[AMWAY] YoY Quarter Result on 31-May-2002 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- 4.35%
YoY- -2.98%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Revenue 129,919 123,066 120,293 91,460 95,991 89,973 87,077 -0.42%
PBT 17,460 19,331 21,076 16,824 17,982 16,773 16,234 -0.07%
Tax -5,039 -6,015 -5,976 -4,532 -5,313 -5,032 -94 -4.14%
NP 12,421 13,316 15,100 12,292 12,669 11,741 16,140 0.27%
-
NP to SH 12,421 13,316 15,100 12,292 12,669 11,741 16,140 0.27%
-
Tax Rate 28.86% 31.12% 28.35% 26.94% 29.55% 30.00% 0.58% -
Total Cost 117,498 109,750 105,193 79,168 83,322 78,232 70,937 -0.53%
-
Net Worth 215,231 218,645 230,032 187,337 215,257 207,194 0 -100.00%
Dividend
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Div 45,182 45,208 45,184 12,324 12,323 41,438 29,596 -0.44%
Div Payout % 363.76% 339.51% 299.24% 100.27% 97.28% 352.94% 183.37% -
Equity
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Net Worth 215,231 218,645 230,032 187,337 215,257 207,194 0 -100.00%
NOSH 164,298 164,395 164,309 164,331 164,319 98,663 98,655 -0.54%
Ratio Analysis
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
NP Margin 9.56% 10.82% 12.55% 13.44% 13.20% 13.05% 18.54% -
ROE 5.77% 6.09% 6.56% 6.56% 5.89% 5.67% 0.00% -
Per Share
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 79.07 74.86 73.21 55.66 58.42 91.19 88.26 0.11%
EPS 7.56 8.10 9.19 7.48 7.71 11.90 16.36 0.82%
DPS 27.50 27.50 27.50 7.50 7.50 42.00 30.00 0.09%
NAPS 1.31 1.33 1.40 1.14 1.31 2.10 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 164,331
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 79.03 74.86 73.17 55.63 58.39 54.73 52.97 -0.42%
EPS 7.56 8.10 9.18 7.48 7.71 7.14 9.82 0.27%
DPS 27.48 27.50 27.48 7.50 7.50 25.21 18.00 -0.44%
NAPS 1.3092 1.33 1.3992 1.1395 1.3094 1.2603 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 - -
Price 6.65 6.70 6.35 6.05 4.96 12.50 0.00 -
P/RPS 8.41 8.95 8.67 10.87 8.49 13.71 0.00 -100.00%
P/EPS 87.96 82.72 69.10 80.88 64.33 105.04 0.00 -100.00%
EY 1.14 1.21 1.45 1.24 1.55 0.95 0.00 -100.00%
DY 4.14 4.10 4.33 1.24 1.51 3.36 0.00 -100.00%
P/NAPS 5.08 5.04 4.54 5.31 3.79 5.95 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 26/07/05 16/07/04 28/07/03 23/07/02 23/07/01 10/07/00 - -
Price 6.75 6.80 6.30 5.95 4.58 11.90 0.00 -
P/RPS 8.54 9.08 8.61 10.69 7.84 13.05 0.00 -100.00%
P/EPS 89.29 83.95 68.55 79.55 59.40 100.00 0.00 -100.00%
EY 1.12 1.19 1.46 1.26 1.68 1.00 0.00 -100.00%
DY 4.07 4.04 4.37 1.26 1.64 3.53 0.00 -100.00%
P/NAPS 5.15 5.11 4.50 5.22 3.50 5.67 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