[AMWAY] QoQ Cumulative Quarter Result on 29-Feb-2004 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 75.57%
YoY- -9.27%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 144,576 456,350 339,441 216,375 114,375 422,297 318,662 -40.87%
PBT 25,051 72,354 55,584 36,253 20,538 73,956 59,991 -44.04%
Tax -7,124 -18,760 -17,178 -11,163 -6,247 -21,912 -17,238 -44.42%
NP 17,927 53,594 38,406 25,090 14,291 52,044 42,753 -43.88%
-
NP to SH 17,927 53,594 38,406 25,090 14,291 52,044 42,753 -43.88%
-
Tax Rate 28.44% 25.93% 30.90% 30.79% 30.42% 29.63% 28.73% -
Total Cost 126,649 402,756 301,035 191,285 100,084 370,253 275,909 -40.41%
-
Net Worth 210,325 200,566 218,664 213,741 212,144 207,123 230,119 -5.80%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 12,323 82,199 69,873 24,662 12,334 82,192 69,857 -68.44%
Div Payout % 68.74% 153.37% 181.93% 98.30% 86.31% 157.93% 163.40% -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 210,325 200,566 218,664 213,741 212,144 207,123 230,119 -5.80%
NOSH 164,317 164,398 164,409 164,416 164,453 164,384 164,371 -0.02%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 12.40% 11.74% 11.31% 11.60% 12.49% 12.32% 13.42% -
ROE 8.52% 26.72% 17.56% 11.74% 6.74% 25.13% 18.58% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 87.99 277.59 206.46 131.60 69.55 256.90 193.87 -40.85%
EPS 10.91 32.60 23.36 15.26 8.69 31.66 26.01 -43.87%
DPS 7.50 50.00 42.50 15.00 7.50 50.00 42.50 -68.43%
NAPS 1.28 1.22 1.33 1.30 1.29 1.26 1.40 -5.78%
Adjusted Per Share Value based on latest NOSH - 164,368
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 87.95 277.61 206.49 131.63 69.58 256.89 193.85 -40.87%
EPS 10.91 32.60 23.36 15.26 8.69 31.66 26.01 -43.87%
DPS 7.50 50.00 42.51 15.00 7.50 50.00 42.50 -68.43%
NAPS 1.2795 1.2201 1.3302 1.3002 1.2905 1.26 1.3999 -5.80%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 6.75 6.70 6.70 6.75 6.40 6.70 6.35 -
P/RPS 7.67 2.41 3.25 5.13 9.20 2.61 3.28 75.90%
P/EPS 61.87 20.55 28.68 44.23 73.65 21.16 24.41 85.58%
EY 1.62 4.87 3.49 2.26 1.36 4.73 4.10 -46.06%
DY 1.11 7.46 6.34 2.22 1.17 7.46 6.69 -69.70%
P/NAPS 5.27 5.49 5.04 5.19 4.96 5.32 4.54 10.42%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 31/01/05 20/10/04 16/07/04 21/04/04 30/01/04 27/10/03 28/07/03 -
Price 6.60 6.80 6.80 6.70 6.80 6.85 6.30 -
P/RPS 7.50 2.45 3.29 5.09 9.78 2.67 3.25 74.36%
P/EPS 60.49 20.86 29.11 43.91 78.25 21.64 24.22 83.77%
EY 1.65 4.79 3.44 2.28 1.28 4.62 4.13 -45.66%
DY 1.14 7.35 6.25 2.24 1.10 7.30 6.75 -69.34%
P/NAPS 5.16 5.57 5.11 5.15 5.27 5.44 4.50 9.52%

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