[AMWAY] YoY TTM Result on 31-Aug-2004 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 12.36%
YoY- 2.45%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 645,458 584,251 0 456,350 422,297 387,129 381,743 7.41%
PBT 129,249 120,312 0 72,354 73,956 75,743 74,190 7.85%
Tax -34,154 -32,400 0 -18,760 -21,642 -17,632 -22,166 6.06%
NP 95,095 87,912 0 53,594 52,314 58,111 52,024 8.56%
-
NP to SH 95,095 87,912 0 53,594 52,314 58,111 52,024 8.56%
-
Tax Rate 26.42% 26.93% - 25.93% 29.26% 23.28% 29.88% -
Total Cost 550,363 496,339 0 402,756 369,983 329,018 329,719 7.22%
-
Net Worth 234,994 225,170 164,460 200,534 207,197 164,350 205,505 1.84%
Dividend
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 88,768 92,873 - 82,198 82,170 49,306 73,954 2.51%
Div Payout % 93.35% 105.64% - 153.37% 157.07% 84.85% 142.16% -
Equity
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 234,994 225,170 164,460 200,534 207,197 164,350 205,505 1.84%
NOSH 164,331 164,357 164,460 164,372 164,442 164,350 164,404 -0.00%
Ratio Analysis
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 14.73% 15.05% 0.00% 11.74% 12.39% 15.01% 13.63% -
ROE 40.47% 39.04% 0.00% 26.73% 25.25% 35.36% 25.32% -
Per Share
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 392.78 355.47 0.00 277.63 256.81 235.55 232.20 7.42%
EPS 57.87 53.49 0.00 32.61 31.81 35.36 31.64 8.57%
DPS 54.00 56.50 0.00 50.00 50.00 30.00 45.00 2.51%
NAPS 1.43 1.37 1.00 1.22 1.26 1.00 1.25 1.84%
Adjusted Per Share Value based on latest NOSH - 164,372
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 392.65 355.41 0.00 277.61 256.89 235.50 232.22 7.41%
EPS 57.85 53.48 0.00 32.60 31.82 35.35 31.65 8.56%
DPS 54.00 56.50 0.00 50.00 49.99 29.99 44.99 2.51%
NAPS 1.4295 1.3698 1.0005 1.2199 1.2604 0.9998 1.2501 1.84%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/12/08 31/12/07 29/09/06 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 6.90 6.30 6.50 6.70 6.70 6.00 4.86 -
P/RPS 1.76 1.77 0.00 2.41 2.61 2.55 2.09 -2.31%
P/EPS 11.92 11.78 0.00 20.55 21.06 16.97 15.36 -3.39%
EY 8.39 8.49 0.00 4.87 4.75 5.89 6.51 3.51%
DY 7.83 8.97 0.00 7.46 7.46 5.00 9.26 -2.25%
P/NAPS 4.83 4.60 6.50 5.49 5.32 6.00 3.89 2.99%
Price Multiplier on Announcement Date
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 23/02/09 25/02/08 20/11/06 20/10/04 27/10/03 31/10/02 23/10/01 -
Price 7.10 6.70 6.50 6.80 6.85 5.95 4.46 -
P/RPS 1.81 1.88 0.00 2.45 2.67 2.53 1.92 -0.80%
P/EPS 12.27 12.53 0.00 20.86 21.53 16.83 14.09 -1.86%
EY 8.15 7.98 0.00 4.79 4.64 5.94 7.10 1.89%
DY 7.61 8.43 0.00 7.35 7.30 5.04 10.09 -3.77%
P/NAPS 4.97 4.89 6.50 5.57 5.44 5.95 3.57 4.61%

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