[AMWAY] QoQ TTM Result on 28-Feb-2001 [#2]

Announcement Date
20-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
28-Feb-2001 [#2]
Profit Trend
QoQ- 6.05%
YoY- -23.65%
Quarter Report
View:
Show?
TTM Result
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Revenue 390,950 381,743 373,142 367,124 345,608 355,292 362,234 5.21%
PBT 78,288 74,190 68,447 67,238 63,329 68,402 72,228 5.51%
Tax -23,074 -22,166 -20,780 -20,499 -19,258 -20,618 -15,409 30.85%
NP 55,214 52,024 47,667 46,739 44,071 47,784 56,819 -1.89%
-
NP to SH 55,214 52,024 47,667 46,739 44,071 47,784 56,819 -1.89%
-
Tax Rate 29.47% 29.88% 30.36% 30.49% 30.41% 30.14% 21.33% -
Total Cost 335,736 329,719 325,475 320,385 301,537 307,508 305,415 6.50%
-
Net Worth 210,490 205,505 215,257 211,966 208,555 206,158 207,194 1.05%
Dividend
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Div 73,972 73,954 44,361 73,476 72,992 72,511 89,772 -12.09%
Div Payout % 133.97% 142.16% 93.07% 157.21% 165.63% 151.75% 158.00% -
Equity
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Net Worth 210,490 205,505 215,257 211,966 208,555 206,158 207,194 1.05%
NOSH 164,445 164,404 164,319 164,314 164,217 98,640 98,663 40.53%
Ratio Analysis
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
NP Margin 14.12% 13.63% 12.77% 12.73% 12.75% 13.45% 15.69% -
ROE 26.23% 25.32% 22.14% 22.05% 21.13% 23.18% 27.42% -
Per Share
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 237.74 232.20 227.08 223.43 210.46 360.19 367.14 -25.13%
EPS 33.58 31.64 29.01 28.44 26.84 48.44 57.59 -30.18%
DPS 45.00 45.00 27.00 44.72 44.45 73.50 91.00 -37.43%
NAPS 1.28 1.25 1.31 1.29 1.27 2.09 2.10 -28.08%
Adjusted Per Share Value based on latest NOSH - 164,314
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 237.82 232.22 226.99 223.33 210.24 216.13 220.36 5.20%
EPS 33.59 31.65 29.00 28.43 26.81 29.07 34.56 -1.87%
DPS 45.00 44.99 26.99 44.70 44.40 44.11 54.61 -12.09%
NAPS 1.2805 1.2501 1.3095 1.2894 1.2687 1.2541 1.2604 1.05%
Price Multiplier on Financial Quarter End Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 -
Price 4.98 4.86 4.96 5.40 6.85 11.50 12.50 -
P/RPS 2.09 2.09 2.18 2.42 3.25 3.19 3.40 -27.68%
P/EPS 14.83 15.36 17.10 18.98 25.52 23.74 21.71 -22.41%
EY 6.74 6.51 5.85 5.27 3.92 4.21 4.61 28.78%
DY 9.04 9.26 5.44 8.28 6.49 6.39 7.28 15.51%
P/NAPS 3.89 3.89 3.79 4.19 5.39 5.50 5.95 -24.65%
Price Multiplier on Announcement Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 29/01/02 23/10/01 23/07/01 20/04/01 15/01/01 23/10/00 10/07/00 -
Price 5.85 4.46 4.58 4.58 5.70 6.90 11.90 -
P/RPS 2.46 1.92 2.02 2.05 2.71 1.92 3.24 -16.75%
P/EPS 17.42 14.09 15.79 16.10 21.24 14.24 20.66 -10.73%
EY 5.74 7.10 6.33 6.21 4.71 7.02 4.84 12.02%
DY 7.69 10.09 5.89 9.76 7.80 10.65 7.65 0.34%
P/NAPS 4.57 3.57 3.50 3.55 4.49 3.30 5.67 -13.38%

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