[AMWAY] QoQ Cumulative Quarter Result on 30-Nov-2001 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -71.49%
YoY- 27.4%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 387,129 281,672 190,212 101,790 381,744 284,151 188,161 61.55%
PBT 75,743 54,570 37,746 20,750 74,191 51,936 33,954 70.47%
Tax -19,878 -15,666 -11,134 -5,917 -22,166 -15,514 -10,201 55.82%
NP 55,865 38,904 26,612 14,833 52,025 36,422 23,753 76.57%
-
NP to SH 55,865 38,904 26,612 14,833 52,025 36,422 23,753 76.57%
-
Tax Rate 26.24% 28.71% 29.50% 28.52% 29.88% 29.87% 30.04% -
Total Cost 331,264 242,768 163,600 86,957 329,719 247,729 164,408 59.32%
-
Net Worth 205,506 187,370 184,097 210,490 205,469 215,310 211,904 -2.01%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - 78,070 65,749 12,333 - - - -
Div Payout % - 200.68% 247.07% 83.15% - - - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 205,506 187,370 184,097 210,490 205,469 215,310 211,904 -2.01%
NOSH 164,405 164,359 164,373 164,445 164,375 164,359 164,266 0.05%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 14.43% 13.81% 13.99% 14.57% 13.63% 12.82% 12.62% -
ROE 27.18% 20.76% 14.46% 7.05% 25.32% 16.92% 11.21% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 235.47 171.38 115.72 61.90 232.24 172.88 114.55 61.45%
EPS 33.98 23.67 16.19 9.02 31.65 22.16 14.46 76.47%
DPS 0.00 47.50 40.00 7.50 0.00 0.00 0.00 -
NAPS 1.25 1.14 1.12 1.28 1.25 1.31 1.29 -2.07%
Adjusted Per Share Value based on latest NOSH - 164,445
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 235.48 171.33 115.70 61.92 232.20 172.84 114.45 61.55%
EPS 33.98 23.66 16.19 9.02 31.65 22.15 14.45 76.56%
DPS 0.00 47.49 39.99 7.50 0.00 0.00 0.00 -
NAPS 1.25 1.1397 1.1198 1.2804 1.2498 1.3097 1.289 -2.02%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 6.00 6.05 5.70 4.98 4.86 4.96 5.40 -
P/RPS 2.55 3.53 4.93 8.05 2.09 2.87 4.71 -33.49%
P/EPS 17.66 25.56 35.21 55.21 15.36 22.38 37.34 -39.21%
EY 5.66 3.91 2.84 1.81 6.51 4.47 2.68 64.38%
DY 0.00 7.85 7.02 1.51 0.00 0.00 0.00 -
P/NAPS 4.80 5.31 5.09 3.89 3.89 3.79 4.19 9.45%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 31/10/02 23/07/02 23/04/02 29/01/02 23/10/01 23/07/01 20/04/01 -
Price 5.95 5.95 6.20 5.85 4.46 4.58 4.58 -
P/RPS 2.53 3.47 5.36 9.45 1.92 2.65 4.00 -26.25%
P/EPS 17.51 25.14 38.30 64.86 14.09 20.67 31.67 -32.56%
EY 5.71 3.98 2.61 1.54 7.10 4.84 3.16 48.19%
DY 0.00 7.98 6.45 1.28 0.00 0.00 0.00 -
P/NAPS 4.76 5.22 5.54 4.57 3.57 3.50 3.55 21.53%

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