[AMWAY] QoQ TTM Result on 31-Aug-2002 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- 4.35%
YoY- 11.7%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 424,119 395,286 395,871 387,129 379,263 383,794 390,950 5.58%
PBT 81,164 76,911 77,270 75,743 76,824 77,983 78,288 2.43%
Tax -20,115 -18,940 -18,097 -17,632 -21,137 -21,649 -23,074 -8.75%
NP 61,049 57,971 59,173 58,111 55,687 56,334 55,214 6.93%
-
NP to SH 61,049 57,971 59,173 58,111 55,687 56,334 55,214 6.93%
-
Tax Rate 24.78% 24.63% 23.42% 23.28% 27.51% 27.76% 29.47% -
Total Cost 363,070 337,315 336,698 329,018 323,576 327,460 335,736 5.36%
-
Net Worth 230,032 223,471 220,261 164,350 187,337 164,295 210,490 6.10%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div 82,163 49,303 49,301 49,306 73,971 73,970 73,972 7.25%
Div Payout % 134.59% 85.05% 83.32% 84.85% 132.83% 131.31% 133.97% -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 230,032 223,471 220,261 164,350 187,337 164,295 210,490 6.10%
NOSH 164,309 164,316 164,374 164,350 164,331 164,295 164,445 -0.05%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 14.39% 14.67% 14.95% 15.01% 14.68% 14.68% 14.12% -
ROE 26.54% 25.94% 26.86% 35.36% 29.73% 34.29% 26.23% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 258.12 240.56 240.84 235.55 230.79 233.60 237.74 5.64%
EPS 37.15 35.28 36.00 35.36 33.89 34.29 33.58 6.97%
DPS 50.00 30.00 30.00 30.00 45.00 45.00 45.00 7.28%
NAPS 1.40 1.36 1.34 1.00 1.14 1.00 1.28 6.16%
Adjusted Per Share Value based on latest NOSH - 164,350
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 258.00 240.46 240.82 235.50 230.72 233.47 237.82 5.58%
EPS 37.14 35.27 36.00 35.35 33.88 34.27 33.59 6.93%
DPS 49.98 29.99 29.99 29.99 45.00 45.00 45.00 7.25%
NAPS 1.3993 1.3594 1.3399 0.9998 1.1396 0.9995 1.2805 6.09%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 6.35 5.95 5.80 6.00 6.05 5.70 4.98 -
P/RPS 2.46 2.47 2.41 2.55 2.62 2.44 2.09 11.48%
P/EPS 17.09 16.87 16.11 16.97 17.85 16.62 14.83 9.92%
EY 5.85 5.93 6.21 5.89 5.60 6.02 6.74 -9.01%
DY 7.87 5.04 5.17 5.00 7.44 7.89 9.04 -8.83%
P/NAPS 4.54 4.38 4.33 6.00 5.31 5.70 3.89 10.86%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 28/07/03 21/04/03 23/01/03 31/10/02 23/07/02 23/04/02 29/01/02 -
Price 6.30 6.15 5.95 5.95 5.95 6.20 5.85 -
P/RPS 2.44 2.56 2.47 2.53 2.58 2.65 2.46 -0.54%
P/EPS 16.96 17.43 16.53 16.83 17.56 18.08 17.42 -1.76%
EY 5.90 5.74 6.05 5.94 5.70 5.53 5.74 1.85%
DY 7.94 4.88 5.04 5.04 7.56 7.26 7.69 2.15%
P/NAPS 4.50 4.52 4.44 5.95 5.22 6.20 4.57 -1.02%

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