[AMWAY] QoQ Quarter Result on 31-May-2005 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
26-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 24.92%
YoY- -6.72%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 131,156 168,821 126,896 129,919 105,639 144,576 116,909 7.54%
PBT 20,010 24,297 16,770 17,460 14,008 25,051 16,770 11.82%
Tax -5,699 -6,762 -5,162 -5,039 -4,065 -7,124 -1,582 124.95%
NP 14,311 17,535 11,608 12,421 9,943 17,927 15,188 -3.69%
-
NP to SH 14,311 17,535 11,608 12,421 9,943 17,927 15,188 -3.69%
-
Tax Rate 28.48% 27.83% 30.78% 28.86% 29.02% 28.44% 9.43% -
Total Cost 116,845 151,286 115,288 117,498 95,696 126,649 101,721 9.16%
-
Net Worth 210,310 207,067 194,014 215,231 220,225 210,325 200,534 3.05%
Dividend
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 12,322 16,433 12,331 45,182 12,326 12,323 12,327 -0.02%
Div Payout % 86.11% 93.72% 106.23% 363.76% 123.97% 68.74% 81.17% -
Equity
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 210,310 207,067 194,014 215,231 220,225 210,325 200,534 3.05%
NOSH 164,305 164,339 164,419 164,298 164,347 164,317 164,372 -0.02%
Ratio Analysis
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 10.91% 10.39% 9.15% 9.56% 9.41% 12.40% 12.99% -
ROE 6.80% 8.47% 5.98% 5.77% 4.51% 8.52% 7.57% -
Per Share
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 79.82 102.73 77.18 79.07 64.28 87.99 71.12 7.57%
EPS 8.71 10.67 7.06 7.56 6.05 10.91 9.24 -3.66%
DPS 7.50 10.00 7.50 27.50 7.50 7.50 7.50 0.00%
NAPS 1.28 1.26 1.18 1.31 1.34 1.28 1.22 3.08%
Adjusted Per Share Value based on latest NOSH - 164,298
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 79.78 102.69 77.19 79.03 64.26 87.94 71.11 7.54%
EPS 8.70 10.67 7.06 7.56 6.05 10.90 9.24 -3.73%
DPS 7.50 10.00 7.50 27.48 7.50 7.50 7.50 0.00%
NAPS 1.2793 1.2595 1.1801 1.3092 1.3396 1.2794 1.2198 3.05%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 31/03/06 30/12/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 6.30 6.55 6.75 6.65 6.60 6.75 6.70 -
P/RPS 7.89 6.38 8.75 8.41 10.27 7.67 9.42 -10.60%
P/EPS 72.33 61.39 95.61 87.96 109.09 61.87 72.51 -0.15%
EY 1.38 1.63 1.05 1.14 0.92 1.62 1.38 0.00%
DY 1.19 1.53 1.11 4.14 1.14 1.11 1.12 3.90%
P/NAPS 4.92 5.20 5.72 5.08 4.93 5.27 5.49 -6.69%
Price Multiplier on Announcement Date
31/03/06 31/12/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 26/04/06 20/01/06 19/10/05 26/07/05 28/04/05 31/01/05 20/10/04 -
Price 6.50 6.55 6.65 6.75 6.65 6.60 6.80 -
P/RPS 8.14 6.38 8.62 8.54 10.35 7.50 9.56 -9.67%
P/EPS 74.63 61.39 94.19 89.29 109.92 60.49 73.59 0.89%
EY 1.34 1.63 1.06 1.12 0.91 1.65 1.36 -0.93%
DY 1.15 1.53 1.13 4.07 1.13 1.14 1.10 2.85%
P/NAPS 5.08 5.20 5.64 5.15 4.96 5.16 5.57 -5.65%

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