[AMWAY] QoQ Annualized Quarter Result on 30-Nov-2002 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- 13.81%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 422,297 424,882 396,738 442,128 387,129 375,562 380,424 7.18%
PBT 73,956 79,988 77,830 89,108 75,743 72,760 75,492 -1.35%
Tax -21,912 -22,984 -22,524 -25,528 -19,878 -20,888 -22,268 -1.06%
NP 52,044 57,004 55,306 63,580 55,865 51,872 53,224 -1.47%
-
NP to SH 52,044 57,004 55,306 63,580 55,865 51,872 53,224 -1.47%
-
Tax Rate 29.63% 28.73% 28.94% 28.65% 26.24% 28.71% 29.50% -
Total Cost 370,253 367,878 341,432 378,548 331,264 323,690 327,200 8.56%
-
Net Worth 207,123 230,119 223,591 220,261 205,506 187,370 184,097 8.15%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 82,192 93,143 24,660 49,312 - 104,094 131,498 -26.83%
Div Payout % 157.93% 163.40% 44.59% 77.56% - 200.68% 247.07% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 207,123 230,119 223,591 220,261 205,506 187,370 184,097 8.15%
NOSH 164,384 164,371 164,405 164,374 164,405 164,359 164,373 0.00%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 12.32% 13.42% 13.94% 14.38% 14.43% 13.81% 13.99% -
ROE 25.13% 24.77% 24.74% 28.87% 27.18% 27.68% 28.91% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 256.90 258.49 241.32 268.98 235.47 228.50 231.44 7.18%
EPS 31.66 34.68 33.64 38.68 33.98 31.56 32.38 -1.48%
DPS 50.00 56.67 15.00 30.00 0.00 63.33 80.00 -26.83%
NAPS 1.26 1.40 1.36 1.34 1.25 1.14 1.12 8.14%
Adjusted Per Share Value based on latest NOSH - 164,374
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 256.87 258.44 241.32 268.93 235.48 228.44 231.40 7.18%
EPS 31.66 34.67 33.64 38.67 33.98 31.55 32.37 -1.46%
DPS 50.00 56.66 15.00 30.00 0.00 63.32 79.99 -26.83%
NAPS 1.2599 1.3998 1.36 1.3398 1.25 1.1397 1.1198 8.15%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 6.70 6.35 5.95 5.80 6.00 6.05 5.70 -
P/RPS 2.61 2.46 2.47 2.16 2.55 2.65 2.46 4.01%
P/EPS 21.16 18.31 17.69 14.99 17.66 19.17 17.60 13.02%
EY 4.73 5.46 5.65 6.67 5.66 5.22 5.68 -11.45%
DY 7.46 8.92 2.52 5.17 0.00 10.47 14.04 -34.32%
P/NAPS 5.32 4.54 4.38 4.33 4.80 5.31 5.09 2.98%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 27/10/03 28/07/03 21/04/03 23/01/03 31/10/02 23/07/02 23/04/02 -
Price 6.85 6.30 6.15 5.95 5.95 5.95 6.20 -
P/RPS 2.67 2.44 2.55 2.21 2.53 2.60 2.68 -0.24%
P/EPS 21.64 18.17 18.28 15.38 17.51 18.85 19.15 8.46%
EY 4.62 5.50 5.47 6.50 5.71 5.30 5.22 -7.79%
DY 7.30 8.99 2.44 5.04 0.00 10.64 12.90 -31.51%
P/NAPS 5.44 4.50 4.52 4.44 4.76 5.22 5.54 -1.20%

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