[AMWAY] YoY Quarter Result on 28-Feb-2005 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -44.54%
YoY- -7.93%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 143,155 124,852 131,156 105,639 102,000 87,837 88,422 7.89%
PBT 29,376 24,504 20,010 14,008 15,715 16,638 16,997 9.01%
Tax -7,614 -6,815 -5,699 -4,065 -4,916 -4,610 -5,217 6.14%
NP 21,762 17,689 14,311 9,943 10,799 12,028 11,780 10.16%
-
NP to SH 21,762 17,689 14,311 9,943 10,799 12,028 11,780 10.16%
-
Tax Rate 25.92% 27.81% 28.48% 29.02% 31.28% 27.71% 30.69% -
Total Cost 121,393 107,163 116,845 95,696 91,201 75,809 76,642 7.52%
-
Net Worth 246,548 220,290 210,310 220,225 213,678 223,471 184,011 4.72%
Dividend
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div 14,792 12,329 12,322 12,326 12,327 12,323 12,322 2.92%
Div Payout % 67.98% 69.70% 86.11% 123.97% 114.16% 102.46% 104.60% -
Equity
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 246,548 220,290 210,310 220,225 213,678 223,471 184,011 4.72%
NOSH 164,365 164,395 164,305 164,347 164,368 164,316 164,295 0.00%
Ratio Analysis
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 15.20% 14.17% 10.91% 9.41% 10.59% 13.69% 13.32% -
ROE 8.83% 8.03% 6.80% 4.51% 5.05% 5.38% 6.40% -
Per Share
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 87.10 75.95 79.82 64.28 62.06 53.46 53.82 7.88%
EPS 13.24 10.76 8.71 6.05 6.57 7.32 7.17 10.15%
DPS 9.00 7.50 7.50 7.50 7.50 7.50 7.50 2.91%
NAPS 1.50 1.34 1.28 1.34 1.30 1.36 1.12 4.71%
Adjusted Per Share Value based on latest NOSH - 164,347
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 87.08 75.94 79.78 64.26 62.04 53.43 53.78 7.89%
EPS 13.24 10.76 8.70 6.05 6.57 7.32 7.17 10.15%
DPS 9.00 7.50 7.50 7.50 7.50 7.50 7.50 2.91%
NAPS 1.4997 1.34 1.2793 1.3396 1.2997 1.3593 1.1193 4.72%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 30/06/08 29/06/07 31/03/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 6.75 6.85 6.30 6.60 6.75 5.95 5.70 -
P/RPS 7.75 9.02 7.89 10.27 10.88 11.13 10.59 -4.80%
P/EPS 50.98 63.66 72.33 109.09 102.74 81.28 79.50 -6.76%
EY 1.96 1.57 1.38 0.92 0.97 1.23 1.26 7.21%
DY 1.33 1.09 1.19 1.14 1.11 1.26 1.32 0.11%
P/NAPS 4.50 5.11 4.92 4.93 5.19 4.38 5.09 -1.92%
Price Multiplier on Announcement Date
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 30/07/08 20/08/07 26/04/06 28/04/05 21/04/04 21/04/03 23/04/02 -
Price 6.90 6.70 6.50 6.65 6.70 6.15 6.20 -
P/RPS 7.92 8.82 8.14 10.35 10.80 11.50 11.52 -5.73%
P/EPS 52.11 62.27 74.63 109.92 101.98 84.02 86.47 -7.67%
EY 1.92 1.61 1.34 0.91 0.98 1.19 1.16 8.27%
DY 1.30 1.12 1.15 1.13 1.12 1.22 1.21 1.13%
P/NAPS 4.60 5.00 5.08 4.96 5.15 4.52 5.54 -2.89%

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