[AMWAY] YoY Cumulative Quarter Result on 28-Feb-2002 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- 79.41%
YoY- 12.04%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Revenue 250,215 216,375 198,369 190,212 188,161 176,329 131,869 -0.67%
PBT 39,059 36,253 38,915 37,746 33,954 35,117 22,721 -0.57%
Tax -11,189 -11,163 -11,262 -11,134 -10,201 -10,320 -517 -3.21%
NP 27,870 25,090 27,653 26,612 23,753 24,797 22,204 -0.24%
-
NP to SH 27,870 25,090 27,653 26,612 23,753 24,797 22,204 -0.24%
-
Tax Rate 28.65% 30.79% 28.94% 29.50% 30.04% 29.39% 2.28% -
Total Cost 222,345 191,285 170,716 163,600 164,408 151,532 109,665 -0.74%
-
Net Worth 220,329 213,741 223,591 184,097 211,904 239,694 0 -100.00%
Dividend
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Div 24,663 24,662 12,330 65,749 - - - -100.00%
Div Payout % 88.50% 98.30% 44.59% 247.07% - - - -
Equity
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Net Worth 220,329 213,741 223,591 184,097 211,904 239,694 0 -100.00%
NOSH 164,424 164,416 164,405 164,373 164,266 98,639 98,640 -0.54%
Ratio Analysis
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
NP Margin 11.14% 11.60% 13.94% 13.99% 12.62% 14.06% 16.84% -
ROE 12.65% 11.74% 12.37% 14.46% 11.21% 10.35% 0.00% -
Per Share
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 152.18 131.60 120.66 115.72 114.55 178.76 133.69 -0.13%
EPS 16.95 15.26 16.82 16.19 14.46 25.14 22.51 0.30%
DPS 15.00 15.00 7.50 40.00 0.00 0.00 0.00 -100.00%
NAPS 1.34 1.30 1.36 1.12 1.29 2.43 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 164,295
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 152.21 131.63 120.67 115.71 114.46 107.27 80.22 -0.67%
EPS 16.95 15.26 16.82 16.19 14.45 15.08 13.51 -0.24%
DPS 15.00 15.00 7.50 40.00 0.00 0.00 0.00 -100.00%
NAPS 1.3403 1.3002 1.3602 1.1199 1.2891 1.4581 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 - -
Price 6.60 6.75 5.95 5.70 5.40 12.90 0.00 -
P/RPS 4.34 5.13 4.93 4.93 4.71 7.22 0.00 -100.00%
P/EPS 38.94 44.23 35.37 35.21 37.34 51.31 0.00 -100.00%
EY 2.57 2.26 2.83 2.84 2.68 1.95 0.00 -100.00%
DY 2.27 2.22 1.26 7.02 0.00 0.00 0.00 -100.00%
P/NAPS 4.93 5.19 4.38 5.09 4.19 5.31 0.00 -100.00%
Price Multiplier on Announcement Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 28/04/05 21/04/04 21/04/03 23/04/02 20/04/01 10/04/00 - -
Price 6.65 6.70 6.15 6.20 4.58 12.50 0.00 -
P/RPS 4.37 5.09 5.10 5.36 4.00 6.99 0.00 -100.00%
P/EPS 39.23 43.91 36.56 38.30 31.67 49.72 0.00 -100.00%
EY 2.55 2.28 2.73 2.61 3.16 2.01 0.00 -100.00%
DY 2.26 2.24 1.22 6.45 0.00 0.00 0.00 -100.00%
P/NAPS 4.96 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