[AMWAY] YoY Quarter Result on 28-Feb-2002 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -20.58%
YoY- -2.73%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Revenue 105,639 102,000 87,837 88,422 95,578 74,062 67,357 -0.47%
PBT 14,008 15,715 16,638 16,997 17,302 13,393 11,644 -0.19%
Tax -4,065 -4,916 -4,610 -5,217 -5,192 -3,951 -88 -3.99%
NP 9,943 10,799 12,028 11,780 12,110 9,442 11,556 0.15%
-
NP to SH 9,943 10,799 12,028 11,780 12,110 9,442 11,556 0.15%
-
Tax Rate 29.02% 31.28% 27.71% 30.69% 30.01% 29.50% 0.76% -
Total Cost 95,696 91,201 75,809 76,642 83,468 64,620 55,801 -0.57%
-
Net Worth 220,225 213,678 223,471 184,011 211,966 239,749 0 -100.00%
Dividend
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Div 12,326 12,327 12,323 12,322 12,323 11,839 19,753 0.50%
Div Payout % 123.97% 114.16% 102.46% 104.60% 101.76% 125.39% 170.94% -
Equity
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Net Worth 220,225 213,678 223,471 184,011 211,966 239,749 0 -100.00%
NOSH 164,347 164,368 164,316 164,295 164,314 98,662 98,769 -0.53%
Ratio Analysis
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
NP Margin 9.41% 10.59% 13.69% 13.32% 12.67% 12.75% 17.16% -
ROE 4.51% 5.05% 5.38% 6.40% 5.71% 3.94% 0.00% -
Per Share
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 64.28 62.06 53.46 53.82 58.17 75.07 68.20 0.06%
EPS 6.05 6.57 7.32 7.17 7.37 9.57 11.70 0.70%
DPS 7.50 7.50 7.50 7.50 7.50 12.00 20.00 1.04%
NAPS 1.34 1.30 1.36 1.12 1.29 2.43 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 164,295
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 64.26 62.04 53.43 53.78 58.14 45.05 40.97 -0.47%
EPS 6.05 6.57 7.32 7.17 7.37 5.74 7.03 0.15%
DPS 7.50 7.50 7.50 7.50 7.50 7.20 12.02 0.50%
NAPS 1.3396 1.2997 1.3593 1.1193 1.2893 1.4583 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 - -
Price 6.60 6.75 5.95 5.70 5.40 12.90 0.00 -
P/RPS 10.27 10.88 11.13 10.59 9.28 17.18 0.00 -100.00%
P/EPS 109.09 102.74 81.28 79.50 73.27 134.80 0.00 -100.00%
EY 0.92 0.97 1.23 1.26 1.36 0.74 0.00 -100.00%
DY 1.14 1.11 1.26 1.32 1.39 0.93 0.00 -100.00%
P/NAPS 4.93 5.19 4.38 5.09 4.19 5.31 0.00 -100.00%
Price Multiplier on Announcement Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 28/04/05 21/04/04 21/04/03 23/04/02 20/04/01 10/04/00 - -
Price 6.65 6.70 6.15 6.20 4.58 12.50 0.00 -
P/RPS 10.35 10.80 11.50 11.52 7.87 16.65 0.00 -100.00%
P/EPS 109.92 101.98 84.02 86.47 62.14 130.62 0.00 -100.00%
EY 0.91 0.98 1.19 1.16 1.61 0.77 0.00 -100.00%
DY 1.13 1.12 1.22 1.21 1.64 0.96 0.00 -100.00%
P/NAPS 4.96 5.15 4.52 5.54 3.55 5.14 0.00 -100.00%

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