[AMWAY] QoQ TTM Result on 31-Aug-2001 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
31-Aug-2001 [#4]
Profit Trend
QoQ- 9.14%
YoY- 8.87%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Revenue 379,263 383,794 390,950 381,743 373,142 367,124 345,608 6.39%
PBT 76,824 77,983 78,288 74,190 68,447 67,238 63,329 13.75%
Tax -21,137 -21,649 -23,074 -22,166 -20,780 -20,499 -19,258 6.40%
NP 55,687 56,334 55,214 52,024 47,667 46,739 44,071 16.89%
-
NP to SH 55,687 56,334 55,214 52,024 47,667 46,739 44,071 16.89%
-
Tax Rate 27.51% 27.76% 29.47% 29.88% 30.36% 30.49% 30.41% -
Total Cost 323,576 327,460 335,736 329,719 325,475 320,385 301,537 4.81%
-
Net Worth 187,337 164,295 210,490 205,505 215,257 211,966 208,555 -6.90%
Dividend
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Div 73,971 73,970 73,972 73,954 44,361 73,476 72,992 0.89%
Div Payout % 132.83% 131.31% 133.97% 142.16% 93.07% 157.21% 165.63% -
Equity
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Net Worth 187,337 164,295 210,490 205,505 215,257 211,966 208,555 -6.90%
NOSH 164,331 164,295 164,445 164,404 164,319 164,314 164,217 0.04%
Ratio Analysis
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
NP Margin 14.68% 14.68% 14.12% 13.63% 12.77% 12.73% 12.75% -
ROE 29.73% 34.29% 26.23% 25.32% 22.14% 22.05% 21.13% -
Per Share
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 230.79 233.60 237.74 232.20 227.08 223.43 210.46 6.34%
EPS 33.89 34.29 33.58 31.64 29.01 28.44 26.84 16.83%
DPS 45.00 45.00 45.00 45.00 27.00 44.72 44.45 0.82%
NAPS 1.14 1.00 1.28 1.25 1.31 1.29 1.27 -6.95%
Adjusted Per Share Value based on latest NOSH - 164,404
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 230.70 233.45 237.80 232.20 226.97 223.31 210.22 6.39%
EPS 33.87 34.27 33.59 31.64 28.99 28.43 26.81 16.88%
DPS 44.99 44.99 45.00 44.98 26.98 44.69 44.40 0.88%
NAPS 1.1395 0.9994 1.2804 1.25 1.3094 1.2893 1.2686 -6.91%
Price Multiplier on Financial Quarter End Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 -
Price 6.05 5.70 4.98 4.86 4.96 5.40 6.85 -
P/RPS 2.62 2.44 2.09 2.09 2.18 2.42 3.25 -13.39%
P/EPS 17.85 16.62 14.83 15.36 17.10 18.98 25.52 -21.22%
EY 5.60 6.02 6.74 6.51 5.85 5.27 3.92 26.87%
DY 7.44 7.89 9.04 9.26 5.44 8.28 6.49 9.54%
P/NAPS 5.31 5.70 3.89 3.89 3.79 4.19 5.39 -0.99%
Price Multiplier on Announcement Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 23/07/02 23/04/02 29/01/02 23/10/01 23/07/01 20/04/01 15/01/01 -
Price 5.95 6.20 5.85 4.46 4.58 4.58 5.70 -
P/RPS 2.58 2.65 2.46 1.92 2.02 2.05 2.71 -3.22%
P/EPS 17.56 18.08 17.42 14.09 15.79 16.10 21.24 -11.92%
EY 5.70 5.53 5.74 7.10 6.33 6.21 4.71 13.57%
DY 7.56 7.26 7.69 10.09 5.89 9.76 7.80 -2.06%
P/NAPS 5.22 6.20 4.57 3.57 3.50 3.55 4.49 10.57%

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