[AMWAY] QoQ Cumulative Quarter Result on 30-Nov-2002 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- -71.55%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 422,297 318,662 198,369 110,532 387,129 281,672 190,212 69.93%
PBT 73,956 59,991 38,915 22,277 75,743 54,570 37,746 56.38%
Tax -21,912 -17,238 -11,262 -6,382 -19,878 -15,666 -11,134 56.85%
NP 52,044 42,753 27,653 15,895 55,865 38,904 26,612 56.19%
-
NP to SH 52,044 42,753 27,653 15,895 55,865 38,904 26,612 56.19%
-
Tax Rate 29.63% 28.73% 28.94% 28.65% 26.24% 28.71% 29.50% -
Total Cost 370,253 275,909 170,716 94,637 331,264 242,768 163,600 72.11%
-
Net Worth 207,123 230,119 223,591 220,261 205,506 187,370 184,097 8.15%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 82,192 69,857 12,330 12,328 - 78,070 65,749 15.99%
Div Payout % 157.93% 163.40% 44.59% 77.56% - 200.68% 247.07% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 207,123 230,119 223,591 220,261 205,506 187,370 184,097 8.15%
NOSH 164,384 164,371 164,405 164,374 164,405 164,359 164,373 0.00%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 12.32% 13.42% 13.94% 14.38% 14.43% 13.81% 13.99% -
ROE 25.13% 18.58% 12.37% 7.22% 27.18% 20.76% 14.46% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 256.90 193.87 120.66 67.24 235.47 171.38 115.72 69.93%
EPS 31.66 26.01 16.82 9.67 33.98 23.67 16.19 56.18%
DPS 50.00 42.50 7.50 7.50 0.00 47.50 40.00 15.99%
NAPS 1.26 1.40 1.36 1.34 1.25 1.14 1.12 8.14%
Adjusted Per Share Value based on latest NOSH - 164,374
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 256.89 193.85 120.67 67.24 235.50 171.35 115.71 69.93%
EPS 31.66 26.01 16.82 9.67 33.98 23.67 16.19 56.18%
DPS 50.00 42.50 7.50 7.50 0.00 47.49 40.00 15.99%
NAPS 1.26 1.3999 1.3602 1.3399 1.2502 1.1398 1.1199 8.15%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 6.70 6.35 5.95 5.80 6.00 6.05 5.70 -
P/RPS 2.61 3.28 4.93 8.63 2.55 3.53 4.93 -34.48%
P/EPS 21.16 24.41 35.37 59.98 17.66 25.56 35.21 -28.71%
EY 4.73 4.10 2.83 1.67 5.66 3.91 2.84 40.37%
DY 7.46 6.69 1.26 1.29 0.00 7.85 7.02 4.12%
P/NAPS 5.32 4.54 4.38 4.33 4.80 5.31 5.09 2.98%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 27/10/03 28/07/03 21/04/03 23/01/03 31/10/02 23/07/02 23/04/02 -
Price 6.85 6.30 6.15 5.95 5.95 5.95 6.20 -
P/RPS 2.67 3.25 5.10 8.85 2.53 3.47 5.36 -37.08%
P/EPS 21.64 24.22 36.56 61.53 17.51 25.14 38.30 -31.58%
EY 4.62 4.13 2.73 1.63 5.71 3.98 2.61 46.17%
DY 7.30 6.75 1.22 1.26 0.00 7.98 6.45 8.57%
P/NAPS 5.44 4.50 4.52 4.44 4.76 5.22 5.54 -1.20%

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