[AMWAY] YoY Quarter Result on 31-Aug-2002 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- 37.98%
YoY- 8.71%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Revenue 144,635 116,909 103,635 105,457 97,591 88,990 95,932 -0.44%
PBT 24,603 16,770 13,965 21,173 22,254 16,511 20,337 -0.20%
Tax -6,907 -1,582 -4,674 -4,212 -6,652 -5,266 -57 -5.02%
NP 17,696 15,188 9,291 16,961 15,602 11,245 20,280 0.14%
-
NP to SH 17,696 15,188 9,291 16,961 15,602 11,245 20,280 0.14%
-
Tax Rate 28.07% 9.43% 33.47% 19.89% 29.89% 31.89% 0.28% -
Total Cost 126,939 101,721 94,344 88,496 81,989 77,745 75,652 -0.55%
-
Net Worth 195,708 200,534 207,197 205,438 205,505 206,158 226,867 0.15%
Dividend
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Div 12,334 12,327 12,333 12,326 36,991 7,398 29,591 0.94%
Div Payout % 69.70% 81.17% 132.74% 72.67% 237.09% 65.79% 145.91% -
Equity
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Net Worth 195,708 200,534 207,197 205,438 205,505 206,158 226,867 0.15%
NOSH 164,460 164,372 164,442 164,350 164,404 98,640 98,638 -0.54%
Ratio Analysis
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
NP Margin 12.23% 12.99% 8.97% 16.08% 15.99% 12.64% 21.14% -
ROE 9.04% 7.57% 4.48% 8.26% 7.59% 5.45% 8.94% -
Per Share
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 87.94 71.12 63.02 64.17 59.36 90.22 97.26 0.10%
EPS 10.76 9.24 5.65 10.32 9.49 11.40 20.56 0.69%
DPS 7.50 7.50 7.50 7.50 22.50 7.50 30.00 1.50%
NAPS 1.19 1.22 1.26 1.25 1.25 2.09 2.30 0.71%
Adjusted Per Share Value based on latest NOSH - 164,350
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 87.99 71.12 63.04 64.15 59.37 54.13 58.36 -0.44%
EPS 10.76 9.24 5.65 10.32 9.49 6.84 12.34 0.14%
DPS 7.50 7.50 7.50 7.50 22.50 4.50 18.00 0.94%
NAPS 1.1905 1.2199 1.2604 1.2497 1.2501 1.2541 1.3801 0.15%
Price Multiplier on Financial Quarter End Date
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 29/09/06 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 - -
Price 6.50 6.70 6.70 6.00 4.86 11.50 0.00 -
P/RPS 7.39 9.42 10.63 9.35 8.19 12.75 0.00 -100.00%
P/EPS 60.41 72.51 118.58 58.14 51.21 100.88 0.00 -100.00%
EY 1.66 1.38 0.84 1.72 1.95 0.99 0.00 -100.00%
DY 1.15 1.12 1.12 1.25 4.63 0.65 0.00 -100.00%
P/NAPS 5.46 5.49 5.32 4.80 3.89 5.50 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 20/11/06 20/10/04 27/10/03 31/10/02 23/10/01 23/10/00 12/10/99 -
Price 6.50 6.80 6.85 5.95 4.46 6.90 0.00 -
P/RPS 7.39 9.56 10.87 9.27 7.51 7.65 0.00 -100.00%
P/EPS 60.41 73.59 121.24 57.66 47.00 60.53 0.00 -100.00%
EY 1.66 1.36 0.82 1.73 2.13 1.65 0.00 -100.00%
DY 1.15 1.10 1.09 1.26 5.04 1.09 0.00 -100.00%
P/NAPS 5.46 5.57 5.44 4.76 3.57 3.30 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