[AMWAY] QoQ TTM Result on 31-Aug-2000 [#4]

	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	30/11/99	CAGR
TTM Result
Revenue	373,142	367,124	345,608	355,292	362,234	359,338	352,633	-0.05%
YoY %	1.64%	6.23%	-2.73%	-1.92%	0.81%	1.90%	-	-
Horiz. %	105.82%	104.11%	98.01%	100.75%	102.72%	101.90%	100.00%	-
PBT	68,447	67,238	63,329	68,402	72,228	71,689	69,940	0.02%
YoY %	1.80%	6.17%	-7.42%	-5.30%	0.75%	2.50%	-	-
Horiz. %	97.87%	96.14%	90.55%	97.80%	103.27%	102.50%	100.00%	-
Tax	-20,780	-20,499	-19,258	-20,618	-15,409	-10,471	-6,608	-1.15%
YoY %	-1.37%	-6.44%	6.60%	-33.80%	-47.16%	-58.46%	-	-
Horiz. %	314.47%	310.21%	291.43%	312.02%	233.19%	158.46%	100.00%	-
NP	47,667	46,739	44,071	47,784	56,819	61,218	63,332	0.28%
YoY %	1.99%	6.05%	-7.77%	-15.90%	-7.19%	-3.34%	-	-
Horiz. %	75.27%	73.80%	69.59%	75.45%	89.72%	96.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,667	46,739	44,071	47,784	56,819	61,218	63,332	0.28%
YoY %	1.99%	6.05%	-7.77%	-15.90%	-7.19%	-3.34%	-	-
Horiz. %	75.27%	73.80%	69.59%	75.45%	89.72%	96.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.36%	30.49%	30.41%	30.14%	21.33%	14.61%	9.45%	-
YoY %	-0.43%	0.26%	0.90%	41.30%	46.00%	54.60%	-	-
Horiz. %	321.27%	322.65%	321.80%	318.94%	225.71%	154.60%	100.00%	-
Total Cost	325,475	320,385	301,537	307,508	305,415	298,120	289,301	-0.11%
YoY %	1.59%	6.25%	-1.94%	0.69%	2.45%	3.05%	-	-
Horiz. %	112.50%	110.74%	104.23%	106.29%	105.57%	103.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	215,257	211,966	208,555	206,158	207,194	239,749	242,618	0.12%
YoY %	1.55%	1.64%	1.16%	-0.50%	-13.58%	-1.18%	-	-
Horiz. %	88.72%	87.37%	85.96%	84.97%	85.40%	98.82%	100.00%	-

	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	30/11/99	CAGR
Dividend
Div	44,361	73,476	72,992	72,511	89,772	77,930	85,845	0.67%
YoY %	-39.63%	0.66%	0.66%	-19.23%	15.20%	-9.22%	-	-
Horiz. %	51.68%	85.59%	85.03%	84.47%	104.57%	90.78%	100.00%	-
Div Payout %	93.07%	157.21%	165.63%	151.75%	158.00%	127.30%	135.55%	-
YoY %	-40.80%	-5.08%	9.15%	-3.96%	24.12%	-6.09%	-	-
Horiz. %	68.66%	115.98%	122.19%	111.95%	116.56%	93.91%	100.00%	-

	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	30/11/99	CAGR
Equity
Net Worth	215,257	211,966	208,555	206,158	207,194	239,749	242,618	0.12%
YoY %	1.55%	1.64%	1.16%	-0.50%	-13.58%	-1.18%	-	-
Horiz. %	88.72%	87.37%	85.96%	84.97%	85.40%	98.82%	100.00%	-
NOSH	164,319	164,314	164,217	98,640	98,663	98,662	98,625	-0.51%
YoY %	0.00%	0.06%	66.48%	-0.02%	0.00%	0.04%	-	-
Horiz. %	166.61%	166.60%	166.51%	100.02%	100.04%	100.04%	100.00%	-

	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	30/11/99	CAGR
Ratio Analysis
NP Margin	12.77%	12.73%	12.75%	13.45%	15.69%	17.04%	17.96%	-
YoY %	0.31%	-0.16%	-5.20%	-14.28%	-7.92%	-5.12%	-	-
Horiz. %	71.10%	70.88%	70.99%	74.89%	87.36%	94.88%	100.00%	-
ROE	22.14%	22.05%	21.13%	23.18%	27.42%	25.53%	26.10%	-
YoY %	0.41%	4.35%	-8.84%	-15.46%	7.40%	-2.18%	-	-
Horiz. %	84.83%	84.48%	80.96%	88.81%	105.06%	97.82%	100.00%	-

	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	30/11/99	CAGR
Per Share
RPS	227.08	223.43	210.46	360.19	367.14	364.21	357.55	0.46%
YoY %	1.63%	6.16%	-41.57%	-1.89%	0.80%	1.86%	-	-
Horiz. %	63.51%	62.49%	58.86%	100.74%	102.68%	101.86%	100.00%	-
EPS	29.01	28.44	26.84	48.44	57.59	62.05	64.21	0.80%
YoY %	2.00%	5.96%	-44.59%	-15.89%	-7.19%	-3.36%	-	-
Horiz. %	45.18%	44.29%	41.80%	75.44%	89.69%	96.64%	100.00%	-
DPS	27.00	44.72	44.45	73.50	91.00	79.00	87.00	1.19%
YoY %	-39.62%	0.61%	-39.52%	-19.23%	15.19%	-9.20%	-	-
Horiz. %	31.03%	51.40%	51.09%	84.48%	104.60%	90.80%	100.00%	-
NAPS	1.31	1.29	1.27	2.09	2.10	2.43	2.46	0.64%
YoY %	1.55%	1.57%	-39.23%	-0.48%	-13.58%	-1.22%	-	-
Horiz. %	53.25%	52.44%	51.63%	84.96%	85.37%	98.78%	100.00%	-

