[NESTLE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
04-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 56.47%
YoY- 45.97%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,570,845 764,019 2,901,183 2,190,192 1,442,267 686,330 2,656,989 -29.58%
PBT 172,223 85,056 297,209 246,029 158,163 82,991 202,117 -10.12%
Tax -18,321 -2,956 -76,801 -64,590 -42,208 -22,453 -40,128 -40.73%
NP 153,902 82,100 220,408 181,439 115,955 60,538 161,989 -3.35%
-
NP to SH 153,902 82,100 220,408 181,439 115,955 60,538 161,989 -3.35%
-
Tax Rate 10.64% 3.48% 25.84% 26.25% 26.69% 27.05% 19.85% -
Total Cost 1,416,943 681,919 2,680,775 2,008,753 1,326,312 625,792 2,495,000 -31.44%
-
Net Worth 405,684 461,973 368,167 321,276 311,870 375,138 304,843 21.00%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 59,093 - 188,070 82,077 82,071 - 176,340 -51.78%
Div Payout % 38.40% - 85.33% 45.24% 70.78% - 108.86% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 405,684 461,973 368,167 321,276 311,870 375,138 304,843 21.00%
NOSH 234,499 234,504 234,501 234,508 234,489 234,461 234,494 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.80% 10.75% 7.60% 8.28% 8.04% 8.82% 6.10% -
ROE 37.94% 17.77% 59.87% 56.47% 37.18% 16.14% 53.14% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 669.87 325.80 1,237.17 933.95 615.07 292.73 1,133.07 -29.58%
EPS 65.63 35.01 93.99 77.37 49.45 25.82 69.08 -3.36%
DPS 25.20 0.00 80.20 35.00 35.00 0.00 75.20 -51.78%
NAPS 1.73 1.97 1.57 1.37 1.33 1.60 1.30 21.00%
Adjusted Per Share Value based on latest NOSH - 234,541
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 669.87 325.81 1,237.18 933.98 615.04 292.68 1,133.04 -29.58%
EPS 65.63 35.01 93.99 77.37 49.45 25.82 69.08 -3.36%
DPS 25.20 0.00 80.20 35.00 35.00 0.00 75.20 -51.78%
NAPS 1.73 1.97 1.57 1.37 1.3299 1.5997 1.30 21.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 23.80 24.00 23.10 22.70 22.00 22.60 21.80 -
P/RPS 3.55 7.37 1.87 2.43 3.58 7.72 1.92 50.70%
P/EPS 36.26 68.55 24.58 29.34 44.49 87.53 31.56 9.70%
EY 2.76 1.46 4.07 3.41 2.25 1.14 3.17 -8.82%
DY 1.06 0.00 3.47 1.54 1.59 0.00 3.45 -54.49%
P/NAPS 13.76 12.18 14.71 16.57 16.54 14.13 16.77 -12.36%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 04/08/05 05/05/05 24/02/05 04/11/04 05/08/04 07/05/04 26/02/04 -
Price 24.90 24.50 23.60 22.60 22.00 20.80 22.10 -
P/RPS 3.72 7.52 1.91 2.42 3.58 7.11 1.95 53.87%
P/EPS 37.94 69.98 25.11 29.21 44.49 80.56 31.99 12.05%
EY 2.64 1.43 3.98 3.42 2.25 1.24 3.13 -10.73%
DY 1.01 0.00 3.40 1.55 1.59 0.00 3.40 -55.51%
P/NAPS 14.39 12.44 15.03 16.50 16.54 13.00 17.00 -10.52%

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