[AMWAY] QoQ TTM Result on 30-Nov-2004 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- -26.67%
YoY- -22.49%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 0 116,909 239,975 341,975 456,350 443,076 440,303 -
PBT 0 16,770 36,101 51,816 72,354 69,549 71,294 -
Tax 0 -1,582 -7,597 -12,513 -18,760 -21,852 -21,813 -
NP 0 15,188 28,504 39,303 53,594 47,697 49,481 -
-
NP to SH 0 15,188 28,504 39,303 53,594 47,697 49,481 -
-
Tax Rate - 9.43% 21.04% 24.15% 25.93% 31.42% 30.60% -
Total Cost 0 101,721 211,471 302,672 402,756 395,379 390,822 -
-
Net Worth 198,947 164,298 164,347 164,317 200,534 218,645 213,678 -4.63%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - 12,327 57,536 69,864 82,198 82,203 82,179 -
Div Payout % - 81.17% 201.85% 177.76% 153.37% 172.35% 166.08% -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 198,947 164,298 164,347 164,317 200,534 218,645 213,678 -4.63%
NOSH 164,419 164,298 164,347 164,317 164,372 164,395 164,368 0.02%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 0.00% 12.99% 11.88% 11.49% 11.74% 10.76% 11.24% -
ROE 0.00% 9.24% 17.34% 23.92% 26.73% 21.81% 23.16% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 0.00 71.16 146.02 208.12 277.63 269.52 267.88 -
EPS 0.00 9.24 17.34 23.92 32.61 29.01 30.10 -
DPS 0.00 7.50 35.00 42.50 50.00 50.00 50.00 -
NAPS 1.21 1.00 1.00 1.00 1.22 1.33 1.30 -4.65%
Adjusted Per Share Value based on latest NOSH - 164,317
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 0.00 71.11 145.97 208.01 277.59 269.51 267.82 -
EPS 0.00 9.24 17.34 23.91 32.60 29.01 30.10 -
DPS 0.00 7.50 35.00 42.50 50.00 50.00 49.99 -
NAPS 1.2101 0.9994 0.9997 0.9995 1.2198 1.33 1.2997 -4.63%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 6.75 6.65 6.60 6.75 6.70 6.70 6.75 -
P/RPS 0.00 9.35 4.52 3.24 2.41 2.49 2.52 -
P/EPS 0.00 71.94 38.05 28.22 20.55 23.09 22.42 -
EY 0.00 1.39 2.63 3.54 4.87 4.33 4.46 -
DY 0.00 1.13 5.30 6.30 7.46 7.46 7.41 -
P/NAPS 5.58 6.65 6.60 6.75 5.49 5.04 5.19 4.93%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 19/10/05 26/07/05 28/04/05 31/01/05 20/10/04 16/07/04 21/04/04 -
Price 6.65 6.75 6.65 6.60 6.80 6.80 6.70 -
P/RPS 0.00 9.49 4.55 3.17 2.45 2.52 2.50 -
P/EPS 0.00 73.02 38.34 27.59 20.86 23.44 22.26 -
EY 0.00 1.37 2.61 3.62 4.79 4.27 4.49 -
DY 0.00 1.11 5.26 6.44 7.35 7.35 7.46 -
P/NAPS 5.50 6.75 6.65 6.60 5.57 5.11 5.15 4.46%

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