[AMWAY] QoQ Cumulative Quarter Result on 31-May-2003 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
28-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 54.61%
YoY- 9.89%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 216,375 114,375 422,297 318,662 198,369 110,532 387,129 -32.17%
PBT 36,253 20,538 73,956 59,991 38,915 22,277 75,743 -38.83%
Tax -11,163 -6,247 -21,912 -17,238 -11,262 -6,382 -19,878 -31.95%
NP 25,090 14,291 52,044 42,753 27,653 15,895 55,865 -41.38%
-
NP to SH 25,090 14,291 52,044 42,753 27,653 15,895 55,865 -41.38%
-
Tax Rate 30.79% 30.42% 29.63% 28.73% 28.94% 28.65% 26.24% -
Total Cost 191,285 100,084 370,253 275,909 170,716 94,637 331,264 -30.67%
-
Net Worth 213,741 212,144 207,123 230,119 223,591 220,261 205,506 2.65%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 24,662 12,334 82,192 69,857 12,330 12,328 - -
Div Payout % 98.30% 86.31% 157.93% 163.40% 44.59% 77.56% - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 213,741 212,144 207,123 230,119 223,591 220,261 205,506 2.65%
NOSH 164,416 164,453 164,384 164,371 164,405 164,374 164,405 0.00%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 11.60% 12.49% 12.32% 13.42% 13.94% 14.38% 14.43% -
ROE 11.74% 6.74% 25.13% 18.58% 12.37% 7.22% 27.18% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 131.60 69.55 256.90 193.87 120.66 67.24 235.47 -32.17%
EPS 15.26 8.69 31.66 26.01 16.82 9.67 33.98 -41.38%
DPS 15.00 7.50 50.00 42.50 7.50 7.50 0.00 -
NAPS 1.30 1.29 1.26 1.40 1.36 1.34 1.25 2.65%
Adjusted Per Share Value based on latest NOSH - 164,309
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 131.63 69.58 256.89 193.85 120.67 67.24 235.50 -32.16%
EPS 15.26 8.69 31.66 26.01 16.82 9.67 33.98 -41.38%
DPS 15.00 7.50 50.00 42.50 7.50 7.50 0.00 -
NAPS 1.3002 1.2905 1.26 1.3999 1.3602 1.3399 1.2502 2.65%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 6.75 6.40 6.70 6.35 5.95 5.80 6.00 -
P/RPS 5.13 9.20 2.61 3.28 4.93 8.63 2.55 59.42%
P/EPS 44.23 73.65 21.16 24.41 35.37 59.98 17.66 84.52%
EY 2.26 1.36 4.73 4.10 2.83 1.67 5.66 -45.80%
DY 2.22 1.17 7.46 6.69 1.26 1.29 0.00 -
P/NAPS 5.19 4.96 5.32 4.54 4.38 4.33 4.80 5.35%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 21/04/04 30/01/04 27/10/03 28/07/03 21/04/03 23/01/03 31/10/02 -
Price 6.70 6.80 6.85 6.30 6.15 5.95 5.95 -
P/RPS 5.09 9.78 2.67 3.25 5.10 8.85 2.53 59.43%
P/EPS 43.91 78.25 21.64 24.22 36.56 61.53 17.51 84.68%
EY 2.28 1.28 4.62 4.13 2.73 1.63 5.71 -45.80%
DY 2.24 1.10 7.30 6.75 1.22 1.26 0.00 -
P/NAPS 5.15 5.27 5.44 4.50 4.52 4.44 4.76 5.39%

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