[AMWAY] YoY Cumulative Quarter Result on 30-Nov-2003 [#1]

Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -72.54%
YoY- -10.09%
View:
Show?
Cumulative Result
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 142,318 168,821 144,576 114,375 110,532 101,790 92,583 7.02%
PBT 23,585 24,297 25,051 20,538 22,277 20,750 11,652 11.77%
Tax -6,681 -6,762 -7,124 -6,247 -6,382 -5,917 -9 183.91%
NP 16,904 17,535 17,927 14,291 15,895 14,833 11,643 6.06%
-
NP to SH 16,904 17,535 17,927 14,291 15,895 14,833 11,643 6.06%
-
Tax Rate 28.33% 27.83% 28.44% 30.42% 28.65% 28.52% 0.08% -
Total Cost 125,414 151,286 126,649 100,084 94,637 86,957 80,940 7.15%
-
Net Worth 212,122 207,067 210,325 212,144 220,261 210,490 208,555 0.26%
Dividend
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div 12,332 16,433 12,323 12,334 12,328 12,333 12,316 0.02%
Div Payout % 72.96% 93.72% 68.74% 86.31% 77.56% 83.15% 105.78% -
Equity
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 212,122 207,067 210,325 212,144 220,261 210,490 208,555 0.26%
NOSH 164,435 164,339 164,317 164,453 164,374 164,445 164,217 0.02%
Ratio Analysis
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 11.88% 10.39% 12.40% 12.49% 14.38% 14.57% 12.58% -
ROE 7.97% 8.47% 8.52% 6.74% 7.22% 7.05% 5.58% -
Per Share
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 86.55 102.73 87.99 69.55 67.24 61.90 56.38 7.00%
EPS 10.28 10.67 10.91 8.69 9.67 9.02 7.09 6.04%
DPS 7.50 10.00 7.50 7.50 7.50 7.50 7.50 0.00%
NAPS 1.29 1.26 1.28 1.29 1.34 1.28 1.27 0.24%
Adjusted Per Share Value based on latest NOSH - 164,453
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 86.58 102.70 87.95 69.58 67.24 61.92 56.32 7.02%
EPS 10.28 10.67 10.91 8.69 9.67 9.02 7.08 6.06%
DPS 7.50 10.00 7.50 7.50 7.50 7.50 7.49 0.02%
NAPS 1.2904 1.2596 1.2795 1.2905 1.3399 1.2805 1.2687 0.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/03/07 30/12/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 6.70 6.55 6.75 6.40 5.80 4.98 6.85 -
P/RPS 7.74 6.38 7.67 9.20 8.63 8.05 12.15 -6.87%
P/EPS 65.18 61.39 61.87 73.65 59.98 55.21 96.61 -6.02%
EY 1.53 1.63 1.62 1.36 1.67 1.81 1.04 6.28%
DY 1.12 1.53 1.11 1.17 1.29 1.51 1.09 0.42%
P/NAPS 5.19 5.20 5.27 4.96 4.33 3.89 5.39 -0.59%
Price Multiplier on Announcement Date
31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 03/05/07 20/01/06 31/01/05 30/01/04 23/01/03 29/01/02 15/01/01 -
Price 6.95 6.55 6.60 6.80 5.95 5.85 5.70 -
P/RPS 8.03 6.38 7.50 9.78 8.85 9.45 10.11 -3.57%
P/EPS 67.61 61.39 60.49 78.25 61.53 64.86 80.39 -2.69%
EY 1.48 1.63 1.65 1.28 1.63 1.54 1.24 2.83%
DY 1.08 1.53 1.14 1.10 1.26 1.28 1.32 -3.11%
P/NAPS 5.39 5.20 5.16 5.27 4.44 4.57 4.49 2.92%

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