[AMWAY] QoQ Annualized Quarter Result on 28-Feb-2001 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
28-Feb-2001 [#2]
Profit Trend
QoQ- 2.01%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Revenue 407,160 381,744 378,868 376,322 370,332 355,291 355,068 9.54%
PBT 83,000 74,191 69,248 67,908 46,608 68,402 69,188 12.88%
Tax -23,668 -22,166 -20,685 -20,402 -36 -20,618 -20,469 10.15%
NP 59,332 52,025 48,562 47,506 46,572 47,784 48,718 14.02%
-
NP to SH 59,332 52,025 48,562 47,506 46,572 47,784 48,718 14.02%
-
Tax Rate 28.52% 29.88% 29.87% 30.04% 0.08% 30.14% 29.58% -
Total Cost 347,828 329,719 330,305 328,816 323,760 307,507 306,349 8.82%
-
Net Worth 210,490 205,469 215,310 211,904 208,555 206,131 207,159 1.06%
Dividend
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Div 49,333 - - - 49,265 - - -
Div Payout % 83.15% - - - 105.78% - - -
Equity
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Net Worth 210,490 205,469 215,310 211,904 208,555 206,131 207,159 1.06%
NOSH 164,445 164,375 164,359 164,266 164,217 98,627 98,647 40.54%
Ratio Analysis
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
NP Margin 14.57% 13.63% 12.82% 12.62% 12.58% 13.45% 13.72% -
ROE 28.19% 25.32% 22.55% 22.42% 22.33% 23.18% 23.52% -
Per Share
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 247.60 232.24 230.51 229.09 225.51 360.24 359.94 -22.05%
EPS 36.08 31.65 29.55 28.92 28.36 48.45 49.39 -18.87%
DPS 30.00 0.00 0.00 0.00 30.00 0.00 0.00 -
NAPS 1.28 1.25 1.31 1.29 1.27 2.09 2.10 -28.08%
Adjusted Per Share Value based on latest NOSH - 164,314
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 247.69 232.22 230.48 228.93 225.28 216.13 216.00 9.54%
EPS 36.09 31.65 29.54 28.90 28.33 29.07 29.64 14.01%
DPS 30.01 0.00 0.00 0.00 29.97 0.00 0.00 -
NAPS 1.2805 1.2499 1.3098 1.2891 1.2687 1.2539 1.2602 1.07%
Price Multiplier on Financial Quarter End Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 -
Price 4.98 4.86 4.96 5.40 6.85 11.50 12.50 -
P/RPS 2.01 2.09 2.15 2.36 3.04 3.19 3.47 -30.48%
P/EPS 13.80 15.36 16.79 18.67 24.15 23.74 25.31 -33.23%
EY 7.24 6.51 5.96 5.36 4.14 4.21 3.95 49.71%
DY 6.02 0.00 0.00 0.00 4.38 0.00 0.00 -
P/NAPS 3.89 3.89 3.79 4.19 5.39 5.50 5.95 -24.65%
Price Multiplier on Announcement Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 29/01/02 23/10/01 23/07/01 20/04/01 15/01/01 23/10/00 10/07/00 -
Price 5.85 4.46 4.58 4.58 5.70 6.90 11.90 -
P/RPS 2.36 1.92 1.99 2.00 2.53 1.92 3.31 -20.17%
P/EPS 16.21 14.09 15.50 15.84 20.10 14.24 24.10 -23.21%
EY 6.17 7.10 6.45 6.31 4.98 7.02 4.15 30.23%
DY 5.13 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 4.57 3.57 3.50 3.55 4.49 3.30 5.67 -13.38%

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