[AMWAY] QoQ Quarter Result on 28-Feb-2003 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -24.33%
YoY- 2.11%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 114,375 103,635 120,293 87,837 110,532 105,457 91,460 16.05%
PBT 20,538 13,965 21,076 16,638 22,277 21,173 16,824 14.20%
Tax -6,247 -4,674 -5,976 -4,610 -6,382 -4,212 -4,532 23.83%
NP 14,291 9,291 15,100 12,028 15,895 16,961 12,292 10.55%
-
NP to SH 14,291 9,291 15,100 12,028 15,895 16,961 12,292 10.55%
-
Tax Rate 30.42% 33.47% 28.35% 27.71% 28.65% 19.89% 26.94% -
Total Cost 100,084 94,344 105,193 75,809 94,637 88,496 79,168 16.90%
-
Net Worth 212,144 207,197 230,032 223,471 220,261 205,438 187,337 8.63%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 12,334 12,333 45,184 12,323 12,328 12,326 12,324 0.05%
Div Payout % 86.31% 132.74% 299.24% 102.46% 77.56% 72.67% 100.27% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 212,144 207,197 230,032 223,471 220,261 205,438 187,337 8.63%
NOSH 164,453 164,442 164,309 164,316 164,374 164,350 164,331 0.04%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 12.49% 8.97% 12.55% 13.69% 14.38% 16.08% 13.44% -
ROE 6.74% 4.48% 6.56% 5.38% 7.22% 8.26% 6.56% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 69.55 63.02 73.21 53.46 67.24 64.17 55.66 15.99%
EPS 8.69 5.65 9.19 7.32 9.67 10.32 7.48 10.50%
DPS 7.50 7.50 27.50 7.50 7.50 7.50 7.50 0.00%
NAPS 1.29 1.26 1.40 1.36 1.34 1.25 1.14 8.58%
Adjusted Per Share Value based on latest NOSH - 164,316
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 69.58 63.04 73.18 53.43 67.24 64.15 55.64 16.05%
EPS 8.69 5.65 9.19 7.32 9.67 10.32 7.48 10.50%
DPS 7.50 7.50 27.49 7.50 7.50 7.50 7.50 0.00%
NAPS 1.2905 1.2604 1.3993 1.3594 1.3399 1.2497 1.1396 8.63%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 6.40 6.70 6.35 5.95 5.80 6.00 6.05 -
P/RPS 9.20 10.63 8.67 11.13 8.63 9.35 10.87 -10.51%
P/EPS 73.65 118.58 69.10 81.28 59.98 58.14 80.88 -6.04%
EY 1.36 0.84 1.45 1.23 1.67 1.72 1.24 6.34%
DY 1.17 1.12 4.33 1.26 1.29 1.25 1.24 -3.79%
P/NAPS 4.96 5.32 4.54 4.38 4.33 4.80 5.31 -4.44%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 27/10/03 28/07/03 21/04/03 23/01/03 31/10/02 23/07/02 -
Price 6.80 6.85 6.30 6.15 5.95 5.95 5.95 -
P/RPS 9.78 10.87 8.61 11.50 8.85 9.27 10.69 -5.75%
P/EPS 78.25 121.24 68.55 84.02 61.53 57.66 79.55 -1.09%
EY 1.28 0.82 1.46 1.19 1.63 1.73 1.26 1.05%
DY 1.10 1.09 4.37 1.22 1.26 1.26 1.26 -8.64%
P/NAPS 5.27 5.44 4.50 4.52 4.44 4.76 5.22 0.63%

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