[AMWAY] QoQ TTM Result on 30-Nov-2002 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- 1.83%
YoY- 7.17%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 422,297 424,119 395,286 395,871 387,129 379,263 383,794 6.56%
PBT 73,956 81,164 76,911 77,270 75,743 76,824 77,983 -3.46%
Tax -21,642 -20,115 -18,940 -18,097 -17,632 -21,137 -21,649 -0.02%
NP 52,314 61,049 57,971 59,173 58,111 55,687 56,334 -4.80%
-
NP to SH 52,314 61,049 57,971 59,173 58,111 55,687 56,334 -4.80%
-
Tax Rate 29.26% 24.78% 24.63% 23.42% 23.28% 27.51% 27.76% -
Total Cost 369,983 363,070 337,315 336,698 329,018 323,576 327,460 8.45%
-
Net Worth 207,197 230,032 223,471 220,261 164,350 187,337 164,295 16.67%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 82,170 82,163 49,303 49,301 49,306 73,971 73,970 7.23%
Div Payout % 157.07% 134.59% 85.05% 83.32% 84.85% 132.83% 131.31% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 207,197 230,032 223,471 220,261 164,350 187,337 164,295 16.67%
NOSH 164,442 164,309 164,316 164,374 164,350 164,331 164,295 0.05%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 12.39% 14.39% 14.67% 14.95% 15.01% 14.68% 14.68% -
ROE 25.25% 26.54% 25.94% 26.86% 35.36% 29.73% 34.29% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 256.81 258.12 240.56 240.84 235.55 230.79 233.60 6.50%
EPS 31.81 37.15 35.28 36.00 35.36 33.89 34.29 -4.86%
DPS 50.00 50.00 30.00 30.00 30.00 45.00 45.00 7.25%
NAPS 1.26 1.40 1.36 1.34 1.00 1.14 1.00 16.60%
Adjusted Per Share Value based on latest NOSH - 164,374
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 256.87 257.98 240.44 240.80 235.48 230.70 233.45 6.56%
EPS 31.82 37.13 35.26 35.99 35.35 33.87 34.27 -4.81%
DPS 49.98 49.98 29.99 29.99 29.99 44.99 44.99 7.24%
NAPS 1.2603 1.3992 1.3593 1.3398 0.9997 1.1395 0.9994 16.67%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 6.70 6.35 5.95 5.80 6.00 6.05 5.70 -
P/RPS 2.61 2.46 2.47 2.41 2.55 2.62 2.44 4.57%
P/EPS 21.06 17.09 16.87 16.11 16.97 17.85 16.62 17.04%
EY 4.75 5.85 5.93 6.21 5.89 5.60 6.02 -14.57%
DY 7.46 7.87 5.04 5.17 5.00 7.44 7.89 -3.65%
P/NAPS 5.32 4.54 4.38 4.33 6.00 5.31 5.70 -4.48%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 27/10/03 28/07/03 21/04/03 23/01/03 31/10/02 23/07/02 23/04/02 -
Price 6.85 6.30 6.15 5.95 5.95 5.95 6.20 -
P/RPS 2.67 2.44 2.56 2.47 2.53 2.58 2.65 0.50%
P/EPS 21.53 16.96 17.43 16.53 16.83 17.56 18.08 12.31%
EY 4.64 5.90 5.74 6.05 5.94 5.70 5.53 -11.01%
DY 7.30 7.94 4.88 5.04 5.04 7.56 7.26 0.36%
P/NAPS 5.44 4.50 4.52 4.44 5.95 5.22 6.20 -8.32%

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