[AMWAY] YoY Quarter Result on 29-Feb-2004 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- -24.43%
YoY- -10.22%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 124,852 131,156 105,639 102,000 87,837 88,422 95,578 4.30%
PBT 24,504 20,010 14,008 15,715 16,638 16,997 17,302 5.64%
Tax -6,815 -5,699 -4,065 -4,916 -4,610 -5,217 -5,192 4.38%
NP 17,689 14,311 9,943 10,799 12,028 11,780 12,110 6.16%
-
NP to SH 17,689 14,311 9,943 10,799 12,028 11,780 12,110 6.16%
-
Tax Rate 27.81% 28.48% 29.02% 31.28% 27.71% 30.69% 30.01% -
Total Cost 107,163 116,845 95,696 91,201 75,809 76,642 83,468 4.02%
-
Net Worth 220,290 210,310 220,225 213,678 223,471 184,011 211,966 0.60%
Dividend
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 12,329 12,322 12,326 12,327 12,323 12,322 12,323 0.00%
Div Payout % 69.70% 86.11% 123.97% 114.16% 102.46% 104.60% 101.76% -
Equity
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 220,290 210,310 220,225 213,678 223,471 184,011 211,966 0.60%
NOSH 164,395 164,305 164,347 164,368 164,316 164,295 164,314 0.00%
Ratio Analysis
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 14.17% 10.91% 9.41% 10.59% 13.69% 13.32% 12.67% -
ROE 8.03% 6.80% 4.51% 5.05% 5.38% 6.40% 5.71% -
Per Share
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 75.95 79.82 64.28 62.06 53.46 53.82 58.17 4.29%
EPS 10.76 8.71 6.05 6.57 7.32 7.17 7.37 6.15%
DPS 7.50 7.50 7.50 7.50 7.50 7.50 7.50 0.00%
NAPS 1.34 1.28 1.34 1.30 1.36 1.12 1.29 0.60%
Adjusted Per Share Value based on latest NOSH - 164,368
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 75.94 79.78 64.26 62.04 53.43 53.78 58.14 4.30%
EPS 10.76 8.70 6.05 6.57 7.32 7.17 7.37 6.15%
DPS 7.50 7.50 7.50 7.50 7.50 7.50 7.50 0.00%
NAPS 1.34 1.2793 1.3396 1.2997 1.3593 1.1193 1.2893 0.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 29/06/07 31/03/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 6.85 6.30 6.60 6.75 5.95 5.70 5.40 -
P/RPS 9.02 7.89 10.27 10.88 11.13 10.59 9.28 -0.44%
P/EPS 63.66 72.33 109.09 102.74 81.28 79.50 73.27 -2.19%
EY 1.57 1.38 0.92 0.97 1.23 1.26 1.36 2.29%
DY 1.09 1.19 1.14 1.11 1.26 1.32 1.39 -3.76%
P/NAPS 5.11 4.92 4.93 5.19 4.38 5.09 4.19 3.18%
Price Multiplier on Announcement Date
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 20/08/07 26/04/06 28/04/05 21/04/04 21/04/03 23/04/02 20/04/01 -
Price 6.70 6.50 6.65 6.70 6.15 6.20 4.58 -
P/RPS 8.82 8.14 10.35 10.80 11.50 11.52 7.87 1.81%
P/EPS 62.27 74.63 109.92 101.98 84.02 86.47 62.14 0.03%
EY 1.61 1.34 0.91 0.98 1.19 1.16 1.61 0.00%
DY 1.12 1.15 1.13 1.12 1.22 1.21 1.64 -5.84%
P/NAPS 5.00 5.08 4.96 5.15 4.52 5.54 3.55 5.55%

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