[AMWAY] YoY Quarter Result on 31-May-2003 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
28-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 25.54%
YoY- 22.84%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 138,199 129,919 123,066 120,293 91,460 95,991 89,973 7.30%
PBT 20,080 17,460 19,331 21,076 16,824 17,982 16,773 3.00%
Tax -5,654 -5,039 -6,015 -5,976 -4,532 -5,313 -5,032 1.93%
NP 14,426 12,421 13,316 15,100 12,292 12,669 11,741 3.44%
-
NP to SH 14,426 12,421 13,316 15,100 12,292 12,669 11,741 3.44%
-
Tax Rate 28.16% 28.86% 31.12% 28.35% 26.94% 29.55% 30.00% -
Total Cost 123,773 117,498 109,750 105,193 79,168 83,322 78,232 7.83%
-
Net Worth 215,239 215,231 218,645 230,032 187,337 215,257 207,194 0.62%
Dividend
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 45,183 45,182 45,208 45,184 12,324 12,323 41,438 1.43%
Div Payout % 313.21% 363.76% 339.51% 299.24% 100.27% 97.28% 352.94% -
Equity
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 215,239 215,231 218,645 230,032 187,337 215,257 207,194 0.62%
NOSH 164,305 164,298 164,395 164,309 164,331 164,319 98,663 8.74%
Ratio Analysis
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 10.44% 9.56% 10.82% 12.55% 13.44% 13.20% 13.05% -
ROE 6.70% 5.77% 6.09% 6.56% 6.56% 5.89% 5.67% -
Per Share
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 84.11 79.07 74.86 73.21 55.66 58.42 91.19 -1.31%
EPS 8.78 7.56 8.10 9.19 7.48 7.71 11.90 -4.87%
DPS 27.50 27.50 27.50 27.50 7.50 7.50 42.00 -6.72%
NAPS 1.31 1.31 1.33 1.40 1.14 1.31 2.10 -7.46%
Adjusted Per Share Value based on latest NOSH - 164,309
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 84.06 79.03 74.86 73.17 55.63 58.39 54.73 7.30%
EPS 8.77 7.56 8.10 9.18 7.48 7.71 7.14 3.43%
DPS 27.48 27.48 27.50 27.48 7.50 7.50 25.21 1.42%
NAPS 1.3092 1.3092 1.33 1.3992 1.1395 1.3094 1.2603 0.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 30/06/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 6.40 6.65 6.70 6.35 6.05 4.96 12.50 -
P/RPS 7.61 8.41 8.95 8.67 10.87 8.49 13.71 -9.22%
P/EPS 72.89 87.96 82.72 69.10 80.88 64.33 105.04 -5.82%
EY 1.37 1.14 1.21 1.45 1.24 1.55 0.95 6.20%
DY 4.30 4.14 4.10 4.33 1.24 1.51 3.36 4.13%
P/NAPS 4.89 5.08 5.04 4.54 5.31 3.79 5.95 -3.17%
Price Multiplier on Announcement Date
30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 03/08/06 26/07/05 16/07/04 28/07/03 23/07/02 23/07/01 10/07/00 -
Price 6.35 6.75 6.80 6.30 5.95 4.58 11.90 -
P/RPS 7.55 8.54 9.08 8.61 10.69 7.84 13.05 -8.60%
P/EPS 72.32 89.29 83.95 68.55 79.55 59.40 100.00 -5.18%
EY 1.38 1.12 1.19 1.46 1.26 1.68 1.00 5.43%
DY 4.33 4.07 4.04 4.37 1.26 1.64 3.53 3.41%
P/NAPS 4.85 5.15 5.11 4.50 5.22 3.50 5.67 -2.53%

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