[AMWAY] QoQ Cumulative Quarter Result on 31-Aug-2001 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
31-Aug-2001 [#4]
Profit Trend
QoQ- 42.84%
YoY- 8.88%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Revenue 281,672 190,212 101,790 381,744 284,151 188,161 92,583 110.10%
PBT 54,570 37,746 20,750 74,191 51,936 33,954 11,652 180.18%
Tax -15,666 -11,134 -5,917 -22,166 -15,514 -10,201 -9 14436.23%
NP 38,904 26,612 14,833 52,025 36,422 23,753 11,643 123.66%
-
NP to SH 38,904 26,612 14,833 52,025 36,422 23,753 11,643 123.66%
-
Tax Rate 28.71% 29.50% 28.52% 29.88% 29.87% 30.04% 0.08% -
Total Cost 242,768 163,600 86,957 329,719 247,729 164,408 80,940 108.11%
-
Net Worth 187,370 184,097 210,490 205,469 215,310 211,904 208,555 -6.89%
Dividend
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Div 78,070 65,749 12,333 - - - 12,316 242.89%
Div Payout % 200.68% 247.07% 83.15% - - - 105.78% -
Equity
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Net Worth 187,370 184,097 210,490 205,469 215,310 211,904 208,555 -6.89%
NOSH 164,359 164,373 164,445 164,375 164,359 164,266 164,217 0.05%
Ratio Analysis
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
NP Margin 13.81% 13.99% 14.57% 13.63% 12.82% 12.62% 12.58% -
ROE 20.76% 14.46% 7.05% 25.32% 16.92% 11.21% 5.58% -
Per Share
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 171.38 115.72 61.90 232.24 172.88 114.55 56.38 109.98%
EPS 23.67 16.19 9.02 31.65 22.16 14.46 7.09 123.53%
DPS 47.50 40.00 7.50 0.00 0.00 0.00 7.50 242.69%
NAPS 1.14 1.12 1.28 1.25 1.31 1.29 1.27 -6.95%
Adjusted Per Share Value based on latest NOSH - 164,404
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 171.35 115.71 61.92 232.22 172.86 114.46 56.32 110.10%
EPS 23.67 16.19 9.02 31.65 22.16 14.45 7.08 123.74%
DPS 47.49 40.00 7.50 0.00 0.00 0.00 7.49 242.95%
NAPS 1.1398 1.1199 1.2805 1.2499 1.3098 1.2891 1.2687 -6.89%
Price Multiplier on Financial Quarter End Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 -
Price 6.05 5.70 4.98 4.86 4.96 5.40 6.85 -
P/RPS 3.53 4.93 8.05 2.09 2.87 4.71 12.15 -56.16%
P/EPS 25.56 35.21 55.21 15.36 22.38 37.34 96.61 -58.82%
EY 3.91 2.84 1.81 6.51 4.47 2.68 1.04 141.97%
DY 7.85 7.02 1.51 0.00 0.00 0.00 1.09 273.38%
P/NAPS 5.31 5.09 3.89 3.89 3.79 4.19 5.39 -0.99%
Price Multiplier on Announcement Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 23/07/02 23/04/02 29/01/02 23/10/01 23/07/01 20/04/01 15/01/01 -
Price 5.95 6.20 5.85 4.46 4.58 4.58 5.70 -
P/RPS 3.47 5.36 9.45 1.92 2.65 4.00 10.11 -51.01%
P/EPS 25.14 38.30 64.86 14.09 20.67 31.67 80.39 -53.96%
EY 3.98 2.61 1.54 7.10 4.84 3.16 1.24 117.74%
DY 7.98 6.45 1.28 0.00 0.00 0.00 1.32 232.22%
P/NAPS 5.22 5.54 4.57 3.57 3.50 3.55 4.49 10.57%

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