[NESTLE] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 109.56%
YoY- -6.92%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 655,308 2,479,649 1,968,597 1,351,322 631,657 2,585,708 1,953,671 -51.75%
PBT 71,731 234,204 200,679 133,772 63,792 264,703 210,595 -51.25%
Tax -17,711 -51,619 -42,749 -34,423 -16,383 -60,753 -53,740 -52.31%
NP 54,020 182,585 157,930 99,349 47,409 203,950 156,855 -50.89%
-
NP to SH 54,020 182,585 157,930 99,349 47,409 203,950 156,855 -50.89%
-
Tax Rate 24.69% 22.04% 21.30% 25.73% 25.68% 22.95% 25.52% -
Total Cost 601,288 2,297,064 1,810,667 1,251,973 584,248 2,381,758 1,796,816 -51.83%
-
Net Worth 403,274 361,136 377,587 375,167 466,587 415,075 365,815 6.72%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 191,355 70,357 70,343 - 195,859 70,349 -
Div Payout % - 104.80% 44.55% 70.80% - 96.03% 44.85% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 403,274 361,136 377,587 375,167 466,587 415,075 365,815 6.72%
NOSH 234,461 234,504 234,526 234,479 234,465 234,506 234,496 -0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.24% 7.36% 8.02% 7.35% 7.51% 7.89% 8.03% -
ROE 13.40% 50.56% 41.83% 26.48% 10.16% 49.14% 42.88% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 279.49 1,057.40 839.39 576.31 269.40 1,102.62 833.13 -51.75%
EPS 23.04 77.86 67.34 42.37 20.22 86.97 66.89 -50.89%
DPS 0.00 81.60 30.00 30.00 0.00 83.52 30.00 -
NAPS 1.72 1.54 1.61 1.60 1.99 1.77 1.56 6.73%
Adjusted Per Share Value based on latest NOSH - 234,492
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 279.45 1,057.42 839.49 576.26 269.36 1,102.65 833.12 -51.75%
EPS 23.04 77.86 67.35 42.37 20.22 86.97 66.89 -50.89%
DPS 0.00 81.60 30.00 30.00 0.00 83.52 30.00 -
NAPS 1.7197 1.54 1.6102 1.5999 1.9897 1.77 1.56 6.71%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 20.20 20.00 20.20 20.50 19.90 20.50 20.20 -
P/RPS 7.23 1.89 2.41 3.56 7.39 1.86 2.42 107.57%
P/EPS 87.67 25.69 30.00 48.38 98.42 23.57 30.20 103.63%
EY 1.14 3.89 3.33 2.07 1.02 4.24 3.31 -50.89%
DY 0.00 4.08 1.49 1.46 0.00 4.07 1.49 -
P/NAPS 11.74 12.99 12.55 12.81 10.00 11.58 12.95 -6.33%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/04/03 27/02/03 06/11/02 21/08/02 08/05/02 28/02/02 06/11/01 -
Price 20.00 19.50 19.30 20.30 19.60 19.30 20.20 -
P/RPS 7.16 1.84 2.30 3.52 7.28 1.75 2.42 106.23%
P/EPS 86.81 25.04 28.66 47.91 96.93 22.19 30.20 102.29%
EY 1.15 3.99 3.49 2.09 1.03 4.51 3.31 -50.61%
DY 0.00 4.18 1.55 1.48 0.00 4.33 1.49 -
P/NAPS 11.63 12.66 11.99 12.69 9.85 10.90 12.95 -6.92%

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