[AMWAY] YoY Quarter Result on 31-Aug-2004 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 14.06%
YoY- 63.47%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 171,847 153,187 144,635 116,909 103,635 105,457 97,591 8.01%
PBT 30,291 36,581 24,603 16,770 13,965 21,173 22,254 4.29%
Tax -8,402 -9,577 -6,907 -1,582 -4,674 -4,212 -6,652 3.23%
NP 21,889 27,004 17,696 15,188 9,291 16,961 15,602 4.72%
-
NP to SH 21,889 27,004 17,696 15,188 9,291 16,961 15,602 4.72%
-
Tax Rate 27.74% 26.18% 28.07% 9.43% 33.47% 19.89% 29.89% -
Total Cost 149,958 126,183 126,939 101,721 94,344 88,496 81,989 8.57%
-
Net Worth 234,994 225,170 195,708 200,534 207,197 205,438 205,505 1.84%
Dividend
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 11,503 14,792 12,334 12,327 12,333 12,326 36,991 -14.71%
Div Payout % 52.55% 54.78% 69.70% 81.17% 132.74% 72.67% 237.09% -
Equity
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 234,994 225,170 195,708 200,534 207,197 205,438 205,505 1.84%
NOSH 164,331 164,357 164,460 164,372 164,442 164,350 164,404 -0.00%
Ratio Analysis
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 12.74% 17.63% 12.23% 12.99% 8.97% 16.08% 15.99% -
ROE 9.31% 11.99% 9.04% 7.57% 4.48% 8.26% 7.59% -
Per Share
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 104.57 93.20 87.94 71.12 63.02 64.17 59.36 8.02%
EPS 13.32 16.43 10.76 9.24 5.65 10.32 9.49 4.72%
DPS 7.00 9.00 7.50 7.50 7.50 7.50 22.50 -14.70%
NAPS 1.43 1.37 1.19 1.22 1.26 1.25 1.25 1.84%
Adjusted Per Share Value based on latest NOSH - 164,372
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 104.53 93.18 87.98 71.11 63.04 64.15 59.36 8.01%
EPS 13.31 16.43 10.76 9.24 5.65 10.32 9.49 4.71%
DPS 7.00 9.00 7.50 7.50 7.50 7.50 22.50 -14.70%
NAPS 1.4294 1.3696 1.1904 1.2198 1.2603 1.2496 1.25 1.84%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/12/08 31/12/07 29/09/06 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 6.90 6.30 6.50 6.70 6.70 6.00 4.86 -
P/RPS 6.60 6.76 7.39 9.42 10.63 9.35 8.19 -2.89%
P/EPS 51.80 38.34 60.41 72.51 118.58 58.14 51.21 0.15%
EY 1.93 2.61 1.66 1.38 0.84 1.72 1.95 -0.14%
DY 1.01 1.43 1.15 1.12 1.12 1.25 4.63 -18.73%
P/NAPS 4.83 4.60 5.46 5.49 5.32 4.80 3.89 2.99%
Price Multiplier on Announcement Date
31/12/08 31/12/07 30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 23/02/09 25/02/08 20/11/06 20/10/04 27/10/03 31/10/02 23/10/01 -
Price 7.10 6.70 6.50 6.80 6.85 5.95 4.46 -
P/RPS 6.79 7.19 7.39 9.56 10.87 9.27 7.51 -1.36%
P/EPS 53.30 40.78 60.41 73.59 121.24 57.66 47.00 1.72%
EY 1.88 2.45 1.66 1.36 0.82 1.73 2.13 -1.68%
DY 0.99 1.34 1.15 1.10 1.09 1.26 5.04 -19.88%
P/NAPS 4.97 4.89 5.46 5.57 5.44 4.76 3.57 4.61%

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