[AMWAY] YoY Annualized Quarter Result on 30-Nov-2004 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 33.8%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 579,188 569,272 675,284 578,304 457,500 442,128 407,160 5.71%
PBT 113,224 94,340 97,188 100,204 82,152 89,108 83,000 5.02%
Tax -29,356 -26,724 -27,048 -28,496 -24,988 -25,528 -23,668 3.45%
NP 83,868 67,616 70,140 71,708 57,164 63,580 59,332 5.61%
-
NP to SH 83,868 67,616 70,140 71,708 57,164 63,580 59,332 5.61%
-
Tax Rate 25.93% 28.33% 27.83% 28.44% 30.42% 28.65% 28.52% -
Total Cost 495,320 501,656 605,144 506,596 400,336 378,548 347,828 5.73%
-
Net Worth 236,803 212,122 207,067 210,325 212,144 220,261 210,490 1.87%
Dividend
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div 59,200 49,330 65,735 49,295 49,336 49,312 49,333 2.91%
Div Payout % 70.59% 72.96% 93.72% 68.74% 86.31% 77.56% 83.15% -
Equity
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 236,803 212,122 207,067 210,325 212,144 220,261 210,490 1.87%
NOSH 164,447 164,435 164,339 164,317 164,453 164,374 164,445 0.00%
Ratio Analysis
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 14.48% 11.88% 10.39% 12.40% 12.49% 14.38% 14.57% -
ROE 35.42% 31.88% 33.87% 34.09% 26.95% 28.87% 28.19% -
Per Share
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 352.20 346.20 410.91 351.94 278.19 268.98 247.60 5.71%
EPS 51.00 41.12 42.68 43.64 34.76 38.68 36.08 5.61%
DPS 36.00 30.00 40.00 30.00 30.00 30.00 30.00 2.91%
NAPS 1.44 1.29 1.26 1.28 1.29 1.34 1.28 1.87%
Adjusted Per Share Value based on latest NOSH - 164,317
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 352.30 346.27 410.76 351.77 278.28 268.93 247.66 5.71%
EPS 51.01 41.13 42.66 43.62 34.77 38.67 36.09 5.61%
DPS 36.01 30.01 39.99 29.98 30.01 30.00 30.01 2.91%
NAPS 1.4404 1.2903 1.2595 1.2794 1.2904 1.3398 1.2804 1.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 31/03/08 30/03/07 30/12/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 6.45 6.70 6.55 6.75 6.40 5.80 4.98 -
P/RPS 1.83 1.94 1.59 1.92 2.30 2.16 2.01 -1.46%
P/EPS 12.65 16.29 15.35 15.47 18.41 14.99 13.80 -1.36%
EY 7.91 6.14 6.52 6.47 5.43 6.67 7.24 1.40%
DY 5.58 4.48 6.11 4.44 4.69 5.17 6.02 -1.19%
P/NAPS 4.48 5.19 5.20 5.27 4.96 4.33 3.89 2.25%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 21/05/08 03/05/07 20/01/06 31/01/05 30/01/04 23/01/03 29/01/02 -
Price 6.95 6.95 6.55 6.60 6.80 5.95 5.85 -
P/RPS 1.97 2.01 1.59 1.88 2.44 2.21 2.36 -2.81%
P/EPS 13.63 16.90 15.35 15.12 19.56 15.38 16.21 -2.69%
EY 7.34 5.92 6.52 6.61 5.11 6.50 6.17 2.77%
DY 5.18 4.32 6.11 4.55 4.41 5.04 5.13 0.15%
P/NAPS 4.83 5.39 5.20 5.16 5.27 4.44 4.57 0.87%

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