[AMWAY] YoY Cumulative Quarter Result on 30-Nov-2001 [#1]

Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -71.49%
YoY- 27.4%
View:
Show?
Cumulative Result
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Revenue 144,576 114,375 110,532 101,790 92,583 102,267 64,512 -0.85%
PBT 25,051 20,538 22,277 20,750 11,652 21,725 11,077 -0.86%
Tax -7,124 -6,247 -6,382 -5,917 -9 -6,369 -429 -2.94%
NP 17,927 14,291 15,895 14,833 11,643 15,356 10,648 -0.55%
-
NP to SH 17,927 14,291 15,895 14,833 11,643 15,356 10,648 -0.55%
-
Tax Rate 28.44% 30.42% 28.65% 28.52% 0.08% 29.32% 3.87% -
Total Cost 126,649 100,084 94,637 86,957 80,940 86,911 53,864 -0.90%
-
Net Worth 210,325 212,144 220,261 210,490 208,555 242,618 0 -100.00%
Dividend
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Div 12,323 12,334 12,328 12,333 12,316 - - -100.00%
Div Payout % 68.74% 86.31% 77.56% 83.15% 105.78% - - -
Equity
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Net Worth 210,325 212,144 220,261 210,490 208,555 242,618 0 -100.00%
NOSH 164,317 164,453 164,374 164,445 164,217 98,625 98,683 -0.54%
Ratio Analysis
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
NP Margin 12.40% 12.49% 14.38% 14.57% 12.58% 15.02% 16.51% -
ROE 8.52% 6.74% 7.22% 7.05% 5.58% 6.33% 0.00% -
Per Share
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 87.99 69.55 67.24 61.90 56.38 103.69 65.37 -0.31%
EPS 10.91 8.69 9.67 9.02 7.09 15.57 10.79 -0.01%
DPS 7.50 7.50 7.50 7.50 7.50 0.00 0.00 -100.00%
NAPS 1.28 1.29 1.34 1.28 1.27 2.46 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 164,445
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 87.95 69.58 67.24 61.92 56.32 62.21 39.24 -0.85%
EPS 10.91 8.69 9.67 9.02 7.08 9.34 6.48 -0.55%
DPS 7.50 7.50 7.50 7.50 7.49 0.00 0.00 -100.00%
NAPS 1.2795 1.2905 1.3399 1.2805 1.2687 1.4759 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - - -
Price 6.75 6.40 5.80 4.98 6.85 0.00 0.00 -
P/RPS 7.67 9.20 8.63 8.05 12.15 0.00 0.00 -100.00%
P/EPS 61.87 73.65 59.98 55.21 96.61 0.00 0.00 -100.00%
EY 1.62 1.36 1.67 1.81 1.04 0.00 0.00 -100.00%
DY 1.11 1.17 1.29 1.51 1.09 0.00 0.00 -100.00%
P/NAPS 5.27 4.96 4.33 3.89 5.39 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 31/01/05 30/01/04 23/01/03 29/01/02 15/01/01 18/02/00 - -
Price 6.60 6.80 5.95 5.85 5.70 13.90 0.00 -
P/RPS 7.50 9.78 8.85 9.45 10.11 13.41 0.00 -100.00%
P/EPS 60.49 78.25 61.53 64.86 80.39 89.27 0.00 -100.00%
EY 1.65 1.28 1.63 1.54 1.24 1.12 0.00 -100.00%
DY 1.14 1.10 1.26 1.28 1.32 0.00 0.00 -100.00%
P/NAPS 5.16 5.27 4.44 4.57 4.49 5.65 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