[AMWAY] QoQ Quarter Result on 30-Nov-2003 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- 53.82%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 116,909 123,066 102,000 114,375 103,635 120,293 87,837 20.89%
PBT 16,770 19,331 15,715 20,538 13,965 21,076 16,638 0.52%
Tax -1,582 -6,015 -4,916 -6,247 -4,674 -5,976 -4,610 -50.82%
NP 15,188 13,316 10,799 14,291 9,291 15,100 12,028 16.74%
-
NP to SH 15,188 13,316 10,799 14,291 9,291 15,100 12,028 16.74%
-
Tax Rate 9.43% 31.12% 31.28% 30.42% 33.47% 28.35% 27.71% -
Total Cost 101,721 109,750 91,201 100,084 94,344 105,193 75,809 21.54%
-
Net Worth 200,534 218,645 213,678 212,144 207,197 230,032 223,471 -6.93%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 12,327 45,208 12,327 12,334 12,333 45,184 12,323 0.02%
Div Payout % 81.17% 339.51% 114.16% 86.31% 132.74% 299.24% 102.46% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 200,534 218,645 213,678 212,144 207,197 230,032 223,471 -6.93%
NOSH 164,372 164,395 164,368 164,453 164,442 164,309 164,316 0.02%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 12.99% 10.82% 10.59% 12.49% 8.97% 12.55% 13.69% -
ROE 7.57% 6.09% 5.05% 6.74% 4.48% 6.56% 5.38% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 71.12 74.86 62.06 69.55 63.02 73.21 53.46 20.85%
EPS 9.24 8.10 6.57 8.69 5.65 9.19 7.32 16.71%
DPS 7.50 27.50 7.50 7.50 7.50 27.50 7.50 0.00%
NAPS 1.22 1.33 1.30 1.29 1.26 1.40 1.36 -6.95%
Adjusted Per Share Value based on latest NOSH - 164,453
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 71.12 74.86 62.05 69.58 63.04 73.18 53.43 20.90%
EPS 9.24 8.10 6.57 8.69 5.65 9.19 7.32 16.71%
DPS 7.50 27.50 7.50 7.50 7.50 27.49 7.50 0.00%
NAPS 1.2199 1.3301 1.2999 1.2905 1.2604 1.3993 1.3594 -6.93%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 6.70 6.70 6.75 6.40 6.70 6.35 5.95 -
P/RPS 9.42 8.95 10.88 9.20 10.63 8.67 11.13 -10.47%
P/EPS 72.51 82.72 102.74 73.65 118.58 69.10 81.28 -7.29%
EY 1.38 1.21 0.97 1.36 0.84 1.45 1.23 7.93%
DY 1.12 4.10 1.11 1.17 1.12 4.33 1.26 -7.51%
P/NAPS 5.49 5.04 5.19 4.96 5.32 4.54 4.38 16.17%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 20/10/04 16/07/04 21/04/04 30/01/04 27/10/03 28/07/03 21/04/03 -
Price 6.80 6.80 6.70 6.80 6.85 6.30 6.15 -
P/RPS 9.56 9.08 10.80 9.78 10.87 8.61 11.50 -11.53%
P/EPS 73.59 83.95 101.98 78.25 121.24 68.55 84.02 -8.42%
EY 1.36 1.19 0.98 1.28 0.82 1.46 1.19 9.26%
DY 1.10 4.04 1.12 1.10 1.09 4.37 1.22 -6.64%
P/NAPS 5.57 5.11 5.15 5.27 5.44 4.50 4.52 14.86%

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