[AMWAY] QoQ Annualized Quarter Result on 31-May-2005 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
26-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- -3.62%
YoY- 4.91%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 599,954 675,284 507,030 506,845 500,430 578,304 456,350 18.89%
PBT 88,614 97,188 73,289 75,358 78,118 100,204 72,354 13.68%
Tax -24,922 -27,048 -21,390 -21,637 -22,378 -28,496 -18,760 19.68%
NP 63,692 70,140 51,899 53,721 55,740 71,708 53,594 11.53%
-
NP to SH 63,692 70,140 51,899 53,721 55,740 71,708 53,594 11.53%
-
Tax Rate 28.12% 27.83% 29.19% 28.71% 28.65% 28.44% 25.93% -
Total Cost 536,262 605,144 455,131 453,124 444,690 506,596 402,756 19.85%
-
Net Worth 210,443 207,067 193,984 215,345 220,329 210,325 200,566 3.08%
Dividend
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 57,543 65,735 82,196 93,152 49,327 49,295 82,199 -20.19%
Div Payout % 90.35% 93.72% 158.38% 173.40% 88.50% 68.74% 153.37% -
Equity
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 210,443 207,067 193,984 215,345 220,329 210,325 200,566 3.08%
NOSH 164,408 164,339 164,393 164,385 164,424 164,317 164,398 0.00%
Ratio Analysis
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 10.62% 10.39% 10.24% 10.60% 11.14% 12.40% 11.74% -
ROE 30.27% 33.87% 26.75% 24.95% 25.30% 34.09% 26.72% -
Per Share
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 364.92 410.91 308.42 308.33 304.35 351.94 277.59 18.89%
EPS 38.74 42.68 31.57 32.68 33.90 43.64 32.60 11.53%
DPS 35.00 40.00 50.00 56.67 30.00 30.00 50.00 -20.19%
NAPS 1.28 1.26 1.18 1.31 1.34 1.28 1.22 3.08%
Adjusted Per Share Value based on latest NOSH - 164,298
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 364.94 410.76 308.41 308.30 304.40 351.77 277.59 18.89%
EPS 38.74 42.66 31.57 32.68 33.91 43.62 32.60 11.53%
DPS 35.00 39.99 50.00 56.66 30.00 29.98 50.00 -20.19%
NAPS 1.2801 1.2595 1.18 1.3099 1.3402 1.2794 1.22 3.08%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 31/03/06 30/12/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 6.30 6.55 6.75 6.65 6.60 6.75 6.70 -
P/RPS 1.73 1.59 2.19 2.16 2.17 1.92 2.41 -18.91%
P/EPS 16.26 15.35 21.38 20.35 19.47 15.47 20.55 -13.76%
EY 6.15 6.52 4.68 4.91 5.14 6.47 4.87 15.90%
DY 5.56 6.11 7.41 8.52 4.55 4.44 7.46 -16.96%
P/NAPS 4.92 5.20 5.72 5.08 4.93 5.27 5.49 -6.69%
Price Multiplier on Announcement Date
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 26/04/06 20/01/06 19/10/05 26/07/05 28/04/05 31/01/05 20/10/04 -
Price 6.50 6.55 6.65 6.75 6.65 6.60 6.80 -
P/RPS 1.78 1.59 2.16 2.19 2.18 1.88 2.45 -18.29%
P/EPS 16.78 15.35 21.06 20.65 19.62 15.12 20.86 -12.86%
EY 5.96 6.52 4.75 4.84 5.10 6.61 4.79 14.82%
DY 5.38 6.11 7.52 8.40 4.51 4.55 7.35 -17.91%
P/NAPS 5.08 5.20 5.64 5.15 4.96 5.16 5.57 -5.65%

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