[AMWAY] YoY TTM Result on 28-Feb-2003 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -2.03%
YoY- 2.91%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 0 239,975 440,303 395,286 383,794 367,124 359,338 -
PBT 0 36,101 71,294 76,911 77,983 67,238 71,689 -
Tax 0 -7,597 -21,813 -18,940 -21,649 -20,499 -10,471 -
NP 0 28,504 49,481 57,971 56,334 46,739 61,218 -
-
NP to SH 0 28,504 49,481 57,971 56,334 46,739 61,218 -
-
Tax Rate - 21.04% 30.60% 24.63% 27.76% 30.49% 14.61% -
Total Cost 0 211,471 390,822 337,315 327,460 320,385 298,120 -
-
Net Worth 164,305 164,347 213,678 223,471 164,295 211,966 239,749 -6.01%
Dividend
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - 57,536 82,179 49,303 73,970 73,476 77,930 -
Div Payout % - 201.85% 166.08% 85.05% 131.31% 157.21% 127.30% -
Equity
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 164,305 164,347 213,678 223,471 164,295 211,966 239,749 -6.01%
NOSH 164,305 164,347 164,368 164,316 164,295 164,314 98,662 8.73%
Ratio Analysis
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 0.00% 11.88% 11.24% 14.67% 14.68% 12.73% 17.04% -
ROE 0.00% 17.34% 23.16% 25.94% 34.29% 22.05% 25.53% -
Per Share
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 0.00 146.02 267.88 240.56 233.60 223.43 364.21 -
EPS 0.00 17.34 30.10 35.28 34.29 28.44 62.05 -
DPS 0.00 35.00 50.00 30.00 45.00 44.72 79.00 -
NAPS 1.00 1.00 1.30 1.36 1.00 1.29 2.43 -13.57%
Adjusted Per Share Value based on latest NOSH - 164,316
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 0.00 145.97 267.82 240.44 233.45 223.31 218.58 -
EPS 0.00 17.34 30.10 35.26 34.27 28.43 37.24 -
DPS 0.00 35.00 49.99 29.99 44.99 44.69 47.40 -
NAPS 0.9994 0.9997 1.2997 1.3593 0.9994 1.2893 1.4583 -6.01%
Price Multiplier on Financial Quarter End Date
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 31/03/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 6.30 6.60 6.75 5.95 5.70 5.40 12.90 -
P/RPS 0.00 4.52 2.52 2.47 2.44 2.42 3.54 -
P/EPS 0.00 38.05 22.42 16.87 16.62 18.98 20.79 -
EY 0.00 2.63 4.46 5.93 6.02 5.27 4.81 -
DY 0.00 5.30 7.41 5.04 7.89 8.28 6.12 -
P/NAPS 6.30 6.60 5.19 4.38 5.70 4.19 5.31 2.84%
Price Multiplier on Announcement Date
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 26/04/06 28/04/05 21/04/04 21/04/03 23/04/02 20/04/01 - -
Price 6.50 6.65 6.70 6.15 6.20 4.58 0.00 -
P/RPS 0.00 4.55 2.50 2.56 2.65 2.05 0.00 -
P/EPS 0.00 38.34 22.26 17.43 18.08 16.10 0.00 -
EY 0.00 2.61 4.49 5.74 5.53 6.21 0.00 -
DY 0.00 5.26 7.46 4.88 7.26 9.76 0.00 -
P/NAPS 6.50 6.65 5.15 4.52 6.20 3.55 0.00 -

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