[AMWAY] QoQ Quarter Result on 31-May-2004 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 23.31%
YoY- -11.81%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 105,639 144,576 116,909 123,066 102,000 114,375 103,635 1.28%
PBT 14,008 25,051 16,770 19,331 15,715 20,538 13,965 0.20%
Tax -4,065 -7,124 -1,582 -6,015 -4,916 -6,247 -4,674 -8.89%
NP 9,943 17,927 15,188 13,316 10,799 14,291 9,291 4.62%
-
NP to SH 9,943 17,927 15,188 13,316 10,799 14,291 9,291 4.62%
-
Tax Rate 29.02% 28.44% 9.43% 31.12% 31.28% 30.42% 33.47% -
Total Cost 95,696 126,649 101,721 109,750 91,201 100,084 94,344 0.95%
-
Net Worth 220,225 210,325 200,534 218,645 213,678 212,144 207,197 4.15%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 12,326 12,323 12,327 45,208 12,327 12,334 12,333 -0.03%
Div Payout % 123.97% 68.74% 81.17% 339.51% 114.16% 86.31% 132.74% -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 220,225 210,325 200,534 218,645 213,678 212,144 207,197 4.15%
NOSH 164,347 164,317 164,372 164,395 164,368 164,453 164,442 -0.03%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 9.41% 12.40% 12.99% 10.82% 10.59% 12.49% 8.97% -
ROE 4.51% 8.52% 7.57% 6.09% 5.05% 6.74% 4.48% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 64.28 87.99 71.12 74.86 62.06 69.55 63.02 1.32%
EPS 6.05 10.91 9.24 8.10 6.57 8.69 5.65 4.67%
DPS 7.50 7.50 7.50 27.50 7.50 7.50 7.50 0.00%
NAPS 1.34 1.28 1.22 1.33 1.30 1.29 1.26 4.19%
Adjusted Per Share Value based on latest NOSH - 164,395
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 64.26 87.94 71.11 74.86 62.04 69.57 63.04 1.28%
EPS 6.05 10.90 9.24 8.10 6.57 8.69 5.65 4.67%
DPS 7.50 7.50 7.50 27.50 7.50 7.50 7.50 0.00%
NAPS 1.3396 1.2794 1.2198 1.33 1.2997 1.2904 1.2603 4.15%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 6.60 6.75 6.70 6.70 6.75 6.40 6.70 -
P/RPS 10.27 7.67 9.42 8.95 10.88 9.20 10.63 -2.27%
P/EPS 109.09 61.87 72.51 82.72 102.74 73.65 118.58 -5.41%
EY 0.92 1.62 1.38 1.21 0.97 1.36 0.84 6.25%
DY 1.14 1.11 1.12 4.10 1.11 1.17 1.12 1.18%
P/NAPS 4.93 5.27 5.49 5.04 5.19 4.96 5.32 -4.95%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/04/05 31/01/05 20/10/04 16/07/04 21/04/04 30/01/04 27/10/03 -
Price 6.65 6.60 6.80 6.80 6.70 6.80 6.85 -
P/RPS 10.35 7.50 9.56 9.08 10.80 9.78 10.87 -3.21%
P/EPS 109.92 60.49 73.59 83.95 101.98 78.25 121.24 -6.33%
EY 0.91 1.65 1.36 1.19 0.98 1.28 0.82 7.19%
DY 1.13 1.14 1.10 4.04 1.12 1.10 1.09 2.43%
P/NAPS 4.96 5.16 5.57 5.11 5.15 5.27 5.44 -5.97%

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