[AMWAY] YoY TTM Result on 30-Nov-2003 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -3.07%
YoY- -14.3%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 283,167 0 341,975 426,140 395,871 390,950 345,608 -3.09%
PBT 46,413 0 51,816 72,217 77,270 78,288 63,329 -4.78%
Tax -12,912 0 -12,513 -21,507 -18,097 -23,074 -19,258 -6.11%
NP 33,501 0 39,303 50,710 59,173 55,214 44,071 -4.23%
-
NP to SH 33,501 0 39,303 50,710 59,173 55,214 44,071 -4.23%
-
Tax Rate 27.82% - 24.15% 29.78% 23.42% 29.47% 30.41% -
Total Cost 249,666 0 302,672 375,430 336,698 335,736 301,537 -2.93%
-
Net Worth 212,122 164,339 164,317 212,144 220,261 210,490 208,555 0.26%
Dividend
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div 24,657 - 69,864 82,175 49,301 73,972 72,992 -15.74%
Div Payout % 73.60% - 177.76% 162.05% 83.32% 133.97% 165.63% -
Equity
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 212,122 164,339 164,317 212,144 220,261 210,490 208,555 0.26%
NOSH 164,435 164,339 164,317 164,453 164,374 164,445 164,217 0.02%
Ratio Analysis
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 11.83% 0.00% 11.49% 11.90% 14.95% 14.12% 12.75% -
ROE 15.79% 0.00% 23.92% 23.90% 26.86% 26.23% 21.13% -
Per Share
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 172.21 0.00 208.12 259.13 240.84 237.74 210.46 -3.11%
EPS 20.37 0.00 23.92 30.84 36.00 33.58 26.84 -4.26%
DPS 15.00 0.00 42.50 50.00 30.00 45.00 44.45 -15.75%
NAPS 1.29 1.00 1.00 1.29 1.34 1.28 1.27 0.24%
Adjusted Per Share Value based on latest NOSH - 164,453
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 172.24 0.00 208.01 259.21 240.80 237.80 210.22 -3.09%
EPS 20.38 0.00 23.91 30.85 35.99 33.59 26.81 -4.23%
DPS 15.00 0.00 42.50 49.99 29.99 45.00 44.40 -15.74%
NAPS 1.2903 0.9996 0.9995 1.2904 1.3398 1.2804 1.2686 0.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/03/07 30/12/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 6.70 6.55 6.75 6.40 5.80 4.98 6.85 -
P/RPS 3.89 0.00 3.24 2.47 2.41 2.09 3.25 2.87%
P/EPS 32.89 0.00 28.22 20.76 16.11 14.83 25.52 4.08%
EY 3.04 0.00 3.54 4.82 6.21 6.74 3.92 -3.93%
DY 2.24 0.00 6.30 7.81 5.17 9.04 6.49 -15.45%
P/NAPS 5.19 6.55 6.75 4.96 4.33 3.89 5.39 -0.59%
Price Multiplier on Announcement Date
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 03/05/07 20/01/06 31/01/05 30/01/04 23/01/03 29/01/02 15/01/01 -
Price 6.95 6.55 6.60 6.80 5.95 5.85 5.70 -
P/RPS 4.04 0.00 3.17 2.62 2.47 2.46 2.71 6.50%
P/EPS 34.11 0.00 27.59 22.05 16.53 17.42 21.24 7.76%
EY 2.93 0.00 3.62 4.53 6.05 5.74 4.71 -7.22%
DY 2.16 0.00 6.44 7.35 5.04 7.69 7.80 -18.34%
P/NAPS 5.39 6.55 6.60 5.27 4.44 4.57 4.49 2.92%

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