[AMWAY] YoY Cumulative Quarter Result on 30-Nov-2002 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- -71.55%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 168,821 144,576 114,375 110,532 101,790 92,583 102,267 -0.53%
PBT 24,297 25,051 20,538 22,277 20,750 11,652 21,725 -0.11%
Tax -6,762 -7,124 -6,247 -6,382 -5,917 -9 -6,369 -0.06%
NP 17,535 17,927 14,291 15,895 14,833 11,643 15,356 -0.14%
-
NP to SH 17,535 17,927 14,291 15,895 14,833 11,643 15,356 -0.14%
-
Tax Rate 27.83% 28.44% 30.42% 28.65% 28.52% 0.08% 29.32% -
Total Cost 151,286 126,649 100,084 94,637 86,957 80,940 86,911 -0.58%
-
Net Worth 207,067 210,325 212,144 220,261 210,490 208,555 242,618 0.16%
Dividend
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div 16,433 12,323 12,334 12,328 12,333 12,316 - -100.00%
Div Payout % 93.72% 68.74% 86.31% 77.56% 83.15% 105.78% - -
Equity
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 207,067 210,325 212,144 220,261 210,490 208,555 242,618 0.16%
NOSH 164,339 164,317 164,453 164,374 164,445 164,217 98,625 -0.54%
Ratio Analysis
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 10.39% 12.40% 12.49% 14.38% 14.57% 12.58% 15.02% -
ROE 8.47% 8.52% 6.74% 7.22% 7.05% 5.58% 6.33% -
Per Share
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 102.73 87.99 69.55 67.24 61.90 56.38 103.69 0.00%
EPS 10.67 10.91 8.69 9.67 9.02 7.09 15.57 0.40%
DPS 10.00 7.50 7.50 7.50 7.50 7.50 0.00 -100.00%
NAPS 1.26 1.28 1.29 1.34 1.28 1.27 2.46 0.71%
Adjusted Per Share Value based on latest NOSH - 164,374
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 102.69 87.94 69.57 67.23 61.92 56.32 62.21 -0.53%
EPS 10.67 10.90 8.69 9.67 9.02 7.08 9.34 -0.14%
DPS 10.00 7.50 7.50 7.50 7.50 7.49 0.00 -100.00%
NAPS 1.2595 1.2794 1.2904 1.3398 1.2804 1.2686 1.4758 0.16%
Price Multiplier on Financial Quarter End Date
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/12/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 6.55 6.75 6.40 5.80 4.98 6.85 0.00 -
P/RPS 6.38 7.67 9.20 8.63 8.05 12.15 0.00 -100.00%
P/EPS 61.39 61.87 73.65 59.98 55.21 96.61 0.00 -100.00%
EY 1.63 1.62 1.36 1.67 1.81 1.04 0.00 -100.00%
DY 1.53 1.11 1.17 1.29 1.51 1.09 0.00 -100.00%
P/NAPS 5.20 5.27 4.96 4.33 3.89 5.39 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 20/01/06 31/01/05 30/01/04 23/01/03 29/01/02 15/01/01 18/02/00 -
Price 6.55 6.60 6.80 5.95 5.85 5.70 13.90 -
P/RPS 6.38 7.50 9.78 8.85 9.45 10.11 13.41 0.79%
P/EPS 61.39 60.49 78.25 61.53 64.86 80.39 89.27 0.39%
EY 1.63 1.65 1.28 1.63 1.54 1.24 1.12 -0.39%
DY 1.53 1.14 1.10 1.26 1.28 1.32 0.00 -100.00%
P/NAPS 5.20 5.16 5.27 4.44 4.57 4.49 5.65 0.08%

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