[AMWAY] QoQ Annualized Quarter Result on 31-Aug-2000 [#4]

Announcement Date
23-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2000
Quarter
31-Aug-2000 [#4]
Profit Trend
QoQ- -1.92%
YoY- -18.49%
Quarter Report
View:
Show?
Annualized Quarter Result
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Revenue 378,868 376,322 370,332 355,291 355,068 352,658 409,068 0.07%
PBT 69,248 67,908 46,608 68,402 69,188 70,234 86,900 0.23%
Tax -20,685 -20,402 -36 -20,618 -20,469 -20,640 -25,476 0.21%
NP 48,562 47,506 46,572 47,784 48,718 49,594 61,424 0.23%
-
NP to SH 48,562 47,506 46,572 47,784 48,718 49,594 61,424 0.23%
-
Tax Rate 29.87% 30.04% 0.08% 30.14% 29.58% 29.39% 29.32% -
Total Cost 330,305 328,816 323,760 307,507 306,349 303,064 347,644 0.05%
-
Net Worth 215,310 211,904 208,555 206,131 207,159 239,694 242,618 0.12%
Dividend
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Div - - 49,265 - - - - -
Div Payout % - - 105.78% - - - - -
Equity
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Net Worth 215,310 211,904 208,555 206,131 207,159 239,694 242,618 0.12%
NOSH 164,359 164,266 164,217 98,627 98,647 98,639 98,625 -0.51%
Ratio Analysis
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
NP Margin 12.82% 12.62% 12.58% 13.45% 13.72% 14.06% 15.02% -
ROE 22.55% 22.42% 22.33% 23.18% 23.52% 20.69% 25.32% -
Per Share
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
RPS 230.51 229.09 225.51 360.24 359.94 357.52 414.77 0.59%
EPS 29.55 28.92 28.36 48.45 49.39 50.28 62.28 0.75%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.29 1.27 2.09 2.10 2.43 2.46 0.64%
Adjusted Per Share Value based on latest NOSH - 98,640
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
RPS 230.48 228.93 225.28 216.13 216.00 214.53 248.85 0.07%
EPS 29.54 28.90 28.33 29.07 29.64 30.17 37.37 0.23%
DPS 0.00 0.00 29.97 0.00 0.00 0.00 0.00 -
NAPS 1.3098 1.2891 1.2687 1.2539 1.2602 1.4581 1.4759 0.12%
Price Multiplier on Financial Quarter End Date
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Date 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 - -
Price 4.96 5.40 6.85 11.50 12.50 12.90 0.00 -
P/RPS 2.15 2.36 3.04 3.19 3.47 3.61 0.00 -100.00%
P/EPS 16.79 18.67 24.15 23.74 25.31 25.66 0.00 -100.00%
EY 5.96 5.36 4.14 4.21 3.95 3.90 0.00 -100.00%
DY 0.00 0.00 4.38 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 4.19 5.39 5.50 5.95 5.31 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Date 23/07/01 20/04/01 15/01/01 23/10/00 10/07/00 10/04/00 18/02/00 -
Price 4.58 4.58 5.70 6.90 11.90 12.50 13.90 -
P/RPS 1.99 2.00 2.53 1.92 3.31 3.50 3.35 0.52%
P/EPS 15.50 15.84 20.10 14.24 24.10 24.86 22.32 0.37%
EY 6.45 6.31 4.98 7.02 4.15 4.02 4.48 -0.36%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.55 4.49 3.30 5.67 5.14 5.65 0.48%

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