[AMWAY] QoQ Cumulative Quarter Result on 31-Aug-2002 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- 43.6%
YoY- 7.38%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 318,662 198,369 110,532 387,129 281,672 190,212 101,790 114.15%
PBT 59,991 38,915 22,277 75,743 54,570 37,746 20,750 103.07%
Tax -17,238 -11,262 -6,382 -19,878 -15,666 -11,134 -5,917 104.11%
NP 42,753 27,653 15,895 55,865 38,904 26,612 14,833 102.66%
-
NP to SH 42,753 27,653 15,895 55,865 38,904 26,612 14,833 102.66%
-
Tax Rate 28.73% 28.94% 28.65% 26.24% 28.71% 29.50% 28.52% -
Total Cost 275,909 170,716 94,637 331,264 242,768 163,600 86,957 116.07%
-
Net Worth 230,119 223,591 220,261 205,506 187,370 184,097 210,490 6.12%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div 69,857 12,330 12,328 - 78,070 65,749 12,333 218.09%
Div Payout % 163.40% 44.59% 77.56% - 200.68% 247.07% 83.15% -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 230,119 223,591 220,261 205,506 187,370 184,097 210,490 6.12%
NOSH 164,371 164,405 164,374 164,405 164,359 164,373 164,445 -0.03%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 13.42% 13.94% 14.38% 14.43% 13.81% 13.99% 14.57% -
ROE 18.58% 12.37% 7.22% 27.18% 20.76% 14.46% 7.05% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 193.87 120.66 67.24 235.47 171.38 115.72 61.90 114.21%
EPS 26.01 16.82 9.67 33.98 23.67 16.19 9.02 102.72%
DPS 42.50 7.50 7.50 0.00 47.50 40.00 7.50 218.18%
NAPS 1.40 1.36 1.34 1.25 1.14 1.12 1.28 6.16%
Adjusted Per Share Value based on latest NOSH - 164,350
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 193.83 120.66 67.23 235.48 171.33 115.70 61.92 114.13%
EPS 26.01 16.82 9.67 33.98 23.66 16.19 9.02 102.72%
DPS 42.49 7.50 7.50 0.00 47.49 39.99 7.50 218.13%
NAPS 1.3998 1.36 1.3398 1.25 1.1397 1.1198 1.2804 6.12%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 6.35 5.95 5.80 6.00 6.05 5.70 4.98 -
P/RPS 3.28 4.93 8.63 2.55 3.53 4.93 8.05 -45.06%
P/EPS 24.41 35.37 59.98 17.66 25.56 35.21 55.21 -41.99%
EY 4.10 2.83 1.67 5.66 3.91 2.84 1.81 72.56%
DY 6.69 1.26 1.29 0.00 7.85 7.02 1.51 169.99%
P/NAPS 4.54 4.38 4.33 4.80 5.31 5.09 3.89 10.86%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 28/07/03 21/04/03 23/01/03 31/10/02 23/07/02 23/04/02 29/01/02 -
Price 6.30 6.15 5.95 5.95 5.95 6.20 5.85 -
P/RPS 3.25 5.10 8.85 2.53 3.47 5.36 9.45 -50.94%
P/EPS 24.22 36.56 61.53 17.51 25.14 38.30 64.86 -48.17%
EY 4.13 2.73 1.63 5.71 3.98 2.61 1.54 93.14%
DY 6.75 1.22 1.26 0.00 7.98 6.45 1.28 203.27%
P/NAPS 4.50 4.52 4.44 4.76 5.22 5.54 4.57 -1.02%

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