[AMWAY] YoY TTM Result on 30-Nov-2001 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- 6.13%
YoY- 25.28%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 341,975 426,140 395,871 390,950 345,608 352,633 0.03%
PBT 51,816 72,217 77,270 78,288 63,329 69,940 0.31%
Tax -12,513 -21,507 -18,097 -23,074 -19,258 -6,608 -0.66%
NP 39,303 50,710 59,173 55,214 44,071 63,332 0.50%
-
NP to SH 39,303 50,710 59,173 55,214 44,071 63,332 0.50%
-
Tax Rate 24.15% 29.78% 23.42% 29.47% 30.41% 9.45% -
Total Cost 302,672 375,430 336,698 335,736 301,537 289,301 -0.04%
-
Net Worth 164,317 212,144 220,261 210,490 208,555 242,618 0.41%
Dividend
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div 69,864 82,175 49,301 73,972 72,992 85,845 0.21%
Div Payout % 177.76% 162.05% 83.32% 133.97% 165.63% 135.55% -
Equity
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 164,317 212,144 220,261 210,490 208,555 242,618 0.41%
NOSH 164,317 164,453 164,374 164,445 164,217 98,625 -0.53%
Ratio Analysis
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 11.49% 11.90% 14.95% 14.12% 12.75% 17.96% -
ROE 23.92% 23.90% 26.86% 26.23% 21.13% 26.10% -
Per Share
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 208.12 259.13 240.84 237.74 210.46 357.55 0.57%
EPS 23.92 30.84 36.00 33.58 26.84 64.21 1.04%
DPS 42.50 50.00 30.00 45.00 44.45 87.00 0.75%
NAPS 1.00 1.29 1.34 1.28 1.27 2.46 0.95%
Adjusted Per Share Value based on latest NOSH - 164,445
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 208.01 259.21 240.80 237.80 210.22 214.50 0.03%
EPS 23.91 30.85 35.99 33.59 26.81 38.52 0.50%
DPS 42.50 49.99 29.99 45.00 44.40 52.22 0.21%
NAPS 0.9995 1.2904 1.3398 1.2804 1.2686 1.4758 0.41%
Price Multiplier on Financial Quarter End Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 6.75 6.40 5.80 4.98 6.85 0.00 -
P/RPS 3.24 2.47 2.41 2.09 3.25 0.00 -100.00%
P/EPS 28.22 20.76 16.11 14.83 25.52 0.00 -100.00%
EY 3.54 4.82 6.21 6.74 3.92 0.00 -100.00%
DY 6.30 7.81 5.17 9.04 6.49 0.00 -100.00%
P/NAPS 6.75 4.96 4.33 3.89 5.39 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 31/01/05 30/01/04 23/01/03 29/01/02 15/01/01 - -
Price 6.60 6.80 5.95 5.85 5.70 0.00 -
P/RPS 3.17 2.62 2.47 2.46 2.71 0.00 -100.00%
P/EPS 27.59 22.05 16.53 17.42 21.24 0.00 -100.00%
EY 3.62 4.53 6.05 5.74 4.71 0.00 -100.00%
DY 6.44 7.35 5.04 7.69 7.80 0.00 -100.00%
P/NAPS 6.60 5.27 4.44 4.57 4.49 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