[AMWAY] YoY 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- 23.31%
YoY- -11.81%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 163,894 138,199 129,919 123,066 120,293 91,460 95,991 8.80%
PBT 35,642 20,080 17,460 19,331 21,076 16,824 17,982 11.40%
Tax -9,327 -5,654 -5,039 -6,015 -5,976 -4,532 -5,313 9.28%
NP 26,315 14,426 12,421 13,316 15,100 12,292 12,669 12.22%
-
NP to SH 26,315 14,426 12,421 13,316 15,100 12,292 12,669 12.22%
-
Tax Rate 26.17% 28.16% 28.86% 31.12% 28.35% 26.94% 29.55% -
Total Cost 137,579 123,773 117,498 109,750 105,193 79,168 83,322 8.23%
-
Net Worth 238,330 215,239 215,231 218,645 230,032 187,337 215,257 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 53,418 45,183 45,182 45,208 45,184 12,324 12,323 26.04%
Div Payout % 203.00% 313.21% 363.76% 339.51% 299.24% 100.27% 97.28% -
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 238,330 215,239 215,231 218,645 230,032 187,337 215,257 1.61%
NOSH 164,366 164,305 164,298 164,395 164,309 164,331 164,319 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 16.06% 10.44% 9.56% 10.82% 12.55% 13.44% 13.20% -
ROE 11.04% 6.70% 5.77% 6.09% 6.56% 6.56% 5.89% -
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 99.71 84.11 79.07 74.86 73.21 55.66 58.42 8.80%
EPS 16.01 8.78 7.56 8.10 9.19 7.48 7.71 12.22%
DPS 32.50 27.50 27.50 27.50 27.50 7.50 7.50 26.03%
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 99.69 84.06 79.03 74.86 73.17 55.63 58.39 8.80%
EPS 16.01 8.77 7.56 8.10 9.18 7.48 7.71 12.22%
DPS 32.49 27.48 27.48 27.50 27.48 7.50 7.50 26.02%
NAPS 1.4497 1.3092 1.3092 1.33 1.3992 1.1395 1.3094 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 6.77 7.61 8.41 8.95 8.67 10.87 8.49 -3.50%
P/EPS 42.16 72.89 87.96 82.72 69.10 80.88 64.33 -6.45%
EY 2.37 1.37 1.14 1.21 1.45 1.24 1.55 6.93%
DY 4.81 4.30 4.14 4.10 4.33 1.24 1.51 20.06%
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 6.57 7.55 8.54 9.08 8.61 10.69 7.84 -2.75%
P/EPS 40.91 72.32 89.29 83.95 68.55 79.55 59.40 -5.71%
EY 2.44 1.38 1.12 1.19 1.46 1.26 1.68 6.06%
DY 4.96 4.33 4.07 4.04 4.37 1.26 1.64 19.08%
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