[AMWAY] YoY Cumulative Quarter Result on 29-Feb-2004 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 75.57%
YoY- -9.27%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 267,170 299,977 250,215 216,375 198,369 190,212 188,161 5.68%
PBT 48,089 44,307 39,059 36,253 38,915 37,746 33,954 5.64%
Tax -13,496 -12,461 -11,189 -11,163 -11,262 -11,134 -10,201 4.51%
NP 34,593 31,846 27,870 25,090 27,653 26,612 23,753 6.11%
-
NP to SH 34,593 31,846 27,870 25,090 27,653 26,612 23,753 6.11%
-
Tax Rate 28.06% 28.12% 28.65% 30.79% 28.94% 29.50% 30.04% -
Total Cost 232,577 268,131 222,345 191,285 170,716 163,600 164,408 5.62%
-
Net Worth 220,316 210,443 220,329 213,741 223,591 184,097 211,904 0.61%
Dividend
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 24,662 28,771 24,663 24,662 12,330 65,749 - -
Div Payout % 71.29% 90.35% 88.50% 98.30% 44.59% 247.07% - -
Equity
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 220,316 210,443 220,329 213,741 223,591 184,097 211,904 0.61%
NOSH 164,415 164,408 164,424 164,416 164,405 164,373 164,266 0.01%
Ratio Analysis
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 12.95% 10.62% 11.14% 11.60% 13.94% 13.99% 12.62% -
ROE 15.70% 15.13% 12.65% 11.74% 12.37% 14.46% 11.21% -
Per Share
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 162.50 182.46 152.18 131.60 120.66 115.72 114.55 5.67%
EPS 21.04 19.37 16.95 15.26 16.82 16.19 14.46 6.09%
DPS 15.00 17.50 15.00 15.00 7.50 40.00 0.00 -
NAPS 1.34 1.28 1.34 1.30 1.36 1.12 1.29 0.60%
Adjusted Per Share Value based on latest NOSH - 164,368
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 162.53 182.48 152.21 131.63 120.67 115.71 114.46 5.68%
EPS 21.04 19.37 16.95 15.26 16.82 16.19 14.45 6.10%
DPS 15.00 17.50 15.00 15.00 7.50 40.00 0.00 -
NAPS 1.3402 1.2802 1.3403 1.3002 1.3602 1.1199 1.2891 0.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 29/06/07 31/03/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 6.85 6.30 6.60 6.75 5.95 5.70 5.40 -
P/RPS 4.22 3.45 4.34 5.13 4.93 4.93 4.71 -1.71%
P/EPS 32.56 32.52 38.94 44.23 35.37 35.21 37.34 -2.13%
EY 3.07 3.07 2.57 2.26 2.83 2.84 2.68 2.16%
DY 2.19 2.78 2.27 2.22 1.26 7.02 0.00 -
P/NAPS 5.11 4.92 4.93 5.19 4.38 5.09 4.19 3.18%
Price Multiplier on Announcement Date
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 20/08/07 26/04/06 28/04/05 21/04/04 21/04/03 23/04/02 20/04/01 -
Price 6.70 6.50 6.65 6.70 6.15 6.20 4.58 -
P/RPS 4.12 3.56 4.37 5.09 5.10 5.36 4.00 0.46%
P/EPS 31.84 33.56 39.23 43.91 36.56 38.30 31.67 0.08%
EY 3.14 2.98 2.55 2.28 2.73 2.61 3.16 -0.10%
DY 2.24 2.69 2.26 2.24 1.22 6.45 0.00 -
P/NAPS 5.00 5.08 4.96 5.15 4.52 5.54 3.55 5.55%

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