[AMWAY] QoQ Quarter Result on 31-Aug-2001 [#4]

	31/05/02	28/02/02	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	CAGR
Quarter Result
Revenue	91,460	88,422	101,790	97,591	95,991	95,578	92,583	-0.81%
YoY %	3.44%	-13.13%	4.30%	1.67%	0.43%	3.23%	-	-
Horiz. %	98.79%	95.51%	109.94%	105.41%	103.68%	103.23%	100.00%	-
PBT	16,824	16,997	20,750	22,254	17,982	17,302	16,652	0.68%
YoY %	-1.02%	-18.09%	-6.76%	23.76%	3.93%	3.90%	-	-
Horiz. %	101.03%	102.07%	124.61%	133.64%	107.99%	103.90%	100.00%	-
Tax	-4,532	-5,217	-5,917	-6,652	-5,313	-5,192	-5,009	-6.45%
YoY %	13.13%	11.83%	11.05%	-25.20%	-2.33%	-3.65%	-	-
Horiz. %	90.48%	104.15%	118.13%	132.80%	106.07%	103.65%	100.00%	-
NP	12,292	11,780	14,833	15,602	12,669	12,110	11,643	3.68%
YoY %	4.35%	-20.58%	-4.93%	23.15%	4.62%	4.01%	-	-
Horiz. %	105.57%	101.18%	127.40%	134.00%	108.81%	104.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,292	11,780	14,833	15,602	12,669	12,110	11,643	3.68%
YoY %	4.35%	-20.58%	-4.93%	23.15%	4.62%	4.01%	-	-
Horiz. %	105.57%	101.18%	127.40%	134.00%	108.81%	104.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.94%	30.69%	28.52%	29.89%	29.55%	30.01%	30.08%	-
YoY %	-12.22%	7.61%	-4.58%	1.15%	-1.53%	-0.23%	-	-
Horiz. %	89.56%	102.03%	94.81%	99.37%	98.24%	99.77%	100.00%	-
Total Cost	79,168	76,642	86,957	81,989	83,322	83,468	80,940	-1.46%
YoY %	3.30%	-11.86%	6.06%	-1.60%	-0.17%	3.12%	-	-
Horiz. %	97.81%	94.69%	107.43%	101.30%	102.94%	103.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	187,337	184,011	210,490	205,505	215,257	211,966	208,555	-6.90%
YoY %	1.81%	-12.58%	2.43%	-4.53%	1.55%	1.64%	-	-
Horiz. %	89.83%	88.23%	100.93%	98.54%	103.21%	101.64%	100.00%	-

	31/05/02	28/02/02	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	CAGR
Dividend
Div	12,324	12,322	12,333	36,991	12,323	12,323	12,316	0.04%
YoY %	0.02%	-0.09%	-66.66%	200.18%	0.00%	0.06%	-	-
Horiz. %	100.06%	100.05%	100.14%	300.35%	100.06%	100.06%	100.00%	-
Div Payout %	100.27%	104.60%	83.15%	237.09%	97.28%	101.76%	105.78%	-
YoY %	-4.14%	25.80%	-64.93%	143.72%	-4.40%	-3.80%	-	-
Horiz. %	94.79%	98.88%	78.61%	224.13%	91.96%	96.20%	100.00%	-

	31/05/02	28/02/02	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	CAGR
Equity
Net Worth	187,337	184,011	210,490	205,505	215,257	211,966	208,555	-6.90%
YoY %	1.81%	-12.58%	2.43%	-4.53%	1.55%	1.64%	-	-
Horiz. %	89.83%	88.23%	100.93%	98.54%	103.21%	101.64%	100.00%	-
NOSH	164,331	164,295	164,445	164,404	164,319	164,314	164,217	0.04%
YoY %	0.02%	-0.09%	0.02%	0.05%	0.00%	0.06%	-	-
Horiz. %	100.07%	100.05%	100.14%	100.11%	100.06%	100.06%	100.00%	-

	31/05/02	28/02/02	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	CAGR
Ratio Analysis
NP Margin	13.44%	13.32%	14.57%	15.99%	13.20%	12.67%	12.58%	-
YoY %	0.90%	-8.58%	-8.88%	21.14%	4.18%	0.72%	-	-
Horiz. %	106.84%	105.88%	115.82%	127.11%	104.93%	100.72%	100.00%	-
ROE	6.56%	6.40%	7.05%	7.59%	5.89%	5.71%	5.58%	-
YoY %	2.50%	-9.22%	-7.11%	28.86%	3.15%	2.33%	-	-
Horiz. %	117.56%	114.70%	126.34%	136.02%	105.56%	102.33%	100.00%	-

	31/05/02	28/02/02	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	CAGR
Per Share
RPS	55.66	53.82	61.90	59.36	58.42	58.17	56.38	-0.85%
YoY %	3.42%	-13.05%	4.28%	1.61%	0.43%	3.17%	-	-
Horiz. %	98.72%	95.46%	109.79%	105.29%	103.62%	103.17%	100.00%	-
EPS	7.48	7.17	9.02	9.49	7.71	7.37	7.09	3.63%
YoY %	4.32%	-20.51%	-4.95%	23.09%	4.61%	3.95%	-	-
Horiz. %	105.50%	101.13%	127.22%	133.85%	108.74%	103.95%	100.00%	-
DPS	7.50	7.50	7.50	22.50	7.50	7.50	7.50	0.00%
YoY %	0.00%	0.00%	-66.67%	200.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	300.00%	100.00%	100.00%	100.00%	-
NAPS	1.14	1.12	1.28	1.25	1.31	1.29	1.27	-6.95%
YoY %	1.79%	-12.50%	2.40%	-4.58%	1.55%	1.57%	-	-
Horiz. %	89.76%	88.19%	100.79%	98.43%	103.15%	101.57%	100.00%	-

