[AMWAY] YoY Annualized Quarter Result on 28-Feb-2002 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -10.29%
YoY- 12.04%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Revenue 500,430 432,750 396,738 380,424 376,322 352,658 263,738 -0.67%
PBT 78,118 72,506 77,830 75,492 67,908 70,234 45,442 -0.57%
Tax -22,378 -22,326 -22,524 -22,268 -20,402 -20,640 -1,034 -3.21%
NP 55,740 50,180 55,306 53,224 47,506 49,594 44,408 -0.24%
-
NP to SH 55,740 50,180 55,306 53,224 47,506 49,594 44,408 -0.24%
-
Tax Rate 28.65% 30.79% 28.94% 29.50% 30.04% 29.39% 2.28% -
Total Cost 444,690 382,570 341,432 327,200 328,816 303,064 219,330 -0.74%
-
Net Worth 220,329 213,741 223,591 184,097 211,904 239,694 0 -100.00%
Dividend
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Div 49,327 49,325 24,660 131,498 - - - -100.00%
Div Payout % 88.50% 98.30% 44.59% 247.07% - - - -
Equity
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Net Worth 220,329 213,741 223,591 184,097 211,904 239,694 0 -100.00%
NOSH 164,424 164,416 164,405 164,373 164,266 98,639 98,640 -0.54%
Ratio Analysis
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
NP Margin 11.14% 11.60% 13.94% 13.99% 12.62% 14.06% 16.84% -
ROE 25.30% 23.48% 24.74% 28.91% 22.42% 20.69% 0.00% -
Per Share
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 304.35 263.20 241.32 231.44 229.09 357.52 267.37 -0.13%
EPS 33.90 30.52 33.64 32.38 28.92 50.28 45.02 0.30%
DPS 30.00 30.00 15.00 80.00 0.00 0.00 0.00 -100.00%
NAPS 1.34 1.30 1.36 1.12 1.29 2.43 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 164,295
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 304.40 263.23 241.32 231.40 228.91 214.51 160.42 -0.67%
EPS 33.91 30.52 33.64 32.37 28.90 30.17 27.01 -0.24%
DPS 30.00 30.00 15.00 79.99 0.00 0.00 0.00 -100.00%
NAPS 1.3402 1.3001 1.36 1.1198 1.289 1.458 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 - -
Price 6.60 6.75 5.95 5.70 5.40 12.90 0.00 -
P/RPS 2.17 2.56 2.47 2.46 2.36 3.61 0.00 -100.00%
P/EPS 19.47 22.12 17.69 17.60 18.67 25.66 0.00 -100.00%
EY 5.14 4.52 5.65 5.68 5.36 3.90 0.00 -100.00%
DY 4.55 4.44 2.52 14.04 0.00 0.00 0.00 -100.00%
P/NAPS 4.93 5.19 4.38 5.09 4.19 5.31 0.00 -100.00%
Price Multiplier on Announcement Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 28/04/05 21/04/04 21/04/03 23/04/02 20/04/01 10/04/00 - -
Price 6.65 6.70 6.15 6.20 4.58 12.50 0.00 -
P/RPS 2.18 2.55 2.55 2.68 2.00 3.50 0.00 -100.00%
P/EPS 19.62 21.95 18.28 19.15 15.84 24.86 0.00 -100.00%
EY 5.10 4.56 5.47 5.22 6.31 4.02 0.00 -100.00%
DY 4.51 4.48 2.44 12.90 0.00 0.00 0.00 -100.00%
P/NAPS 4.96 5.15 4.52 5.54 3.55 5.14 0.00 -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
Post a Comment