[AMWAY] YoY TTM Result on 28-Feb-2002 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- 2.03%
YoY- 20.53%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 239,975 440,303 395,286 383,794 367,124 359,338 -7.75%
PBT 36,101 71,294 76,911 77,983 67,238 71,689 -12.81%
Tax -7,597 -21,813 -18,940 -21,649 -20,499 -10,471 -6.21%
NP 28,504 49,481 57,971 56,334 46,739 61,218 -14.16%
-
NP to SH 28,504 49,481 57,971 56,334 46,739 61,218 -14.16%
-
Tax Rate 21.04% 30.60% 24.63% 27.76% 30.49% 14.61% -
Total Cost 211,471 390,822 337,315 327,460 320,385 298,120 -6.63%
-
Net Worth 164,347 213,678 223,471 164,295 211,966 239,749 -7.27%
Dividend
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div 57,536 82,179 49,303 73,970 73,476 77,930 -5.88%
Div Payout % 201.85% 166.08% 85.05% 131.31% 157.21% 127.30% -
Equity
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 164,347 213,678 223,471 164,295 211,966 239,749 -7.27%
NOSH 164,347 164,368 164,316 164,295 164,314 98,662 10.73%
Ratio Analysis
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 11.88% 11.24% 14.67% 14.68% 12.73% 17.04% -
ROE 17.34% 23.16% 25.94% 34.29% 22.05% 25.53% -
Per Share
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 146.02 267.88 240.56 233.60 223.43 364.21 -16.69%
EPS 17.34 30.10 35.28 34.29 28.44 62.05 -22.49%
DPS 35.00 50.00 30.00 45.00 44.72 79.00 -15.01%
NAPS 1.00 1.30 1.36 1.00 1.29 2.43 -16.26%
Adjusted Per Share Value based on latest NOSH - 164,295
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 145.97 267.82 240.44 233.45 223.31 218.58 -7.75%
EPS 17.34 30.10 35.26 34.27 28.43 37.24 -14.16%
DPS 35.00 49.99 29.99 44.99 44.69 47.40 -5.88%
NAPS 0.9997 1.2997 1.3593 0.9994 1.2893 1.4583 -7.26%
Price Multiplier on Financial Quarter End Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 6.60 6.75 5.95 5.70 5.40 12.90 -
P/RPS 4.52 2.52 2.47 2.44 2.42 3.54 5.00%
P/EPS 38.05 22.42 16.87 16.62 18.98 20.79 12.84%
EY 2.63 4.46 5.93 6.02 5.27 4.81 -11.36%
DY 5.30 7.41 5.04 7.89 8.28 6.12 -2.83%
P/NAPS 6.60 5.19 4.38 5.70 4.19 5.31 4.44%
Price Multiplier on Announcement Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/04/05 21/04/04 21/04/03 23/04/02 20/04/01 - -
Price 6.65 6.70 6.15 6.20 4.58 0.00 -
P/RPS 4.55 2.50 2.56 2.65 2.05 0.00 -
P/EPS 38.34 22.26 17.43 18.08 16.10 0.00 -
EY 2.61 4.49 5.74 5.53 6.21 0.00 -
DY 5.26 7.46 4.88 7.26 9.76 0.00 -
P/NAPS 6.65 5.15 4.52 6.20 3.55 0.00 -

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