	31/05/02	28/02/02	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	CAGR
Adjusted Per Share Value based on latest NOSH - 164,404
RPS	55.64	53.79	61.92	59.37	58.39	58.14	56.32	-0.80%
YoY %	3.44%	-13.13%	4.30%	1.68%	0.43%	3.23%	-	-
Horiz. %	98.79%	95.51%	109.94%	105.42%	103.68%	103.23%	100.00%	-
EPS	7.48	7.17	9.02	9.49	7.71	7.37	7.08	3.73%
YoY %	4.32%	-20.51%	-4.95%	23.09%	4.61%	4.10%	-	-
Horiz. %	105.65%	101.27%	127.40%	134.04%	108.90%	104.10%	100.00%	-
DPS	7.50	7.50	7.50	22.50	7.50	7.50	7.49	0.08%
YoY %	0.00%	0.00%	-66.67%	200.00%	0.00%	0.13%	-	-
Horiz. %	100.13%	100.13%	100.13%	300.40%	100.13%	100.13%	100.00%	-
NAPS	1.1396	1.1194	1.2805	1.2501	1.3095	1.2894	1.2687	-6.91%
YoY %	1.80%	-12.58%	2.43%	-4.54%	1.56%	1.63%	-	-
Horiz. %	89.82%	88.23%	100.93%	98.53%	103.22%	101.63%	100.00%	-

	31/05/02	28/02/02	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/02	28/02/02	30/11/01	30/08/01	31/05/01	28/02/01	30/11/00	-
Price	6.05	5.70	4.98	4.86	4.96	5.40	6.85	-
P/RPS	10.87	10.59	8.05	8.19	8.49	9.28	12.15	-7.15%
YoY %	2.64%	31.55%	-1.71%	-3.53%	-8.51%	-23.62%	-	-
Horiz. %	89.47%	87.16%	66.26%	67.41%	69.88%	76.38%	100.00%	-
P/EPS	80.88	79.50	55.21	51.21	64.33	73.27	96.61	-11.18%
YoY %	1.74%	44.00%	7.81%	-20.39%	-12.20%	-24.16%	-	-
Horiz. %	83.72%	82.29%	57.15%	53.01%	66.59%	75.84%	100.00%	-
EY	1.24	1.26	1.81	1.95	1.55	1.36	1.04	12.45%
YoY %	-1.59%	-30.39%	-7.18%	25.81%	13.97%	30.77%	-	-
Horiz. %	119.23%	121.15%	174.04%	187.50%	149.04%	130.77%	100.00%	-
DY	1.24	1.32	1.51	4.63	1.51	1.39	1.09	8.98%
YoY %	-6.06%	-12.58%	-67.39%	206.62%	8.63%	27.52%	-	-
Horiz. %	113.76%	121.10%	138.53%	424.77%	138.53%	127.52%	100.00%	-
P/NAPS	5.31	5.09	3.89	3.89	3.79	4.19	5.39	-0.99%
YoY %	4.32%	30.85%	0.00%	2.64%	-9.55%	-22.26%	-	-
Horiz. %	98.52%	94.43%	72.17%	72.17%	70.32%	77.74%	100.00%	-

	31/05/02	28/02/02	30/11/01	31/08/01	31/05/01	28/02/01	30/11/00	CAGR
Price Multiplier on Announcement Date
Date	23/07/02	23/04/02	29/01/02	23/10/01	23/07/01	20/04/01	15/01/01	-
Price	5.95	6.20	5.85	4.46	4.58	4.58	5.70	-
P/RPS	10.69	11.52	9.45	7.51	7.84	7.87	10.11	3.79%
YoY %	-7.20%	21.90%	25.83%	-4.21%	-0.38%	-22.16%	-	-
Horiz. %	105.74%	113.95%	93.47%	74.28%	77.55%	77.84%	100.00%	-
P/EPS	79.55	86.47	64.86	47.00	59.40	62.14	80.39	-0.69%
YoY %	-8.00%	33.32%	38.00%	-20.88%	-4.41%	-22.70%	-	-
Horiz. %	98.96%	107.56%	80.68%	58.46%	73.89%	77.30%	100.00%	-
EY	1.26	1.16	1.54	2.13	1.68	1.61	1.24	1.07%
YoY %	8.62%	-24.68%	-27.70%	26.79%	4.35%	29.84%	-	-
Horiz. %	101.61%	93.55%	124.19%	171.77%	135.48%	129.84%	100.00%	-
DY	1.26	1.21	1.28	5.04	1.64	1.64	1.32	-3.05%
YoY %	4.13%	-5.47%	-74.60%	207.32%	0.00%	24.24%	-	-
Horiz. %	95.45%	91.67%	96.97%	381.82%	124.24%	124.24%	100.00%	-
P/NAPS	5.22	5.54	4.57	3.57	3.50	3.55	4.49	10.57%
YoY %	-5.78%	21.23%	28.01%	2.00%	-1.41%	-20.94%	-	-
Horiz. %	116.26%	123.39%	101.78%	79.51%	77.95%	79.06%	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