[AMWAY] YoY TTM Result on 31-May-2004 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- -3.61%
YoY- -21.87%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 571,913 0 116,909 443,076 424,119 379,263 373,142 6.97%
PBT 106,559 0 16,770 69,549 81,164 76,824 68,447 7.23%
Tax -29,054 0 -1,582 -21,852 -20,115 -21,137 -20,780 5.43%
NP 77,505 0 15,188 47,697 61,049 55,687 47,667 7.97%
-
NP to SH 77,505 0 15,188 47,697 61,049 55,687 47,667 7.97%
-
Tax Rate 27.27% - 9.43% 31.42% 24.78% 27.51% 30.36% -
Total Cost 494,408 0 101,721 395,379 363,070 323,576 325,475 6.81%
-
Net Worth 238,330 164,305 164,298 218,645 230,032 187,337 215,257 1.61%
Dividend
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 90,405 - 12,327 82,203 82,163 73,971 44,361 11.89%
Div Payout % 116.65% - 81.17% 172.35% 134.59% 132.83% 93.07% -
Equity
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 238,330 164,305 164,298 218,645 230,032 187,337 215,257 1.61%
NOSH 164,366 164,305 164,298 164,395 164,309 164,331 164,319 0.00%
Ratio Analysis
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 13.55% 0.00% 12.99% 10.76% 14.39% 14.68% 12.77% -
ROE 32.52% 0.00% 9.24% 21.81% 26.54% 29.73% 22.14% -
Per Share
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 347.95 0.00 71.16 269.52 258.12 230.79 227.08 6.96%
EPS 47.15 0.00 9.24 29.01 37.15 33.89 29.01 7.96%
DPS 55.00 0.00 7.50 50.00 50.00 45.00 27.00 11.88%
NAPS 1.45 1.00 1.00 1.33 1.40 1.14 1.31 1.61%
Adjusted Per Share Value based on latest NOSH - 164,395
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 347.88 0.00 71.11 269.51 257.98 230.70 226.97 6.97%
EPS 47.14 0.00 9.24 29.01 37.13 33.87 28.99 7.97%
DPS 54.99 0.00 7.50 50.00 49.98 44.99 26.98 11.89%
NAPS 1.4497 0.9994 0.9994 1.33 1.3992 1.1395 1.3094 1.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 28/09/07 30/06/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 6.75 6.40 6.65 6.70 6.35 6.05 4.96 -
P/RPS 1.94 0.00 9.35 2.49 2.46 2.62 2.18 -1.82%
P/EPS 14.31 0.00 71.94 23.09 17.09 17.85 17.10 -2.77%
EY 6.99 0.00 1.39 4.33 5.85 5.60 5.85 2.84%
DY 8.15 0.00 1.13 7.46 7.87 7.44 5.44 6.58%
P/NAPS 4.66 6.40 6.65 5.04 4.54 5.31 3.79 3.31%
Price Multiplier on Announcement Date
30/09/07 30/06/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 19/11/07 03/08/06 26/07/05 16/07/04 28/07/03 23/07/02 23/07/01 -
Price 6.55 6.35 6.75 6.80 6.30 5.95 4.58 -
P/RPS 1.88 0.00 9.49 2.52 2.44 2.58 2.02 -1.12%
P/EPS 13.89 0.00 73.02 23.44 16.96 17.56 15.79 -2.00%
EY 7.20 0.00 1.37 4.27 5.90 5.70 6.33 2.05%
DY 8.40 0.00 1.11 7.35 7.94 7.56 5.89 5.76%
P/NAPS 4.52 6.35 6.75 5.11 4.50 5.22 3.50 4.11%

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