[AMWAY] YoY Cumulative 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- 54.61%
YoY- 9.89%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 438,176 380,134 339,441 318,662 281,672 284,151 266,301 8.52%
PBT 64,387 56,519 55,584 59,991 54,570 51,936 51,891 3.60%
Tax -18,115 -16,228 -17,178 -17,238 -15,666 -15,514 -15,352 2.75%
NP 46,272 40,291 38,406 42,753 38,904 36,422 36,539 3.95%
-
NP to SH 46,272 40,291 38,406 42,753 38,904 36,422 36,539 3.95%
-
Tax Rate 28.13% 28.71% 30.90% 28.73% 28.71% 29.87% 29.59% -
Total Cost 391,904 339,843 301,035 275,909 242,768 247,729 229,762 9.17%
-
Net Worth 215,333 215,345 218,664 230,119 187,370 215,310 207,159 0.63%
Dividend
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 73,969 69,864 69,873 69,857 78,070 - - -
Div Payout % 159.86% 173.40% 181.93% 163.40% 200.68% - - -
Equity
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 215,333 215,345 218,664 230,119 187,370 215,310 207,159 0.63%
NOSH 164,376 164,385 164,409 164,371 164,359 164,359 98,647 8.75%
Ratio Analysis
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 10.56% 10.60% 11.31% 13.42% 13.81% 12.82% 13.72% -
ROE 21.49% 18.71% 17.56% 18.58% 20.76% 16.92% 17.64% -
Per Share
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 266.57 231.24 206.46 193.87 171.38 172.88 269.95 -0.20%
EPS 28.15 24.51 23.36 26.01 23.67 22.16 37.04 -4.41%
DPS 45.00 42.50 42.50 42.50 47.50 0.00 0.00 -
NAPS 1.31 1.31 1.33 1.40 1.14 1.31 2.10 -7.46%
Adjusted Per Share Value based on latest NOSH - 164,309
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 266.55 231.25 206.49 193.85 171.35 172.86 162.00 8.52%
EPS 28.15 24.51 23.36 26.01 23.67 22.16 22.23 3.95%
DPS 45.00 42.50 42.51 42.50 47.49 0.00 0.00 -
NAPS 1.3099 1.31 1.3302 1.3999 1.1398 1.3098 1.2602 0.63%
Price Multiplier on Financial Quarter End Date
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 30/06/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 6.40 6.65 6.70 6.35 6.05 4.96 12.50 -
P/RPS 2.40 2.88 3.25 3.28 3.53 2.87 4.63 -10.23%
P/EPS 22.74 27.13 28.68 24.41 25.56 22.38 33.75 -6.28%
EY 4.40 3.69 3.49 4.10 3.91 4.47 2.96 6.73%
DY 7.03 6.39 6.34 6.69 7.85 0.00 0.00 -
P/NAPS 4.89 5.08 5.04 4.54 5.31 3.79 5.95 -3.17%
Price Multiplier on Announcement Date
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 03/08/06 26/07/05 16/07/04 28/07/03 23/07/02 23/07/01 10/07/00 -
Price 6.35 6.75 6.80 6.30 5.95 4.58 11.90 -
P/RPS 2.38 2.92 3.29 3.25 3.47 2.65 4.41 -9.63%
P/EPS 22.56 27.54 29.11 24.22 25.14 20.67 32.13 -5.64%
EY 4.43 3.63 3.44 4.13 3.98 4.84 3.11 5.98%
DY 7.09 6.30 6.25 6.75 7.98 0.00 0.00 -
P/NAPS 4.85 5.15 5.11 4.50 5.22 3.50 5.67 -2.53%

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