[AMWAY] QoQ Cumulative Quarter Result on 28-Feb-2001 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
28-Feb-2001 [#2]
Profit Trend
QoQ- 104.01%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Revenue 101,790 381,744 284,151 188,161 92,583 355,291 266,301 -47.30%
PBT 20,750 74,191 51,936 33,954 11,652 68,402 51,891 -45.69%
Tax -5,917 -22,166 -15,514 -10,201 -9 -20,618 -15,352 -47.00%
NP 14,833 52,025 36,422 23,753 11,643 47,784 36,539 -45.14%
-
NP to SH 14,833 52,025 36,422 23,753 11,643 47,784 36,539 -45.14%
-
Tax Rate 28.52% 29.88% 29.87% 30.04% 0.08% 30.14% 29.59% -
Total Cost 86,957 329,719 247,729 164,408 80,940 307,507 229,762 -47.64%
-
Net Worth 210,490 205,469 215,310 211,904 208,555 206,131 207,159 1.06%
Dividend
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Div 12,333 - - - 12,316 - - -
Div Payout % 83.15% - - - 105.78% - - -
Equity
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Net Worth 210,490 205,469 215,310 211,904 208,555 206,131 207,159 1.06%
NOSH 164,445 164,375 164,359 164,266 164,217 98,627 98,647 40.54%
Ratio Analysis
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
NP Margin 14.57% 13.63% 12.82% 12.62% 12.58% 13.45% 13.72% -
ROE 7.05% 25.32% 16.92% 11.21% 5.58% 23.18% 17.64% -
Per Share
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 61.90 232.24 172.88 114.55 56.38 360.24 269.95 -62.50%
EPS 9.02 31.65 22.16 14.46 7.09 48.45 37.04 -60.97%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.28 1.25 1.31 1.29 1.27 2.09 2.10 -28.08%
Adjusted Per Share Value based on latest NOSH - 164,314
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 61.92 232.20 172.84 114.45 56.32 216.11 161.98 -47.29%
EPS 9.02 31.65 22.15 14.45 7.08 29.07 22.23 -45.16%
DPS 7.50 0.00 0.00 0.00 7.49 0.00 0.00 -
NAPS 1.2804 1.2498 1.3097 1.289 1.2686 1.2538 1.2601 1.07%
Price Multiplier on Financial Quarter End Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 -
Price 4.98 4.86 4.96 5.40 6.85 11.50 12.50 -
P/RPS 8.05 2.09 2.87 4.71 12.15 3.19 4.63 44.54%
P/EPS 55.21 15.36 22.38 37.34 96.61 23.74 33.75 38.79%
EY 1.81 6.51 4.47 2.68 1.04 4.21 2.96 -27.93%
DY 1.51 0.00 0.00 0.00 1.09 0.00 0.00 -
P/NAPS 3.89 3.89 3.79 4.19 5.39 5.50 5.95 -24.65%
Price Multiplier on Announcement Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 29/01/02 23/10/01 23/07/01 20/04/01 15/01/01 23/10/00 10/07/00 -
Price 5.85 4.46 4.58 4.58 5.70 6.90 11.90 -
P/RPS 9.45 1.92 2.65 4.00 10.11 1.92 4.41 66.13%
P/EPS 64.86 14.09 20.67 31.67 80.39 14.24 32.13 59.65%
EY 1.54 7.10 4.84 3.16 1.24 7.02 3.11 -37.38%
DY 1.28 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 4.57 3.57 3.50 3.55 4.49 3.30 5.67 -13.38%

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