[AMWAY] YoY Cumulative Quarter Result on 31-May-2004 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 53.07%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 431,064 438,176 380,134 339,441 318,662 281,672 284,151 6.79%
PBT 83,731 64,387 56,519 55,584 59,991 54,570 51,936 7.82%
Tax -22,823 -18,115 -16,228 -17,178 -17,238 -15,666 -15,514 6.28%
NP 60,908 46,272 40,291 38,406 42,753 38,904 36,422 8.45%
-
NP to SH 60,908 46,272 40,291 38,406 42,753 38,904 36,422 8.45%
-
Tax Rate 27.26% 28.13% 28.71% 30.90% 28.73% 28.71% 29.87% -
Total Cost 370,156 391,904 339,843 301,035 275,909 242,768 247,729 6.54%
-
Net Worth 238,371 215,333 215,345 218,664 230,119 187,370 215,310 1.61%
Dividend
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 78,087 73,969 69,864 69,873 69,857 78,070 - -
Div Payout % 128.21% 159.86% 173.40% 181.93% 163.40% 200.68% - -
Equity
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 238,371 215,333 215,345 218,664 230,119 187,370 215,310 1.61%
NOSH 164,394 164,376 164,385 164,409 164,371 164,359 164,359 0.00%
Ratio Analysis
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 14.13% 10.56% 10.60% 11.31% 13.42% 13.81% 12.82% -
ROE 25.55% 21.49% 18.71% 17.56% 18.58% 20.76% 16.92% -
Per Share
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 262.21 266.57 231.24 206.46 193.87 171.38 172.88 6.79%
EPS 37.05 28.15 24.51 23.36 26.01 23.67 22.16 8.44%
DPS 47.50 45.00 42.50 42.50 42.50 47.50 0.00 -
NAPS 1.45 1.31 1.31 1.33 1.40 1.14 1.31 1.61%
Adjusted Per Share Value based on latest NOSH - 164,395
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 262.20 266.53 231.23 206.47 193.83 171.33 172.84 6.79%
EPS 37.05 28.15 24.51 23.36 26.01 23.66 22.15 8.45%
DPS 47.50 44.99 42.50 42.50 42.49 47.49 0.00 -
NAPS 1.4499 1.3098 1.3099 1.3301 1.3998 1.1397 1.3097 1.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 28/09/07 30/06/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 6.75 6.40 6.65 6.70 6.35 6.05 4.96 -
P/RPS 2.57 2.40 2.88 3.25 3.28 3.53 2.87 -1.72%
P/EPS 18.22 22.74 27.13 28.68 24.41 25.56 22.38 -3.19%
EY 5.49 4.40 3.69 3.49 4.10 3.91 4.47 3.29%
DY 7.04 7.03 6.39 6.34 6.69 7.85 0.00 -
P/NAPS 4.66 4.89 5.08 5.04 4.54 5.31 3.79 3.31%
Price Multiplier on Announcement Date
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 19/11/07 03/08/06 26/07/05 16/07/04 28/07/03 23/07/02 23/07/01 -
Price 6.55 6.35 6.75 6.80 6.30 5.95 4.58 -
P/RPS 2.50 2.38 2.92 3.29 3.25 3.47 2.65 -0.91%
P/EPS 17.68 22.56 27.54 29.11 24.22 25.14 20.67 -2.43%
EY 5.66 4.43 3.63 3.44 4.13 3.98 4.84 2.50%
DY 7.25 7.09 6.30 6.25 6.75 7.98 0.00 -
P/NAPS 4.52 4.85 5.15 5.11 4.50 5.22 3.50 4.11%

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