65 6.70 6.35 6.05 -
P/RPS 1.76 1.93 1.80 2.16 2.43 2.46 2.65 -6.25%
P/EPS 11.37 13.66 17.05 20.35 21.51 18.31 19.17 -7.90%
EY 8.80 7.32 5.86 4.91 4.65 5.46 5.22 8.58%
DY 9.28 9.38 9.38 8.52 8.46 8.92 10.47 -1.88%
P/NAPS 4.17 4.66 4.89 5.08 5.04 4.54 5.31 -3.74%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 10/11/08 19/11/07 03/08/06 26/07/05 16/07/04 28/07/03 23/07/02 -
Price 6.60 6.55 6.35 6.75 6.80 6.30 5.95 -
P/RPS 1.72 1.87 1.79 2.19 2.47 2.44 2.60 -6.30%
P/EPS 11.12 13.26 16.92 20.65 21.83 18.17 18.85 -7.98%
EY 9.00 7.54 5.91 4.84 4.58 5.50 5.30 8.71%
DY 9.49 9.67 9.45 8.40 8.33 8.99 10.64 -1.78%
P/NAPS 4.07 4.52 4.85 5.15 5.11 4.50 5.22 -3.84%

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