[AMWAY] QoQ Annualized Quarter Result on 28-Feb-2002 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -10.29%
YoY- 12.04%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 442,128 387,129 375,562 380,424 407,160 381,744 378,868 10.83%
PBT 89,108 75,743 72,760 75,492 83,000 74,191 69,248 18.28%
Tax -25,528 -19,878 -20,888 -22,268 -23,668 -22,166 -20,685 15.04%
NP 63,580 55,865 51,872 53,224 59,332 52,025 48,562 19.65%
-
NP to SH 63,580 55,865 51,872 53,224 59,332 52,025 48,562 19.65%
-
Tax Rate 28.65% 26.24% 28.71% 29.50% 28.52% 29.88% 29.87% -
Total Cost 378,548 331,264 323,690 327,200 347,828 329,719 330,305 9.50%
-
Net Worth 220,261 205,506 187,370 184,097 210,490 205,469 215,310 1.52%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 49,312 - 104,094 131,498 49,333 - - -
Div Payout % 77.56% - 200.68% 247.07% 83.15% - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 220,261 205,506 187,370 184,097 210,490 205,469 215,310 1.52%
NOSH 164,374 164,405 164,359 164,373 164,445 164,375 164,359 0.00%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 14.38% 14.43% 13.81% 13.99% 14.57% 13.63% 12.82% -
ROE 28.87% 27.18% 27.68% 28.91% 28.19% 25.32% 22.55% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 268.98 235.47 228.50 231.44 247.60 232.24 230.51 10.82%
EPS 38.68 33.98 31.56 32.38 36.08 31.65 29.55 19.64%
DPS 30.00 0.00 63.33 80.00 30.00 0.00 0.00 -
NAPS 1.34 1.25 1.14 1.12 1.28 1.25 1.31 1.51%
Adjusted Per Share Value based on latest NOSH - 164,295
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 268.96 235.50 228.46 231.42 247.69 232.22 230.48 10.83%
EPS 38.68 33.98 31.56 32.38 36.09 31.65 29.54 19.66%
DPS 30.00 0.00 63.32 79.99 30.01 0.00 0.00 -
NAPS 1.3399 1.2502 1.1398 1.1199 1.2805 1.2499 1.3098 1.52%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 5.80 6.00 6.05 5.70 4.98 4.86 4.96 -
P/RPS 2.16 2.55 2.65 2.46 2.01 2.09 2.15 0.30%
P/EPS 14.99 17.66 19.17 17.60 13.80 15.36 16.79 -7.27%
EY 6.67 5.66 5.22 5.68 7.24 6.51 5.96 7.78%
DY 5.17 0.00 10.47 14.04 6.02 0.00 0.00 -
P/NAPS 4.33 4.80 5.31 5.09 3.89 3.89 3.79 9.27%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 23/01/03 31/10/02 23/07/02 23/04/02 29/01/02 23/10/01 23/07/01 -
Price 5.95 5.95 5.95 6.20 5.85 4.46 4.58 -
P/RPS 2.21 2.53 2.60 2.68 2.36 1.92 1.99 7.23%
P/EPS 15.38 17.51 18.85 19.15 16.21 14.09 15.50 -0.51%
EY 6.50 5.71 5.30 5.22 6.17 7.10 6.45 0.51%
DY 5.04 0.00 10.64 12.90 5.13 0.00 0.00 -
P/NAPS 4.44 4.76 5.22 5.54 4.57 3.57 3.50 17.16%

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