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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
30-Nov-2000 [#1]
Profit Trend
QoQ- 3.54%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Revenue 97,591 95,991 95,578 92,583 88,990 89,973 74,062 20.13%
PBT 22,254 17,982 17,302 16,652 16,511 16,773 13,393 40.15%
Tax -6,652 -5,313 -5,192 -5,009 -5,266 -5,032 -3,951 41.38%
NP 15,602 12,669 12,110 11,643 11,245 11,741 9,442 39.64%
-
NP to SH 15,602 12,669 12,110 11,643 11,245 11,741 9,442 39.64%
-
Tax Rate 29.89% 29.55% 30.01% 30.08% 31.89% 30.00% 29.50% -
Total Cost 81,989 83,322 83,468 80,940 77,745 78,232 64,620 17.14%
-
Net Worth 205,505 215,257 211,966 208,555 206,158 207,194 239,749 -9.73%
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Div 36,991 12,323 12,323 12,316 7,398 41,438 11,839 113.28%
Div Payout % 237.09% 97.28% 101.76% 105.78% 65.79% 352.94% 125.39% -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Net Worth 205,505 215,257 211,966 208,555 206,158 207,194 239,749 -9.73%
NOSH 164,404 164,319 164,314 164,217 98,640 98,663 98,662 40.42%
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
NP Margin 15.99% 13.20% 12.67% 12.58% 12.64% 13.05% 12.75% -
ROE 7.59% 5.89% 5.71% 5.58% 5.45% 5.67% 3.94% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 59.36 58.42 58.17 56.38 90.22 91.19 75.07 -14.45%
EPS 9.49 7.71 7.37 7.09 11.40 11.90 9.57 -0.55%
DPS 22.50 7.50 7.50 7.50 7.50 42.00 12.00 51.88%
NAPS 1.25 1.31 1.29 1.27 2.09 2.10 2.43 -35.72%
Adjusted Per Share Value based on latest NOSH - 164,217
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 59.36 58.39 58.14 56.32 54.13 54.73 45.05 20.12%
EPS 9.49 7.71 7.37 7.08 6.84 7.14 5.74 39.69%
DPS 22.50 7.50 7.50 7.49 4.50 25.21 7.20 113.30%
NAPS 1.25 1.3094 1.2893 1.2686 1.254 1.2603 1.4583 -9.73%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
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%
P/EPS 51.21 64.33 73.27 96.61 100.88 105.04 134.80 -47.45%
EY 1.95 1.55 1.36 1.04 0.99 0.95 0.74 90.44%
DY 4.63 1.51 1.39 1.09 0.65 3.36 0.93 190.71%
P/NAPS 3.89 3.79 4.19 5.39 5.50 5.95 5.31 -18.68%
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
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%
P/EPS 47.00 59.40 62.14 80.39 60.53 100.00 130.62 -49.31%
EY 2.13 1.68 1.61 1.24 1.65 1.00 0.77 96.69%
DY 5.04 1.64 1.64 1.32 1.09 3.53 0.96 201.15%
P/NAPS 3.57 3.50 3.55 4.49 3.30 5.67 5.14 -21.52%

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