[AMWAY] QoQ Quarter Result on 30-Nov-2000 [#1]

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Quarter Result
Revenue	97,591	95,991	95,578	92,583	88,990	89,973	74,062	20.13%
YoY %	1.67%	0.43%	3.23%	4.04%	-1.09%	21.48%	-	-
Horiz. %	131.77%	129.61%	129.05%	125.01%	120.16%	121.48%	100.00%	-
PBT	22,254	17,982	17,302	16,652	16,511	16,773	13,393	40.15%
YoY %	23.76%	3.93%	3.90%	0.85%	-1.56%	25.24%	-	-
Horiz. %	166.16%	134.26%	129.19%	124.33%	123.28%	125.24%	100.00%	-
Tax	-6,652	-5,313	-5,192	-5,009	-5,266	-5,032	-3,951	41.38%
YoY %	-25.20%	-2.33%	-3.65%	4.88%	-4.65%	-27.36%	-	-
Horiz. %	168.36%	134.47%	131.41%	126.78%	133.28%	127.36%	100.00%	-
NP	15,602	12,669	12,110	11,643	11,245	11,741	9,442	39.64%
YoY %	23.15%	4.62%	4.01%	3.54%	-4.22%	24.35%	-	-
Horiz. %	165.24%	134.18%	128.26%	123.31%	119.10%	124.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,602	12,669	12,110	11,643	11,245	11,741	9,442	39.64%
YoY %	23.15%	4.62%	4.01%	3.54%	-4.22%	24.35%	-	-
Horiz. %	165.24%	134.18%	128.26%	123.31%	119.10%	124.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.89%	29.55%	30.01%	30.08%	31.89%	30.00%	29.50%	-
YoY %	1.15%	-1.53%	-0.23%	-5.68%	6.30%	1.69%	-	-
Horiz. %	101.32%	100.17%	101.73%	101.97%	108.10%	101.69%	100.00%	-
Total Cost	81,989	83,322	83,468	80,940	77,745	78,232	64,620	17.14%
YoY %	-1.60%	-0.17%	3.12%	4.11%	-0.62%	21.06%	-	-
Horiz. %	126.88%	128.94%	129.17%	125.26%	120.31%	121.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	205,505	215,257	211,966	208,555	206,158	207,194	239,749	-9.73%
YoY %	-4.53%	1.55%	1.64%	1.16%	-0.50%	-13.58%	-	-
Horiz. %	85.72%	89.78%	88.41%	86.99%	85.99%	86.42%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Dividend
Div	36,991	12,323	12,323	12,316	7,398	41,438	11,839	113.28%
YoY %	200.18%	0.00%	0.06%	66.48%	-82.15%	250.01%	-	-
Horiz. %	312.45%	104.09%	104.09%	104.03%	62.49%	350.01%	100.00%	-
Div Payout %	237.09%	97.28%	101.76%	105.78%	65.79%	352.94%	125.39%	-
YoY %	143.72%	-4.40%	-3.80%	60.78%	-81.36%	181.47%	-	-
Horiz. %	189.08%	77.58%	81.15%	84.36%	52.47%	281.47%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Equity
Net Worth	205,505	215,257	211,966	208,555	206,158	207,194	239,749	-9.73%
YoY %	-4.53%	1.55%	1.64%	1.16%	-0.50%	-13.58%	-	-
Horiz. %	85.72%	89.78%	88.41%	86.99%	85.99%	86.42%	100.00%	-
NOSH	164,404	164,319	164,314	164,217	98,640	98,663	98,662	40.42%
YoY %	0.05%	0.00%	0.06%	66.48%	-0.02%	0.00%	-	-
Horiz. %	166.63%	166.55%	166.54%	166.44%	99.98%	100.00%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Ratio Analysis
NP Margin	15.99%	13.20%	12.67%	12.58%	12.64%	13.05%	12.75%	-
YoY %	21.14%	4.18%	0.72%	-0.47%	-3.14%	2.35%	-	-
Horiz. %	125.41%	103.53%	99.37%	98.67%	99.14%	102.35%	100.00%	-
ROE	7.59%	5.89%	5.71%	5.58%	5.45%	5.67%	3.94%	-
YoY %	28.86%	3.15%	2.33%	2.39%	-3.88%	43.91%	-	-
Horiz. %	192.64%	149.49%	144.92%	141.62%	138.32%	143.91%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Per Share
RPS	59.36	58.42	58.17	56.38	90.22	91.19	75.07	-14.45%
YoY %	1.61%	0.43%	3.17%	-37.51%	-1.06%	21.47%	-	-
Horiz. %	79.07%	77.82%	77.49%	75.10%	120.18%	121.47%	100.00%	-
EPS	9.49	7.71	7.37	7.09	11.40	11.90	9.57	-0.55%
YoY %	23.09%	4.61%	3.95%	-37.81%	-4.20%	24.35%	-	-
