[AMWAY] YoY Annualized Quarter 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- 7.7%
YoY- 7.38%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Revenue 582,811 456,350 422,297 387,129 381,744 355,291 314,877 -0.65%
PBT 88,990 72,354 73,956 75,743 74,191 68,402 59,292 -0.43%
Tax -25,022 -18,760 -21,912 -19,878 -22,166 -20,618 -668 -3.82%
NP 63,968 53,594 52,044 55,865 52,025 47,784 58,624 -0.09%
-
NP to SH 63,968 53,594 52,044 55,865 52,025 47,784 58,624 -0.09%
-
Tax Rate 28.12% 25.93% 29.63% 26.24% 29.88% 30.14% 1.13% -
Total Cost 518,843 402,756 370,253 331,264 329,719 307,507 256,253 -0.75%
-
Net Worth 195,635 200,566 207,123 205,506 205,469 206,131 226,995 0.16%
Dividend
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Div 86,309 82,199 82,192 - - - - -100.00%
Div Payout % 134.93% 153.37% 157.93% - - - - -
Equity
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Net Worth 195,635 200,566 207,123 205,506 205,469 206,131 226,995 0.16%
NOSH 164,460 164,398 164,384 164,405 164,375 98,627 98,693 -0.54%
Ratio Analysis
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
NP Margin 10.98% 11.74% 12.32% 14.43% 13.63% 13.45% 18.62% -
ROE 32.70% 26.72% 25.13% 27.18% 25.32% 23.18% 25.83% -
Per Share
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 354.51 277.59 256.90 235.47 232.24 360.24 319.05 -0.11%
EPS 38.91 32.60 31.66 33.98 31.65 48.45 59.40 0.45%
DPS 52.50 50.00 50.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.19 1.22 1.26 1.25 1.25 2.09 2.30 0.71%
Adjusted Per Share Value based on latest NOSH - 164,350
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 354.54 277.61 256.89 235.50 232.22 216.13 191.55 -0.65%
EPS 38.91 32.60 31.66 33.98 31.65 29.07 35.66 -0.09%
DPS 52.50 50.00 50.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.1901 1.2201 1.26 1.2502 1.2499 1.2539 1.3809 0.16%
Price Multiplier on Financial Quarter End Date
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 29/09/06 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 - -
Price 6.50 6.70 6.70 6.00 4.86 11.50 0.00 -
P/RPS 1.83 2.41 2.61 2.55 2.09 3.19 0.00 -100.00%
P/EPS 16.71 20.55 21.16 17.66 15.36 23.74 0.00 -100.00%
EY 5.99 4.87 4.73 5.66 6.51 4.21 0.00 -100.00%
DY 8.08 7.46 7.46 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 5.46 5.49 5.32 4.80 3.89 5.50 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 20/11/06 20/10/04 27/10/03 31/10/02 23/10/01 23/10/00 12/10/99 -
Price 6.50 6.80 6.85 5.95 4.46 6.90 0.00 -
P/RPS 1.83 2.45 2.67 2.53 1.92 1.92 0.00 -100.00%
P/EPS 16.71 20.86 21.64 17.51 14.09 14.24 0.00 -100.00%
EY 5.99 4.79 4.62 5.71 7.10 7.02 0.00 -100.00%
DY 8.08 7.35 7.30 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 5.46 5.57 5.44 4.76 3.57 3.30 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