[AMWAY] YoY TTM Result on 31-May-2002 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- -1.15%
YoY- 16.83%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Revenue 116,909 443,076 424,119 379,263 373,142 362,234 299,250 1.00%
PBT 16,770 69,549 81,164 76,824 68,447 72,228 61,626 1.39%
Tax -1,582 -21,852 -20,115 -21,137 -20,780 -15,409 -7,612 1.68%
NP 15,188 47,697 61,049 55,687 47,667 56,819 54,014 1.35%
-
NP to SH 15,188 47,697 61,049 55,687 47,667 56,819 54,014 1.35%
-
Tax Rate 9.43% 31.42% 24.78% 27.51% 30.36% 21.33% 12.35% -
Total Cost 101,721 395,379 363,070 323,576 325,475 305,415 245,236 0.93%
-
Net Worth 164,298 218,645 230,032 187,337 215,257 207,194 0 -100.00%
Dividend
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Div 12,327 82,203 82,163 73,971 44,361 89,772 49,843 1.49%
Div Payout % 81.17% 172.35% 134.59% 132.83% 93.07% 158.00% 92.28% -
Equity
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Net Worth 164,298 218,645 230,032 187,337 215,257 207,194 0 -100.00%
NOSH 164,298 164,395 164,309 164,331 164,319 98,663 98,655 -0.54%
Ratio Analysis
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
NP Margin 12.99% 10.76% 14.39% 14.68% 12.77% 15.69% 18.05% -
ROE 9.24% 21.81% 26.54% 29.73% 22.14% 27.42% 0.00% -
Per Share
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 71.16 269.52 258.12 230.79 227.08 367.14 303.33 1.55%
EPS 9.24 29.01 37.15 33.89 29.01 57.59 54.75 1.90%
DPS 7.50 50.00 50.00 45.00 27.00 91.00 50.50 2.04%
NAPS 1.00 1.33 1.40 1.14 1.31 2.10 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 164,331
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 71.11 269.51 257.98 230.70 226.97 220.34 182.03 1.00%
EPS 9.24 29.01 37.13 33.87 28.99 34.56 32.86 1.35%
DPS 7.50 50.00 49.98 44.99 26.98 54.61 30.32 1.49%
NAPS 0.9994 1.33 1.3992 1.1395 1.3094 1.2603 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 - -
Price 6.65 6.70 6.35 6.05 4.96 12.50 0.00 -
P/RPS 9.35 2.49 2.46 2.62 2.18 3.40 0.00 -100.00%
P/EPS 71.94 23.09 17.09 17.85 17.10 21.71 0.00 -100.00%
EY 1.39 4.33 5.85 5.60 5.85 4.61 0.00 -100.00%
DY 1.13 7.46 7.87 7.44 5.44 7.28 0.00 -100.00%
P/NAPS 6.65 5.04 4.54 5.31 3.79 5.95 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 26/07/05 16/07/04 28/07/03 23/07/02 23/07/01 10/07/00 - -
Price 6.75 6.80 6.30 5.95 4.58 11.90 0.00 -
P/RPS 9.49 2.52 2.44 2.58 2.02 3.24 0.00 -100.00%
P/EPS 73.02 23.44 16.96 17.56 15.79 20.66 0.00 -100.00%
EY 1.37 4.27 5.90 5.70 6.33 4.84 0.00 -100.00%
DY 1.11 7.35 7.94 7.56 5.89 7.65 0.00 -100.00%
P/NAPS 6.75 5.11 4.50 5.22 3.50 5.67 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