Horiz. %	99.16%	80.56%	77.01%	74.09%	119.12%	124.35%	100.00%	-
DPS	22.50	7.50	7.50	7.50	7.50	42.00	12.00	51.88%
YoY %	200.00%	0.00%	0.00%	0.00%	-82.14%	250.00%	-	-
Horiz. %	187.50%	62.50%	62.50%	62.50%	62.50%	350.00%	100.00%	-
NAPS	1.25	1.31	1.29	1.27	2.09	2.10	2.43	-35.72%
YoY %	-4.58%	1.55%	1.57%	-39.23%	-0.48%	-13.58%	-	-
Horiz. %	51.44%	53.91%	53.09%	52.26%	86.01%	86.42%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Adjusted Per Share Value based on latest NOSH - 164,217
RPS	59.37	58.39	58.14	56.32	54.13	54.73	45.05	20.14%
YoY %	1.68%	0.43%	3.23%	4.05%	-1.10%	21.49%	-	-
Horiz. %	131.79%	129.61%	129.06%	125.02%	120.16%	121.49%	100.00%	-
EPS	9.49	7.71	7.37	7.08	6.84	7.14	5.74	39.69%
YoY %	23.09%	4.61%	4.10%	3.51%	-4.20%	24.39%	-	-
Horiz. %	165.33%	134.32%	128.40%	123.34%	119.16%	124.39%	100.00%	-
DPS	22.50	7.50	7.50	7.49	4.50	25.21	7.20	113.30%
YoY %	200.00%	0.00%	0.13%	66.44%	-82.15%	250.14%	-	-
Horiz. %	312.50%	104.17%	104.17%	104.03%	62.50%	350.14%	100.00%	-
NAPS	1.2501	1.3095	1.2894	1.2687	1.2541	1.2604	1.4585	-9.74%
YoY %	-4.54%	1.56%	1.63%	1.16%	-0.50%	-13.58%	-	-
Horiz. %	85.71%	89.78%	88.41%	86.99%	85.99%	86.42%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/01	31/05/01	28/02/01	30/11/00	30/08/00	31/05/00	29/02/00	-
Price	4.86	4.96	5.40	6.85	11.50	12.50	12.90	-
P/RPS	8.19	8.49	9.28	12.15	12.75	13.71	17.18	-38.89%
YoY %	-3.53%	-8.51%	-23.62%	-4.71%	-7.00%	-20.20%	-	-
Horiz. %	47.67%	49.42%	54.02%	70.72%	74.21%	79.80%	100.00%	-
P/EPS	51.21	64.33	73.27	96.61	100.88	105.04	134.80	-47.45%
YoY %	-20.39%	-12.20%	-24.16%	-4.23%	-3.96%	-22.08%	-	-
Horiz. %	37.99%	47.72%	54.35%	71.67%	74.84%	77.92%	100.00%	-
EY	1.95	1.55	1.36	1.04	0.99	0.95	0.74	90.44%
YoY %	25.81%	13.97%	30.77%	5.05%	4.21%	28.38%	-	-
Horiz. %	263.51%	209.46%	183.78%	140.54%	133.78%	128.38%	100.00%	-
DY	4.63	1.51	1.39	1.09	0.65	3.36	0.93	190.71%
YoY %	206.62%	8.63%	27.52%	67.69%	-80.65%	261.29%	-	-
Horiz. %	497.85%	162.37%	149.46%	117.20%	69.89%	361.29%	100.00%	-
P/NAPS	3.89	3.79	4.19	5.39	5.50	5.95	5.31	-18.68%
YoY %	2.64%	-9.55%	-22.26%	-2.00%	-7.56%	12.05%	-	-
Horiz. %	73.26%	71.37%	78.91%	101.51%	103.58%	112.05%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Price Multiplier on Announcement Date
Date	23/10/01	23/07/01	20/04/01	15/01/01	23/10/00	10/07/00	10/04/00	-
Price	4.46	4.58	4.58	5.70	6.90	11.90	12.50	-
P/RPS	7.51	7.84	7.87	10.11	7.65	13.05	16.65	-41.10%
YoY %	-4.21%	-0.38%	-22.16%	32.16%	-41.38%	-21.62%	-	-
Horiz. %	45.11%	47.09%	47.27%	60.72%	45.95%	78.38%	100.00%	-
P/EPS	47.00	59.40	62.14	80.39	60.53	100.00	130.62	-49.31%
YoY %	-20.88%	-4.41%	-22.70%	32.81%	-39.47%	-23.44%	-	-
Horiz. %	35.98%	45.48%	47.57%	61.54%	46.34%	76.56%	100.00%	-
EY	2.13	1.68	1.61	1.24	1.65	1.00	0.77	96.69%
YoY %	26.79%	4.35%	29.84%	-24.85%	65.00%	29.87%	-	-
Horiz. %	276.62%	218.18%	209.09%	161.04%	214.29%	129.87%	100.00%	-
DY	5.04	1.64	1.64	1.32	1.09	3.53	0.96	201.15%
YoY %	207.32%	0.00%	24.24%	21.10%	-69.12%	267.71%	-	-
Horiz. %	525.00%	170.83%	170.83%	137.50%	113.54%	367.71%	100.00%	-
P/NAPS	3.57	3.50	3.55	4.49	3.30	5.67	5.14	-21.52%
YoY %	2.00%	-1.41%	-20.94%	36.06%	-41.80%	10.31%	-	-
Horiz. %	69.46%	68.09%	69.07%	87.35%	64.20%	110.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos