[AMWAY] YoY Cumulative Quarter Result on 28-Feb-2003 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- 73.97%
YoY- 3.91%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 299,977 250,215 216,375 198,369 190,212 188,161 176,329 9.12%
PBT 44,307 39,059 36,253 38,915 37,746 33,954 35,117 3.89%
Tax -12,461 -11,189 -11,163 -11,262 -11,134 -10,201 -10,320 3.14%
NP 31,846 27,870 25,090 27,653 26,612 23,753 24,797 4.19%
-
NP to SH 31,846 27,870 25,090 27,653 26,612 23,753 24,797 4.19%
-
Tax Rate 28.12% 28.65% 30.79% 28.94% 29.50% 30.04% 29.39% -
Total Cost 268,131 222,345 191,285 170,716 163,600 164,408 151,532 9.82%
-
Net Worth 210,443 220,329 213,741 223,591 184,097 211,904 239,694 -2.11%
Dividend
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div 28,771 24,663 24,662 12,330 65,749 - - -
Div Payout % 90.35% 88.50% 98.30% 44.59% 247.07% - - -
Equity
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 210,443 220,329 213,741 223,591 184,097 211,904 239,694 -2.11%
NOSH 164,408 164,424 164,416 164,405 164,373 164,266 98,639 8.75%
Ratio Analysis
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 10.62% 11.14% 11.60% 13.94% 13.99% 12.62% 14.06% -
ROE 15.13% 12.65% 11.74% 12.37% 14.46% 11.21% 10.35% -
Per Share
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 182.46 152.18 131.60 120.66 115.72 114.55 178.76 0.33%
EPS 19.37 16.95 15.26 16.82 16.19 14.46 25.14 -4.19%
DPS 17.50 15.00 15.00 7.50 40.00 0.00 0.00 -
NAPS 1.28 1.34 1.30 1.36 1.12 1.29 2.43 -9.99%
Adjusted Per Share Value based on latest NOSH - 164,316
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 182.47 152.20 131.61 120.66 115.70 114.45 107.26 9.12%
EPS 19.37 16.95 15.26 16.82 16.19 14.45 15.08 4.19%
DPS 17.50 15.00 15.00 7.50 39.99 0.00 0.00 -
NAPS 1.2801 1.3402 1.3001 1.36 1.1198 1.289 1.458 -2.11%
Price Multiplier on Financial Quarter End Date
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 31/03/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 6.30 6.60 6.75 5.95 5.70 5.40 12.90 -
P/RPS 3.45 4.34 5.13 4.93 4.93 4.71 7.22 -11.42%
P/EPS 32.52 38.94 44.23 35.37 35.21 37.34 51.31 -7.21%
EY 3.07 2.57 2.26 2.83 2.84 2.68 1.95 7.74%
DY 2.78 2.27 2.22 1.26 7.02 0.00 0.00 -
P/NAPS 4.92 4.93 5.19 4.38 5.09 4.19 5.31 -1.24%
Price Multiplier on Announcement Date
31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 26/04/06 28/04/05 21/04/04 21/04/03 23/04/02 20/04/01 10/04/00 -
Price 6.50 6.65 6.70 6.15 6.20 4.58 12.50 -
P/RPS 3.56 4.37 5.09 5.10 5.36 4.00 6.99 -10.49%
P/EPS 33.56 39.23 43.91 36.56 38.30 31.67 49.72 -6.25%
EY 2.98 2.55 2.28 2.73 2.61 3.16 2.01 6.68%
DY 2.69 2.26 2.24 1.22 6.45 0.00 0.00 -
P/NAPS 5.08 4.96 5.15 4.52 5.54 3.55 5.14 -0.19%

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