[AMWAY] QoQ Annualized Quarter Result on 28-Feb-2003 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -13.01%
YoY- 3.91%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 457,500 422,297 424,882 396,738 442,128 387,129 375,562 14.04%
PBT 82,152 73,956 79,988 77,830 89,108 75,743 72,760 8.42%
Tax -24,988 -21,912 -22,984 -22,524 -25,528 -19,878 -20,888 12.67%
NP 57,164 52,044 57,004 55,306 63,580 55,865 51,872 6.68%
-
NP to SH 57,164 52,044 57,004 55,306 63,580 55,865 51,872 6.68%
-
Tax Rate 30.42% 29.63% 28.73% 28.94% 28.65% 26.24% 28.71% -
Total Cost 400,336 370,253 367,878 341,432 378,548 331,264 323,690 15.20%
-
Net Worth 212,144 207,123 230,119 223,591 220,261 205,506 187,370 8.62%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 49,336 82,192 93,143 24,660 49,312 - 104,094 -39.18%
Div Payout % 86.31% 157.93% 163.40% 44.59% 77.56% - 200.68% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 212,144 207,123 230,119 223,591 220,261 205,506 187,370 8.62%
NOSH 164,453 164,384 164,371 164,405 164,374 164,405 164,359 0.03%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 12.49% 12.32% 13.42% 13.94% 14.38% 14.43% 13.81% -
ROE 26.95% 25.13% 24.77% 24.74% 28.87% 27.18% 27.68% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 278.19 256.90 258.49 241.32 268.98 235.47 228.50 14.00%
EPS 34.76 31.66 34.68 33.64 38.68 33.98 31.56 6.64%
DPS 30.00 50.00 56.67 15.00 30.00 0.00 63.33 -39.20%
NAPS 1.29 1.26 1.40 1.36 1.34 1.25 1.14 8.58%
Adjusted Per Share Value based on latest NOSH - 164,316
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 278.28 256.87 258.44 241.32 268.93 235.48 228.44 14.04%
EPS 34.77 31.66 34.67 33.64 38.67 33.98 31.55 6.68%
DPS 30.01 50.00 56.66 15.00 30.00 0.00 63.32 -39.18%
NAPS 1.2904 1.2599 1.3998 1.36 1.3398 1.25 1.1397 8.62%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 6.40 6.70 6.35 5.95 5.80 6.00 6.05 -
P/RPS 2.30 2.61 2.46 2.47 2.16 2.55 2.65 -9.00%
P/EPS 18.41 21.16 18.31 17.69 14.99 17.66 19.17 -2.65%
EY 5.43 4.73 5.46 5.65 6.67 5.66 5.22 2.66%
DY 4.69 7.46 8.92 2.52 5.17 0.00 10.47 -41.42%
P/NAPS 4.96 5.32 4.54 4.38 4.33 4.80 5.31 -4.44%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 27/10/03 28/07/03 21/04/03 23/01/03 31/10/02 23/07/02 -
Price 6.80 6.85 6.30 6.15 5.95 5.95 5.95 -
P/RPS 2.44 2.67 2.44 2.55 2.21 2.53 2.60 -4.14%
P/EPS 19.56 21.64 18.17 18.28 15.38 17.51 18.85 2.49%
EY 5.11 4.62 5.50 5.47 6.50 5.71 5.30 -2.40%
DY 4.41 7.30 8.99 2.44 5.04 0.00 10.64 -44.38%
P/NAPS 5.27 5.44 4.50 4.52 4.44 4.76 5.22 0.63%

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