[AMWAY] YoY TTM 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- 4.35%
YoY- 11.7%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Revenue 0 456,350 422,297 387,129 381,743 355,292 314,878 -
PBT 0 72,354 73,956 75,743 74,190 68,402 59,292 -
Tax 0 -18,760 -21,642 -17,632 -22,166 -20,618 -668 -
NP 0 53,594 52,314 58,111 52,024 47,784 58,624 -
-
NP to SH 0 53,594 52,314 58,111 52,024 47,784 58,624 -
-
Tax Rate - 25.93% 29.26% 23.28% 29.88% 30.14% 1.13% -
Total Cost 0 402,756 369,983 329,018 329,719 307,508 256,254 -
-
Net Worth 164,460 200,534 207,197 164,350 205,505 206,158 226,867 0.34%
Dividend
30/09/06 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Div - 82,198 82,170 49,306 73,954 72,511 74,503 -
Div Payout % - 153.37% 157.07% 84.85% 142.16% 151.75% 127.09% -
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 164,460 200,534 207,197 164,350 205,505 206,158 226,867 0.34%
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 0.00% 11.74% 12.39% 15.01% 13.63% 13.45% 18.62% -
ROE 0.00% 26.73% 25.25% 35.36% 25.32% 23.18% 25.84% -
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 0.00 277.63 256.81 235.55 232.20 360.19 319.23 -
EPS 0.00 32.61 31.81 35.36 31.64 48.44 59.43 -
DPS 0.00 50.00 50.00 30.00 45.00 73.50 75.50 -
NAPS 1.00 1.22 1.26 1.00 1.25 2.09 2.30 0.89%
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 0.00 277.61 256.89 235.50 232.22 216.13 191.55 -
EPS 0.00 32.60 31.82 35.35 31.65 29.07 35.66 -
DPS 0.00 50.00 49.99 29.99 44.99 44.11 45.32 -
NAPS 1.0005 1.2199 1.2604 0.9998 1.2501 1.2541 1.3801 0.34%
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 0.00 2.41 2.61 2.55 2.09 3.19 0.00 -
P/EPS 0.00 20.55 21.06 16.97 15.36 23.74 0.00 -
EY 0.00 4.87 4.75 5.89 6.51 4.21 0.00 -
DY 0.00 7.46 7.46 5.00 9.26 6.39 0.00 -
P/NAPS 6.50 5.49 5.32 6.00 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 - -
Price 6.50 6.80 6.85 5.95 4.46 6.90 0.00 -
P/RPS 0.00 2.45 2.67 2.53 1.92 1.92 0.00 -
P/EPS 0.00 20.86 21.53 16.83 14.09 14.24 0.00 -
EY 0.00 4.79 4.64 5.94 7.10 7.02 0.00 -
DY 0.00 7.35 7.30 5.04 10.09 10.65 0.00 -
P/NAPS 6.50 5.57 5.44 5.95 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