[AMWAY] YoY Annualized Quarter Result on 28-Feb-2005 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -22.27%
YoY- 11.08%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 575,904 534,340 599,954 500,430 432,750 396,738 380,424 6.75%
PBT 115,364 96,178 88,614 78,118 72,506 77,830 75,492 6.91%
Tax -29,906 -26,992 -24,922 -22,378 -22,326 -22,524 -22,268 4.76%
NP 85,458 69,186 63,692 55,740 50,180 55,306 53,224 7.75%
-
NP to SH 85,458 69,186 63,692 55,740 50,180 55,306 53,224 7.75%
-
Tax Rate 25.92% 28.06% 28.12% 28.65% 30.79% 28.94% 29.50% -
Total Cost 490,446 465,154 536,262 444,690 382,570 341,432 327,200 6.59%
-
Net Worth 246,608 220,316 210,443 220,329 213,741 223,591 184,097 4.71%
Dividend
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div 59,185 49,324 57,543 49,327 49,325 24,660 131,498 -11.83%
Div Payout % 69.26% 71.29% 90.35% 88.50% 98.30% 44.59% 247.07% -
Equity
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 246,608 220,316 210,443 220,329 213,741 223,591 184,097 4.71%
NOSH 164,405 164,415 164,408 164,424 164,416 164,405 164,373 0.00%
Ratio Analysis
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 14.84% 12.95% 10.62% 11.14% 11.60% 13.94% 13.99% -
ROE 34.65% 31.40% 30.27% 25.30% 23.48% 24.74% 28.91% -
Per Share
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 350.29 324.99 364.92 304.35 263.20 241.32 231.44 6.75%
EPS 51.98 42.08 38.74 33.90 30.52 33.64 32.38 7.75%
DPS 36.00 30.00 35.00 30.00 30.00 15.00 80.00 -11.83%
NAPS 1.50 1.34 1.28 1.34 1.30 1.36 1.12 4.71%
Adjusted Per Share Value based on latest NOSH - 164,347
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 350.31 325.02 364.94 304.40 263.23 241.32 231.40 6.75%
EPS 51.98 42.08 38.74 33.91 30.52 33.64 32.37 7.75%
DPS 36.00 30.00 35.00 30.00 30.00 15.00 79.99 -11.83%
NAPS 1.5001 1.3401 1.2801 1.3402 1.3001 1.36 1.1198 4.71%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 30/06/08 29/06/07 31/03/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 6.75 6.85 6.30 6.60 6.75 5.95 5.70 -
P/RPS 1.93 2.11 1.73 2.17 2.56 2.47 2.46 -3.75%
P/EPS 12.99 16.28 16.26 19.47 22.12 17.69 17.60 -4.67%
EY 7.70 6.14 6.15 5.14 4.52 5.65 5.68 4.91%
DY 5.33 4.38 5.56 4.55 4.44 2.52 14.04 -14.16%
P/NAPS 4.50 5.11 4.92 4.93 5.19 4.38 5.09 -1.92%
Price Multiplier on Announcement Date
30/06/08 30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 30/07/08 20/08/07 26/04/06 28/04/05 21/04/04 21/04/03 23/04/02 -
Price 6.90 6.70 6.50 6.65 6.70 6.15 6.20 -
P/RPS 1.97 2.06 1.78 2.18 2.55 2.55 2.68 -4.73%
P/EPS 13.27 15.92 16.78 19.62 21.95 18.28 19.15 -5.62%
EY 7.53 6.28 5.96 5.10 4.56 5.47 5.22 5.94%
DY 5.22 4.48 5.38 4.51 4.48 2.44 12.90 -13.29%
P/NAPS 4.60 5.00 5.08 4.96 5.15 4.52 5.54 -2.89%

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