[AMWAY] YoY TTM Result on 30-Nov-2002 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- 1.83%
YoY- 7.17%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 0 341,975 426,140 395,871 390,950 345,608 352,633 -
PBT 0 51,816 72,217 77,270 78,288 63,329 69,940 -
Tax 0 -12,513 -21,507 -18,097 -23,074 -19,258 -6,608 -
NP 0 39,303 50,710 59,173 55,214 44,071 63,332 -
-
NP to SH 0 39,303 50,710 59,173 55,214 44,071 63,332 -
-
Tax Rate - 24.15% 29.78% 23.42% 29.47% 30.41% 9.45% -
Total Cost 0 302,672 375,430 336,698 335,736 301,537 289,301 -
-
Net Worth 164,339 164,317 212,144 220,261 210,490 208,555 242,618 0.41%
Dividend
31/12/05 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 -
Div Payout % - 177.76% 162.05% 83.32% 133.97% 165.63% 135.55% -
Equity
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 164,339 164,317 212,144 220,261 210,490 208,555 242,618 0.41%
NOSH 164,339 164,317 164,453 164,374 164,445 164,217 98,625 -0.54%
Ratio Analysis
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 0.00% 11.49% 11.90% 14.95% 14.12% 12.75% 17.96% -
ROE 0.00% 23.92% 23.90% 26.86% 26.23% 21.13% 26.10% -
Per Share
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 0.00 208.12 259.13 240.84 237.74 210.46 357.55 -
EPS 0.00 23.92 30.84 36.00 33.58 26.84 64.21 -
DPS 0.00 42.50 50.00 30.00 45.00 44.45 87.00 -
NAPS 1.00 1.00 1.29 1.34 1.28 1.27 2.46 0.96%
Adjusted Per Share Value based on latest NOSH - 164,374
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 0.00 208.01 259.21 240.80 237.80 210.22 214.50 -
EPS 0.00 23.91 30.85 35.99 33.59 26.81 38.52 -
DPS 0.00 42.50 49.99 29.99 45.00 44.40 52.22 -
NAPS 0.9996 0.9995 1.2904 1.3398 1.2804 1.2686 1.4758 0.41%
Price Multiplier on Financial Quarter End Date
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/12/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 6.55 6.75 6.40 5.80 4.98 6.85 0.00 -
P/RPS 0.00 3.24 2.47 2.41 2.09 3.25 0.00 -
P/EPS 0.00 28.22 20.76 16.11 14.83 25.52 0.00 -
EY 0.00 3.54 4.82 6.21 6.74 3.92 0.00 -
DY 0.00 6.30 7.81 5.17 9.04 6.49 0.00 -
P/NAPS 6.55 6.75 4.96 4.33 3.89 5.39 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 20/01/06 31/01/05 30/01/04 23/01/03 29/01/02 15/01/01 - -
Price 6.55 6.60 6.80 5.95 5.85 5.70 0.00 -
P/RPS 0.00 3.17 2.62 2.47 2.46 2.71 0.00 -
P/EPS 0.00 27.59 22.05 16.53 17.42 21.24 0.00 -
EY 0.00 3.62 4.53 6.05 5.74 4.71 0.00 -
DY 0.00 6.44 7.35 5.04 7.69 7.80 0.00 -
P/NAPS 6.55 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