[AMWAY] QoQ TTM Result on 30-Nov-2000 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
30-Nov-2000 [#1]
Profit Trend
QoQ- -7.77%
YoY- -30.41%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Revenue 381,743 373,142 367,124 345,608 355,292 362,234 359,338 4.10%
PBT 74,190 68,447 67,238 63,329 68,402 72,228 71,689 2.30%
Tax -22,166 -20,780 -20,499 -19,258 -20,618 -15,409 -10,471 64.64%
NP 52,024 47,667 46,739 44,071 47,784 56,819 61,218 -10.25%
-
NP to SH 52,024 47,667 46,739 44,071 47,784 56,819 61,218 -10.25%
-
Tax Rate 29.88% 30.36% 30.49% 30.41% 30.14% 21.33% 14.61% -
Total Cost 329,719 325,475 320,385 301,537 307,508 305,415 298,120 6.92%
-
Net Worth 205,505 215,257 211,966 208,555 206,158 207,194 239,749 -9.73%
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Div 73,954 44,361 73,476 72,992 72,511 89,772 77,930 -3.42%
Div Payout % 142.16% 93.07% 157.21% 165.63% 151.75% 158.00% 127.30% -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Net Worth 205,505 215,257 211,966 208,555 206,158 207,194 239,749 -9.73%
NOSH 164,404 164,319 164,314 164,217 98,640 98,663 98,662 40.42%
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
NP Margin 13.63% 12.77% 12.73% 12.75% 13.45% 15.69% 17.04% -
ROE 25.32% 22.14% 22.05% 21.13% 23.18% 27.42% 25.53% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 232.20 227.08 223.43 210.46 360.19 367.14 364.21 -25.86%
EPS 31.64 29.01 28.44 26.84 48.44 57.59 62.05 -36.09%
DPS 45.00 27.00 44.72 44.45 73.50 91.00 79.00 -31.21%
NAPS 1.25 1.31 1.29 1.27 2.09 2.10 2.43 -35.72%
Adjusted Per Share Value based on latest NOSH - 164,217
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 232.22 226.99 223.33 210.24 216.13 220.36 218.59 4.10%
EPS 31.65 29.00 28.43 26.81 29.07 34.56 37.24 -10.24%
DPS 44.99 26.99 44.70 44.40 44.11 54.61 47.41 -3.42%
NAPS 1.2501 1.3095 1.2894 1.2687 1.2541 1.2604 1.4585 -9.74%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 -
Price 4.86 4.96 5.40 6.85 11.50 12.50 12.90 -
P/RPS 2.09 2.18 2.42 3.25 3.19 3.40 3.54 -29.55%
P/EPS 15.36 17.10 18.98 25.52 23.74 21.71 20.79 -18.22%
EY 6.51 5.85 5.27 3.92 4.21 4.61 4.81 22.28%
DY 9.26 5.44 8.28 6.49 6.39 7.28 6.12 31.69%
P/NAPS 3.89 3.79 4.19 5.39 5.50 5.95 5.31 -18.68%
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 23/10/01 23/07/01 20/04/01 15/01/01 23/10/00 10/07/00 - -
Price 4.46 4.58 4.58 5.70 6.90 11.90 0.00 -
P/RPS 1.92 2.02 2.05 2.71 1.92 3.24 0.00 -
P/EPS 14.09 15.79 16.10 21.24 14.24 20.66 0.00 -
EY 7.10 6.33 6.21 4.71 7.02 4.84 0.00 -
DY 10.09 5.89 9.76 7.80 10.65 7.65 0.00 -
P/NAPS 3.57 3.50 3.55 4.49 3.30 5.67 0.00 -

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
Post a Comment