[AMWAY] QoQ Cumulative Quarter Result on 30-Nov-2000 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
30-Nov-2000 [#1]
Profit Trend
QoQ- -75.63%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Revenue 381,744 284,151 188,161 92,583 355,291 266,301 176,329 67.11%
PBT 74,191 51,936 33,954 11,652 68,402 51,891 35,117 64.42%
Tax -22,166 -15,514 -10,201 -9 -20,618 -15,352 -10,320 66.23%
NP 52,025 36,422 23,753 11,643 47,784 36,539 24,797 63.66%
-
NP to SH 52,025 36,422 23,753 11,643 47,784 36,539 24,797 63.66%
-
Tax Rate 29.88% 29.87% 30.04% 0.08% 30.14% 29.59% 29.39% -
Total Cost 329,719 247,729 164,408 80,940 307,507 229,762 151,532 67.67%
-
Net Worth 205,469 215,310 211,904 208,555 206,131 207,159 239,694 -9.73%
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Div - - - 12,316 - - - -
Div Payout % - - - 105.78% - - - -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Net Worth 205,469 215,310 211,904 208,555 206,131 207,159 239,694 -9.73%
NOSH 164,375 164,359 164,266 164,217 98,627 98,647 98,639 40.42%
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
NP Margin 13.63% 12.82% 12.62% 12.58% 13.45% 13.72% 14.06% -
ROE 25.32% 16.92% 11.21% 5.58% 23.18% 17.64% 10.35% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 232.24 172.88 114.55 56.38 360.24 269.95 178.76 19.00%
EPS 31.65 22.16 14.46 7.09 48.45 37.04 25.14 16.54%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.25 1.31 1.29 1.27 2.09 2.10 2.43 -35.72%
Adjusted Per Share Value based on latest NOSH - 164,217
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 232.22 172.86 114.46 56.32 216.13 162.00 107.27 67.11%
EPS 31.65 22.16 14.45 7.08 29.07 22.23 15.08 63.70%
DPS 0.00 0.00 0.00 7.49 0.00 0.00 0.00 -
NAPS 1.2499 1.3098 1.2891 1.2687 1.2539 1.2602 1.4581 -9.73%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 -
Price 4.86 4.96 5.40 6.85 11.50 12.50 12.90 -
P/RPS 2.09 2.87 4.71 12.15 3.19 4.63 7.22 -56.14%
P/EPS 15.36 22.38 37.34 96.61 23.74 33.75 51.31 -55.15%
EY 6.51 4.47 2.68 1.04 4.21 2.96 1.95 122.88%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 3.89 3.79 4.19 5.39 5.50 5.95 5.31 -18.68%
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 23/10/01 23/07/01 20/04/01 15/01/01 23/10/00 10/07/00 10/04/00 -
Price 4.46 4.58 4.58 5.70 6.90 11.90 12.50 -
P/RPS 1.92 2.65 4.00 10.11 1.92 4.41 6.99 -57.64%
P/EPS 14.09 20.67 31.67 80.39 14.24 32.13 49.72 -56.75%
EY 7.10 4.84 3.16 1.24 7.02 3.11 2.01 131.40%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 3.57 3.50 3.55 4.49 3.30 5.67 5.14 -21.52%

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