[AMWAY] QoQ Quarter Result on 30-Nov-2001 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -4.93%
YoY- 27.4%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 105,457 91,460 88,422 101,790 97,591 95,991 95,578 6.75%
PBT 21,173 16,824 16,997 20,750 22,254 17,982 17,302 14.36%
Tax -4,212 -4,532 -5,217 -5,917 -6,652 -5,313 -5,192 -12.98%
NP 16,961 12,292 11,780 14,833 15,602 12,669 12,110 25.10%
-
NP to SH 16,961 12,292 11,780 14,833 15,602 12,669 12,110 25.10%
-
Tax Rate 19.89% 26.94% 30.69% 28.52% 29.89% 29.55% 30.01% -
Total Cost 88,496 79,168 76,642 86,957 81,989 83,322 83,468 3.96%
-
Net Worth 205,438 187,337 184,011 210,490 205,505 215,257 211,966 -2.05%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div 12,326 12,324 12,322 12,333 36,991 12,323 12,323 0.01%
Div Payout % 72.67% 100.27% 104.60% 83.15% 237.09% 97.28% 101.76% -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 205,438 187,337 184,011 210,490 205,505 215,257 211,966 -2.05%
NOSH 164,350 164,331 164,295 164,445 164,404 164,319 164,314 0.01%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 16.08% 13.44% 13.32% 14.57% 15.99% 13.20% 12.67% -
ROE 8.26% 6.56% 6.40% 7.05% 7.59% 5.89% 5.71% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 64.17 55.66 53.82 61.90 59.36 58.42 58.17 6.74%
EPS 10.32 7.48 7.17 9.02 9.49 7.71 7.37 25.08%
DPS 7.50 7.50 7.50 7.50 22.50 7.50 7.50 0.00%
NAPS 1.25 1.14 1.12 1.28 1.25 1.31 1.29 -2.07%
Adjusted Per Share Value based on latest NOSH - 164,445
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 64.15 55.63 53.78 61.92 59.36 58.39 58.14 6.75%
EPS 10.32 7.48 7.17 9.02 9.49 7.71 7.37 25.08%
DPS 7.50 7.50 7.50 7.50 22.50 7.50 7.50 0.00%
NAPS 1.2496 1.1395 1.1193 1.2804 1.25 1.3094 1.2893 -2.05%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 6.00 6.05 5.70 4.98 4.86 4.96 5.40 -
P/RPS 9.35 10.87 10.59 8.05 8.19 8.49 9.28 0.50%
P/EPS 58.14 80.88 79.50 55.21 51.21 64.33 73.27 -14.25%
EY 1.72 1.24 1.26 1.81 1.95 1.55 1.36 16.89%
DY 1.25 1.24 1.32 1.51 4.63 1.51 1.39 -6.81%
P/NAPS 4.80 5.31 5.09 3.89 3.89 3.79 4.19 9.45%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 31/10/02 23/07/02 23/04/02 29/01/02 23/10/01 23/07/01 20/04/01 -
Price 5.95 5.95 6.20 5.85 4.46 4.58 4.58 -
P/RPS 9.27 10.69 11.52 9.45 7.51 7.84 7.87 11.49%
P/EPS 57.66 79.55 86.47 64.86 47.00 59.40 62.14 -4.85%
EY 1.73 1.26 1.16 1.54 2.13 1.68 1.61 4.89%
DY 1.26 1.26 1.21 1.28 5.04 1.64 1.64 -16.07%
P/NAPS 4.76 5.22 5.54 4.57 3.57 3.50 3.55 21.53%

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