[AMWAY] QoQ TTM Result on 30-Nov-2001 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- 6.13%
YoY- 25.28%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 387,129 379,263 383,794 390,950 381,743 373,142 367,124 3.59%
PBT 75,743 76,824 77,983 78,288 74,190 68,447 67,238 8.24%
Tax -17,632 -21,137 -21,649 -23,074 -22,166 -20,780 -20,499 -9.53%
NP 58,111 55,687 56,334 55,214 52,024 47,667 46,739 15.57%
-
NP to SH 58,111 55,687 56,334 55,214 52,024 47,667 46,739 15.57%
-
Tax Rate 23.28% 27.51% 27.76% 29.47% 29.88% 30.36% 30.49% -
Total Cost 329,018 323,576 327,460 335,736 329,719 325,475 320,385 1.78%
-
Net Worth 164,350 187,337 164,295 210,490 205,505 215,257 211,966 -15.56%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div 49,306 73,971 73,970 73,972 73,954 44,361 73,476 -23.29%
Div Payout % 84.85% 132.83% 131.31% 133.97% 142.16% 93.07% 157.21% -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 164,350 187,337 164,295 210,490 205,505 215,257 211,966 -15.56%
NOSH 164,350 164,331 164,295 164,445 164,404 164,319 164,314 0.01%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 15.01% 14.68% 14.68% 14.12% 13.63% 12.77% 12.73% -
ROE 35.36% 29.73% 34.29% 26.23% 25.32% 22.14% 22.05% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 235.55 230.79 233.60 237.74 232.20 227.08 223.43 3.57%
EPS 35.36 33.89 34.29 33.58 31.64 29.01 28.44 15.58%
DPS 30.00 45.00 45.00 45.00 45.00 27.00 44.72 -23.31%
NAPS 1.00 1.14 1.00 1.28 1.25 1.31 1.29 -15.57%
Adjusted Per Share Value based on latest NOSH - 164,445
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 235.50 230.72 233.47 237.82 232.22 226.99 223.33 3.59%
EPS 35.35 33.88 34.27 33.59 31.65 29.00 28.43 15.58%
DPS 29.99 45.00 45.00 45.00 44.99 26.99 44.70 -23.30%
NAPS 0.9998 1.1396 0.9995 1.2805 1.2501 1.3095 1.2894 -15.55%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 6.00 6.05 5.70 4.98 4.86 4.96 5.40 -
P/RPS 2.55 2.62 2.44 2.09 2.09 2.18 2.42 3.54%
P/EPS 16.97 17.85 16.62 14.83 15.36 17.10 18.98 -7.17%
EY 5.89 5.60 6.02 6.74 6.51 5.85 5.27 7.67%
DY 5.00 7.44 7.89 9.04 9.26 5.44 8.28 -28.49%
P/NAPS 6.00 5.31 5.70 3.89 3.89 3.79 4.19 26.96%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 31/10/02 23/07/02 23/04/02 29/01/02 23/10/01 23/07/01 20/04/01 -
Price 5.95 5.95 6.20 5.85 4.46 4.58 4.58 -
P/RPS 2.53 2.58 2.65 2.46 1.92 2.02 2.05 15.01%
P/EPS 16.83 17.56 18.08 17.42 14.09 15.79 16.10 2.99%
EY 5.94 5.70 5.53 5.74 7.10 6.33 6.21 -2.91%
DY 5.04 7.56 7.26 7.69 10.09 5.89 9.76 -35.55%
P/NAPS 5.95 5.22 6.20 4.57 3.57 3.50 3.55 40.96%

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