[AMWAY] QoQ Cumulative Quarter Result on 31-May-2002 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- 46.19%
YoY- 6.81%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 198,369 110,532 387,129 281,672 190,212 101,790 381,744 -35.44%
PBT 38,915 22,277 75,743 54,570 37,746 20,750 74,191 -35.03%
Tax -11,262 -6,382 -19,878 -15,666 -11,134 -5,917 -22,166 -36.40%
NP 27,653 15,895 55,865 38,904 26,612 14,833 52,025 -34.45%
-
NP to SH 27,653 15,895 55,865 38,904 26,612 14,833 52,025 -34.45%
-
Tax Rate 28.94% 28.65% 26.24% 28.71% 29.50% 28.52% 29.88% -
Total Cost 170,716 94,637 331,264 242,768 163,600 86,957 329,719 -35.59%
-
Net Worth 223,591 220,261 205,506 187,370 184,097 210,490 205,469 5.81%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div 12,330 12,328 - 78,070 65,749 12,333 - -
Div Payout % 44.59% 77.56% - 200.68% 247.07% 83.15% - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 223,591 220,261 205,506 187,370 184,097 210,490 205,469 5.81%
NOSH 164,405 164,374 164,405 164,359 164,373 164,445 164,375 0.01%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 13.94% 14.38% 14.43% 13.81% 13.99% 14.57% 13.63% -
ROE 12.37% 7.22% 27.18% 20.76% 14.46% 7.05% 25.32% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 120.66 67.24 235.47 171.38 115.72 61.90 232.24 -35.44%
EPS 16.82 9.67 33.98 23.67 16.19 9.02 31.65 -34.46%
DPS 7.50 7.50 0.00 47.50 40.00 7.50 0.00 -
NAPS 1.36 1.34 1.25 1.14 1.12 1.28 1.25 5.80%
Adjusted Per Share Value based on latest NOSH - 164,331
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 120.67 67.24 235.50 171.35 115.71 61.92 232.22 -35.44%
EPS 16.82 9.67 33.98 23.67 16.19 9.02 31.65 -34.46%
DPS 7.50 7.50 0.00 47.49 40.00 7.50 0.00 -
NAPS 1.3602 1.3399 1.2502 1.1398 1.1199 1.2805 1.2499 5.81%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 5.95 5.80 6.00 6.05 5.70 4.98 4.86 -
P/RPS 4.93 8.63 2.55 3.53 4.93 8.05 2.09 77.48%
P/EPS 35.37 59.98 17.66 25.56 35.21 55.21 15.36 74.64%
EY 2.83 1.67 5.66 3.91 2.84 1.81 6.51 -42.70%
DY 1.26 1.29 0.00 7.85 7.02 1.51 0.00 -
P/NAPS 4.38 4.33 4.80 5.31 5.09 3.89 3.89 8.25%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 21/04/03 23/01/03 31/10/02 23/07/02 23/04/02 29/01/02 23/10/01 -
Price 6.15 5.95 5.95 5.95 6.20 5.85 4.46 -
P/RPS 5.10 8.85 2.53 3.47 5.36 9.45 1.92 92.14%
P/EPS 36.56 61.53 17.51 25.14 38.30 64.86 14.09 89.15%
EY 2.73 1.63 5.71 3.98 2.61 1.54 7.10 -47.21%
DY 1.22 1.26 0.00 7.98 6.45 1.28 0.00 -
P/NAPS 4.52 4.44 4.76 5.22 5.54 4.57 3.57 17.08%

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