[AMWAY] QoQ Cumulative Quarter Result on 31-May-2001 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
31-May-2001 [#3]
Profit Trend
QoQ- 53.34%
YoY- -0.32%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 190,212 101,790 381,744 284,151 188,161 92,583 355,291 -34.14%
PBT 37,746 20,750 74,191 51,936 33,954 11,652 68,402 -32.79%
Tax -11,134 -5,917 -22,166 -15,514 -10,201 -9 -20,618 -33.76%
NP 26,612 14,833 52,025 36,422 23,753 11,643 47,784 -32.38%
-
NP to SH 26,612 14,833 52,025 36,422 23,753 11,643 47,784 -32.38%
-
Tax Rate 29.50% 28.52% 29.88% 29.87% 30.04% 0.08% 30.14% -
Total Cost 163,600 86,957 329,719 247,729 164,408 80,940 307,507 -34.41%
-
Net Worth 184,097 210,490 205,469 215,310 211,904 208,555 206,131 -7.27%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div 65,749 12,333 - - - 12,316 - -
Div Payout % 247.07% 83.15% - - - 105.78% - -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 184,097 210,490 205,469 215,310 211,904 208,555 206,131 -7.27%
NOSH 164,373 164,445 164,375 164,359 164,266 164,217 98,627 40.70%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 13.99% 14.57% 13.63% 12.82% 12.62% 12.58% 13.45% -
ROE 14.46% 7.05% 25.32% 16.92% 11.21% 5.58% 23.18% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 115.72 61.90 232.24 172.88 114.55 56.38 360.24 -53.19%
EPS 16.19 9.02 31.65 22.16 14.46 7.09 48.45 -51.94%
DPS 40.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.12 1.28 1.25 1.31 1.29 1.27 2.09 -34.10%
Adjusted Per Share Value based on latest NOSH - 164,319
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 115.71 61.92 232.22 172.86 114.46 56.32 216.13 -34.14%
EPS 16.19 9.02 31.65 22.16 14.45 7.08 29.07 -32.38%
DPS 40.00 7.50 0.00 0.00 0.00 7.49 0.00 -
NAPS 1.1199 1.2805 1.2499 1.3098 1.2891 1.2687 1.2539 -7.27%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 -
Price 5.70 4.98 4.86 4.96 5.40 6.85 11.50 -
P/RPS 4.93 8.05 2.09 2.87 4.71 12.15 3.19 33.77%
P/EPS 35.21 55.21 15.36 22.38 37.34 96.61 23.74 30.14%
EY 2.84 1.81 6.51 4.47 2.68 1.04 4.21 -23.13%
DY 7.02 1.51 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 5.09 3.89 3.89 3.79 4.19 5.39 5.50 -5.04%
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 23/04/02 29/01/02 23/10/01 23/07/01 20/04/01 15/01/01 23/10/00 -
Price 6.20 5.85 4.46 4.58 4.58 5.70 6.90 -
P/RPS 5.36 9.45 1.92 2.65 4.00 10.11 1.92 98.63%
P/EPS 38.30 64.86 14.09 20.67 31.67 80.39 14.24 93.75%
EY 2.61 1.54 7.10 4.84 3.16 1.24 7.02 -48.38%
DY 6.45 1.28 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 5.54 4.57 3.57 3.50 3.55 4.49 3.30 41.38%

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