[NESTLE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.47%
YoY- 3.2%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,062,426 2,071,350 1,020,487 3,744,233 2,793,601 1,906,789 983,932 113.02%
PBT 420,740 288,088 170,617 440,261 341,086 234,675 130,404 118.19%
Tax -68,601 -49,136 -31,819 -88,468 -75,517 -48,866 -30,050 73.28%
NP 352,139 238,952 138,798 351,793 265,569 185,809 100,354 130.73%
-
NP to SH 352,139 238,952 138,798 351,793 265,569 185,809 100,354 130.73%
-
Tax Rate 16.30% 17.06% 18.65% 20.09% 22.14% 20.82% 23.04% -
Total Cost 2,710,287 1,832,398 881,689 3,392,440 2,528,032 1,720,980 883,578 110.96%
-
Net Worth 689,411 579,206 710,521 567,483 597,969 513,530 616,805 7.69%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 117,246 117,248 - 351,746 117,249 117,244 - -
Div Payout % 33.30% 49.07% - 99.99% 44.15% 63.10% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 689,411 579,206 710,521 567,483 597,969 513,530 616,805 7.69%
NOSH 234,493 234,496 234,495 234,497 234,498 234,488 234,526 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.50% 11.54% 13.60% 9.40% 9.51% 9.74% 10.20% -
ROE 51.08% 41.26% 19.53% 61.99% 44.41% 36.18% 16.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,305.97 883.32 435.18 1,596.71 1,191.31 813.17 419.54 113.04%
EPS 150.17 101.90 59.19 150.02 113.25 79.24 42.79 130.76%
DPS 50.00 50.00 0.00 150.00 50.00 50.00 0.00 -
NAPS 2.94 2.47 3.03 2.42 2.55 2.19 2.63 7.70%
Adjusted Per Share Value based on latest NOSH - 234,495
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,305.94 883.30 435.18 1,596.69 1,191.30 813.13 419.59 113.02%
EPS 150.17 101.90 59.19 150.02 113.25 79.24 42.79 130.76%
DPS 50.00 50.00 0.00 150.00 50.00 50.00 0.00 -
NAPS 2.9399 2.47 3.0299 2.42 2.55 2.1899 2.6303 7.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 42.00 35.00 34.14 33.10 34.50 31.25 29.50 -
P/RPS 3.22 3.96 7.84 2.07 2.90 3.84 7.03 -40.55%
P/EPS 27.97 34.35 57.68 22.06 30.46 39.44 68.94 -45.16%
EY 3.58 2.91 1.73 4.53 3.28 2.54 1.45 82.57%
DY 1.19 1.43 0.00 4.53 1.45 1.60 0.00 -
P/NAPS 14.29 14.17 11.27 13.68 13.53 14.27 11.22 17.47%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 26/08/10 21/04/10 25/02/10 29/10/09 27/08/09 15/04/09 -
Price 43.60 39.48 35.18 33.90 33.20 33.80 29.50 -
P/RPS 3.34 4.47 8.08 2.12 2.79 4.16 7.03 -39.08%
P/EPS 29.03 38.74 59.44 22.60 29.32 42.66 68.94 -43.79%
EY 3.44 2.58 1.68 4.43 3.41 2.34 1.45 77.78%
DY 1.15 1.27 0.00 4.42 1.51 1.48 0.00 -
P/NAPS 14.83 15.98 11.61 14.01 13.02 15.43 11.22 20.41%

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