[NESTLE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.32%
YoY- -11.28%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 2,190,192 1,442,267 686,330 2,656,989 2,003,548 1,330,996 655,308 123.05%
PBT 246,029 158,163 82,991 202,117 159,254 115,225 71,731 126.92%
Tax -64,590 -42,208 -22,453 -40,128 -34,957 -29,705 -17,711 136.36%
NP 181,439 115,955 60,538 161,989 124,297 85,520 54,020 123.78%
-
NP to SH 181,439 115,955 60,538 161,989 124,297 85,520 54,020 123.78%
-
Tax Rate 26.25% 26.69% 27.05% 19.85% 21.95% 25.78% 24.69% -
Total Cost 2,008,753 1,326,312 625,792 2,495,000 1,879,251 1,245,476 601,288 122.98%
-
Net Worth 321,276 311,870 375,138 304,843 269,701 316,567 403,274 -14.02%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 82,077 82,071 - 176,340 82,082 82,072 - -
Div Payout % 45.24% 70.78% - 108.86% 66.04% 95.97% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 321,276 311,870 375,138 304,843 269,701 316,567 403,274 -14.02%
NOSH 234,508 234,489 234,461 234,494 234,522 234,494 234,461 0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.28% 8.04% 8.82% 6.10% 6.20% 6.43% 8.24% -
ROE 56.47% 37.18% 16.14% 53.14% 46.09% 27.01% 13.40% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 933.95 615.07 292.73 1,133.07 854.31 567.60 279.49 123.02%
EPS 77.37 49.45 25.82 69.08 53.00 36.47 23.04 123.75%
DPS 35.00 35.00 0.00 75.20 35.00 35.00 0.00 -
NAPS 1.37 1.33 1.60 1.30 1.15 1.35 1.72 -14.03%
Adjusted Per Share Value based on latest NOSH - 234,548
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 933.98 615.04 292.68 1,133.04 854.39 567.59 279.45 123.04%
EPS 77.37 49.45 25.82 69.08 53.01 36.47 23.04 123.75%
DPS 35.00 35.00 0.00 75.20 35.00 35.00 0.00 -
NAPS 1.37 1.3299 1.5997 1.30 1.1501 1.35 1.7197 -14.02%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 22.70 22.00 22.60 21.80 21.00 20.50 20.20 -
P/RPS 2.43 3.58 7.72 1.92 2.46 3.61 7.23 -51.56%
P/EPS 29.34 44.49 87.53 31.56 39.62 56.21 87.67 -51.70%
EY 3.41 2.25 1.14 3.17 2.52 1.78 1.14 107.18%
DY 1.54 1.59 0.00 3.45 1.67 1.71 0.00 -
P/NAPS 16.57 16.54 14.13 16.77 18.26 15.19 11.74 25.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 04/11/04 05/08/04 07/05/04 26/02/04 02/01/04 06/08/03 30/04/03 -
Price 22.60 22.00 20.80 22.10 21.80 20.80 20.00 -
P/RPS 2.42 3.58 7.11 1.95 2.55 3.66 7.16 -51.38%
P/EPS 29.21 44.49 80.56 31.99 41.13 57.03 86.81 -51.52%
EY 3.42 2.25 1.24 3.13 2.43 1.75 1.15 106.39%
DY 1.55 1.59 0.00 3.40 1.61 1.68 0.00 -
P/NAPS 16.50 16.54 13.00 17.00 18.96 15.41 11.63 26.18%

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