[AMWAY] YoY Cumulative Quarter Result on 30-Nov-2004 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- -66.55%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 144,797 142,318 168,821 144,576 114,375 110,532 101,790 5.71%
PBT 28,306 23,585 24,297 25,051 20,538 22,277 20,750 5.02%
Tax -7,339 -6,681 -6,762 -7,124 -6,247 -6,382 -5,917 3.45%
NP 20,967 16,904 17,535 17,927 14,291 15,895 14,833 5.61%
-
NP to SH 20,967 16,904 17,535 17,927 14,291 15,895 14,833 5.61%
-
Tax Rate 25.93% 28.33% 27.83% 28.44% 30.42% 28.65% 28.52% -
Total Cost 123,830 125,414 151,286 126,649 100,084 94,637 86,957 5.73%
-
Net Worth 236,803 212,122 207,067 210,325 212,144 220,261 210,490 1.87%
Dividend
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div 14,800 12,332 16,433 12,323 12,334 12,328 12,333 2.91%
Div Payout % 70.59% 72.96% 93.72% 68.74% 86.31% 77.56% 83.15% -
Equity
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 236,803 212,122 207,067 210,325 212,144 220,261 210,490 1.87%
NOSH 164,447 164,435 164,339 164,317 164,453 164,374 164,445 0.00%
Ratio Analysis
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 14.48% 11.88% 10.39% 12.40% 12.49% 14.38% 14.57% -
ROE 8.85% 7.97% 8.47% 8.52% 6.74% 7.22% 7.05% -
Per Share
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 88.05 86.55 102.73 87.99 69.55 67.24 61.90 5.71%
EPS 12.75 10.28 10.67 10.91 8.69 9.67 9.02 5.61%
DPS 9.00 7.50 10.00 7.50 7.50 7.50 7.50 2.91%
NAPS 1.44 1.29 1.26 1.28 1.29 1.34 1.28 1.87%
Adjusted Per Share Value based on latest NOSH - 164,317
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 88.08 86.57 102.69 87.94 69.57 67.23 61.92 5.71%
EPS 12.75 10.28 10.67 10.90 8.69 9.67 9.02 5.61%
DPS 9.00 7.50 10.00 7.50 7.50 7.50 7.50 2.91%
NAPS 1.4404 1.2903 1.2595 1.2794 1.2904 1.3398 1.2804 1.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 31/03/08 30/03/07 30/12/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 6.45 6.70 6.55 6.75 6.40 5.80 4.98 -
P/RPS 7.33 7.74 6.38 7.67 9.20 8.63 8.05 -1.46%
P/EPS 50.59 65.18 61.39 61.87 73.65 59.98 55.21 -1.36%
EY 1.98 1.53 1.63 1.62 1.36 1.67 1.81 1.42%
DY 1.40 1.12 1.53 1.11 1.17 1.29 1.51 -1.18%
P/NAPS 4.48 5.19 5.20 5.27 4.96 4.33 3.89 2.25%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/12/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 21/05/08 03/05/07 20/01/06 31/01/05 30/01/04 23/01/03 29/01/02 -
Price 6.95 6.95 6.55 6.60 6.80 5.95 5.85 -
P/RPS 7.89 8.03 6.38 7.50 9.78 8.85 9.45 -2.80%
P/EPS 54.51 67.61 61.39 60.49 78.25 61.53 64.86 -2.70%
EY 1.83 1.48 1.63 1.65 1.28 1.63 1.54 2.76%
DY 1.29 1.08 1.53 1.14 1.10 1.26 1.28 0.12%
P/NAPS 4.83 5.39 5.20 5.16 5.27 4.44 4.57 0.87%

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