	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	30/11/99	CAGR
Adjusted Per Share Value based on latest NOSH - 98,640
RPS	226.97	223.31	210.22	216.11	220.34	218.58	214.50	-0.05%
YoY %	1.64%	6.23%	-2.73%	-1.92%	0.81%	1.90%	-	-
Horiz. %	105.81%	104.11%	98.00%	100.75%	102.72%	101.90%	100.00%	-
EPS	28.99	28.43	26.81	29.07	34.56	37.24	38.52	0.28%
YoY %	1.97%	6.04%	-7.77%	-15.89%	-7.20%	-3.32%	-	-
Horiz. %	75.26%	73.81%	69.60%	75.47%	89.72%	96.68%	100.00%	-
DPS	26.98	44.69	44.40	44.11	54.61	47.40	52.22	0.67%
YoY %	-39.63%	0.65%	0.66%	-19.23%	15.21%	-9.23%	-	-
Horiz. %	51.67%	85.58%	85.02%	84.47%	104.58%	90.77%	100.00%	-
NAPS	1.3094	1.2893	1.2686	1.254	1.2603	1.4583	1.4758	0.12%
YoY %	1.56%	1.63%	1.16%	-0.50%	-13.58%	-1.19%	-	-
Horiz. %	88.72%	87.36%	85.96%	84.97%	85.40%	98.81%	100.00%	-

	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	30/11/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/01	28/02/01	30/11/00	30/08/00	31/05/00	29/02/00	-	-
Price	4.96	5.40	6.85	11.50	12.50	12.90	0.00	-
P/RPS	2.18	2.42	3.25	3.19	3.40	3.54	0.00	-100.00%
YoY %	-9.92%	-25.54%	1.88%	-6.18%	-3.95%	0.00%	-	-
Horiz. %	61.58%	68.36%	91.81%	90.11%	96.05%	100.00%	-	-
P/EPS	17.10	18.98	25.52	23.74	21.71	20.79	0.00	-100.00%
YoY %	-9.91%	-25.63%	7.50%	9.35%	4.43%	0.00%	-	-
Horiz. %	82.25%	91.29%	122.75%	114.19%	104.43%	100.00%	-	-
EY	5.85	5.27	3.92	4.21	4.61	4.81	0.00	-100.00%
YoY %	11.01%	34.44%	-6.89%	-8.68%	-4.16%	0.00%	-	-
Horiz. %	121.62%	109.56%	81.50%	87.53%	95.84%	100.00%	-	-
DY	5.44	8.28	6.49	6.39	7.28	6.12	0.00	-100.00%
YoY %	-34.30%	27.58%	1.56%	-12.23%	18.95%	0.00%	-	-
Horiz. %	88.89%	135.29%	106.05%	104.41%	118.95%	100.00%	-	-
P/NAPS	3.79	4.19	5.39	5.50	5.95	5.31	0.00	-100.00%
YoY %	-9.55%	-22.26%	-2.00%	-7.56%	12.05%	0.00%	-	-
Horiz. %	71.37%	78.91%	101.51%	103.58%	112.05%	100.00%	-	-

	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	30/11/99	CAGR
Price Multiplier on Announcement Date
Date	23/07/01	20/04/01	15/01/01	23/10/00	10/07/00	-	-	-
Price	4.58	4.58	5.70	6.90	11.90	0.00	0.00	-
P/RPS	2.02	2.05	2.71	1.92	3.24	0.00	0.00	-100.00%
YoY %	-1.46%	-24.35%	41.15%	-40.74%	0.00%	0.00%	-	-
Horiz. %	62.35%	63.27%	83.64%	59.26%	100.00%	-	-	-
P/EPS	15.79	16.10	21.24	14.24	20.66	0.00	0.00	-100.00%
YoY %	-1.93%	-24.20%	49.16%	-31.07%	0.00%	0.00%	-	-
Horiz. %	76.43%	77.93%	102.81%	68.93%	100.00%	-	-	-
EY	6.33	6.21	4.71	7.02	4.84	0.00	0.00	-100.00%
YoY %	1.93%	31.85%	-32.91%	45.04%	0.00%	0.00%	-	-
Horiz. %	130.79%	128.31%	97.31%	145.04%	100.00%	-	-	-
DY	5.89	9.76	7.80	10.65	7.65	0.00	0.00	-100.00%
YoY %	-39.65%	25.13%	-26.76%	39.22%	0.00%	0.00%	-	-
Horiz. %	76.99%	127.58%	101.96%	139.22%	100.00%	-	-	-
P/NAPS	3.50	3.55	4.49	3.30	5.67	0.00	0.00	-100.00%
YoY %	-1.41%	-20.94%	36.06%	-41.80%	0.00%	0.00%	-	-
Horiz. %	61.73%	62.61%	79.19%	58.20%	100.00%	-	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos