[AMWAY] YoY Annualized Quarter Result on 31-Aug-2003 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- -8.7%
YoY- -6.84%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 584,251 582,811 456,350 422,297 387,129 381,744 355,291 7.01%
PBT 120,312 88,990 72,354 73,956 75,743 74,191 68,402 8.00%
Tax -32,400 -25,022 -18,760 -21,912 -19,878 -22,166 -20,618 6.35%
NP 87,912 63,968 53,594 52,044 55,865 52,025 47,784 8.66%
-
NP to SH 87,912 63,968 53,594 52,044 55,865 52,025 47,784 8.66%
-
Tax Rate 26.93% 28.12% 25.93% 29.63% 26.24% 29.88% 30.14% -
Total Cost 496,339 518,843 402,756 370,253 331,264 329,719 307,507 6.74%
-
Net Worth 225,204 195,635 200,566 207,123 205,506 205,469 206,131 1.21%
Dividend
31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 92,876 86,309 82,199 82,192 - - - -
Div Payout % 105.65% 134.93% 153.37% 157.93% - - - -
Equity
31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 225,204 195,635 200,566 207,123 205,506 205,469 206,131 1.21%
NOSH 164,382 164,460 164,398 164,384 164,405 164,375 98,627 7.21%
Ratio Analysis
31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 15.05% 10.98% 11.74% 12.32% 14.43% 13.63% 13.45% -
ROE 39.04% 32.70% 26.72% 25.13% 27.18% 25.32% 23.18% -
Per Share
31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 355.42 354.51 277.59 256.90 235.47 232.24 360.24 -0.18%
EPS 53.48 38.91 32.60 31.66 33.98 31.65 48.45 1.35%
DPS 56.50 52.50 50.00 50.00 0.00 0.00 0.00 -
NAPS 1.37 1.19 1.22 1.26 1.25 1.25 2.09 -5.59%
Adjusted Per Share Value based on latest NOSH - 164,442
31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 355.41 354.54 277.61 256.89 235.50 232.22 216.13 7.01%
EPS 53.48 38.91 32.60 31.66 33.98 31.65 29.07 8.66%
DPS 56.50 52.50 50.00 50.00 0.00 0.00 0.00 -
NAPS 1.37 1.1901 1.2201 1.26 1.2502 1.2499 1.2539 1.21%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/12/07 29/09/06 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 6.30 6.50 6.70 6.70 6.00 4.86 11.50 -
P/RPS 1.77 1.83 2.41 2.61 2.55 2.09 3.19 -7.71%
P/EPS 11.78 16.71 20.55 21.16 17.66 15.36 23.74 -9.10%
EY 8.49 5.99 4.87 4.73 5.66 6.51 4.21 10.03%
DY 8.97 8.08 7.46 7.46 0.00 0.00 0.00 -
P/NAPS 4.60 5.46 5.49 5.32 4.80 3.89 5.50 -2.40%
Price Multiplier on Announcement Date
31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 25/02/08 20/11/06 20/10/04 27/10/03 31/10/02 23/10/01 23/10/00 -
Price 6.70 6.50 6.80 6.85 5.95 4.46 6.90 -
P/RPS 1.89 1.83 2.45 2.67 2.53 1.92 1.92 -0.21%
P/EPS 12.53 16.71 20.86 21.64 17.51 14.09 14.24 -1.72%
EY 7.98 5.99 4.79 4.62 5.71 7.10 7.02 1.76%
DY 8.43 8.08 7.35 7.30 0.00 0.00 0.00 -
P/NAPS 4.89 5.46 5.57 5.44 4.76 3.57 3.30 5.50%

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