[AMWAY] YoY TTM Result on 29-Feb-2004 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- -2.42%
YoY- -14.65%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 408,019 0 239,975 440,303 395,286 383,794 367,124 1.68%
PBT 70,917 0 36,101 71,294 76,911 77,983 67,238 0.84%
Tax -19,727 0 -7,597 -21,813 -18,940 -21,649 -20,499 -0.60%
NP 51,190 0 28,504 49,481 57,971 56,334 46,739 1.44%
-
NP to SH 51,190 0 28,504 49,481 57,971 56,334 46,739 1.44%
-
Tax Rate 27.82% - 21.04% 30.60% 24.63% 27.76% 30.49% -
Total Cost 356,829 0 211,471 390,822 337,315 327,460 320,385 1.71%
-
Net Worth 220,290 164,305 164,347 213,678 223,471 164,295 211,966 0.60%
Dividend
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 36,986 - 57,536 82,179 49,303 73,970 73,476 -10.26%
Div Payout % 72.25% - 201.85% 166.08% 85.05% 131.31% 157.21% -
Equity
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 220,290 164,305 164,347 213,678 223,471 164,295 211,966 0.60%
NOSH 164,395 164,305 164,347 164,368 164,316 164,295 164,314 0.00%
Ratio Analysis
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 12.55% 0.00% 11.88% 11.24% 14.67% 14.68% 12.73% -
ROE 23.24% 0.00% 17.34% 23.16% 25.94% 34.29% 22.05% -
Per Share
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 248.19 0.00 146.02 267.88 240.56 233.60 223.43 1.67%
EPS 31.14 0.00 17.34 30.10 35.28 34.29 28.44 1.44%
DPS 22.50 0.00 35.00 50.00 30.00 45.00 44.72 -10.27%
NAPS 1.34 1.00 1.00 1.30 1.36 1.00 1.29 0.60%
Adjusted Per Share Value based on latest NOSH - 164,368
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 248.19 0.00 145.97 267.82 240.44 233.45 223.31 1.68%
EPS 31.14 0.00 17.34 30.10 35.26 34.27 28.43 1.44%
DPS 22.50 0.00 35.00 49.99 29.99 44.99 44.69 -10.26%
NAPS 1.34 0.9994 0.9997 1.2997 1.3593 0.9994 1.2893 0.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 29/06/07 31/03/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 6.85 6.30 6.60 6.75 5.95 5.70 5.40 -
P/RPS 2.76 0.00 4.52 2.52 2.47 2.44 2.42 2.09%
P/EPS 22.00 0.00 38.05 22.42 16.87 16.62 18.98 2.35%
EY 4.55 0.00 2.63 4.46 5.93 6.02 5.27 -2.29%
DY 3.28 0.00 5.30 7.41 5.04 7.89 8.28 -13.59%
P/NAPS 5.11 6.30 6.60 5.19 4.38 5.70 4.19 3.18%
Price Multiplier on Announcement Date
30/06/07 31/03/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 20/08/07 26/04/06 28/04/05 21/04/04 21/04/03 23/04/02 20/04/01 -
Price 6.70 6.50 6.65 6.70 6.15 6.20 4.58 -
P/RPS 2.70 0.00 4.55 2.50 2.56 2.65 2.05 4.44%
P/EPS 21.52 0.00 38.34 22.26 17.43 18.08 16.10 4.68%
EY 4.65 0.00 2.61 4.49 5.74 5.53 6.21 -4.46%
DY 3.36 0.00 5.26 7.46 4.88 7.26 9.76 -15.48%
P/NAPS 5.00 6.50 6.65 5.15 4.52 6.20 3.55 5.55%

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