[AMWAY] YoY Cumulative Quarter Result on 28-Feb-2001 [#2]

Announcement Date
20-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
28-Feb-2001 [#2]
Profit Trend
QoQ- 104.01%
YoY- -4.21%
Quarter Report
View:
Show?
Cumulative Result
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Revenue 216,375 198,369 190,212 188,161 176,329 131,869 -0.51%
PBT 36,253 38,915 37,746 33,954 35,117 22,721 -0.49%
Tax -11,163 -11,262 -11,134 -10,201 -10,320 -517 -3.18%
NP 25,090 27,653 26,612 23,753 24,797 22,204 -0.12%
-
NP to SH 25,090 27,653 26,612 23,753 24,797 22,204 -0.12%
-
Tax Rate 30.79% 28.94% 29.50% 30.04% 29.39% 2.28% -
Total Cost 191,285 170,716 163,600 164,408 151,532 109,665 -0.58%
-
Net Worth 213,741 223,591 184,097 211,904 239,694 0 -100.00%
Dividend
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Div 24,662 12,330 65,749 - - - -100.00%
Div Payout % 98.30% 44.59% 247.07% - - - -
Equity
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Net Worth 213,741 223,591 184,097 211,904 239,694 0 -100.00%
NOSH 164,416 164,405 164,373 164,266 98,639 98,640 -0.53%
Ratio Analysis
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
NP Margin 11.60% 13.94% 13.99% 12.62% 14.06% 16.84% -
ROE 11.74% 12.37% 14.46% 11.21% 10.35% 0.00% -
Per Share
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 131.60 120.66 115.72 114.55 178.76 133.69 0.01%
EPS 15.26 16.82 16.19 14.46 25.14 22.51 0.40%
DPS 15.00 7.50 40.00 0.00 0.00 0.00 -100.00%
NAPS 1.30 1.36 1.12 1.29 2.43 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 164,314
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 131.63 120.67 115.71 114.46 107.27 80.22 -0.51%
EPS 15.26 16.82 16.19 14.45 15.08 13.51 -0.12%
DPS 15.00 7.50 40.00 0.00 0.00 0.00 -100.00%
NAPS 1.3002 1.3602 1.1199 1.2891 1.4581 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 - -
Price 6.75 5.95 5.70 5.40 12.90 0.00 -
P/RPS 5.13 4.93 4.93 4.71 7.22 0.00 -100.00%
P/EPS 44.23 35.37 35.21 37.34 51.31 0.00 -100.00%
EY 2.26 2.83 2.84 2.68 1.95 0.00 -100.00%
DY 2.22 1.26 7.02 0.00 0.00 0.00 -100.00%
P/NAPS 5.19 4.38 5.09 4.19 5.31 0.00 -100.00%
Price Multiplier on Announcement Date
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 21/04/04 21/04/03 23/04/02 20/04/01 10/04/00 - -
Price 6.70 6.15 6.20 4.58 12.50 0.00 -
P/RPS 5.09 5.10 5.36 4.00 6.99 0.00 -100.00%
P/EPS 43.91 36.56 38.30 31.67 49.72 0.00 -100.00%
EY 2.28 2.73 2.61 3.16 2.01 0.00 -100.00%
DY 2.24 1.22 6.45 0.00 0.00 0.00 -100.00%
P/NAPS 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