[NESTLE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 11.15%
YoY- 11.26%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,173,916 2,112,874 1,072,760 4,026,319 3,062,426 2,071,350 1,020,487 112.92%
PBT 456,962 318,881 191,107 465,744 420,740 288,088 170,617 92.74%
Tax -105,102 -73,343 -43,955 -74,346 -68,601 -49,136 -31,819 121.63%
NP 351,860 245,538 147,152 391,398 352,139 238,952 138,798 85.81%
-
NP to SH 351,860 245,538 147,152 391,398 352,139 238,952 138,798 85.81%
-
Tax Rate 23.00% 23.00% 23.00% 15.96% 16.30% 17.06% 18.65% -
Total Cost 2,822,056 1,867,336 925,608 3,634,921 2,710,287 1,832,398 881,689 117.03%
-
Net Worth 468,988 468,989 703,514 614,380 689,411 579,206 710,521 -24.17%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 128,971 128,972 - 386,919 117,246 117,248 - -
Div Payout % 36.65% 52.53% - 98.86% 33.30% 49.07% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 468,988 468,989 703,514 614,380 689,411 579,206 710,521 -24.17%
NOSH 234,494 234,494 234,504 234,496 234,493 234,496 234,495 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.09% 11.62% 13.72% 9.72% 11.50% 11.54% 13.60% -
ROE 75.03% 52.35% 20.92% 63.71% 51.08% 41.26% 19.53% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,353.51 901.03 457.46 1,717.01 1,305.97 883.32 435.18 112.92%
EPS 150.05 104.71 62.75 166.91 150.17 101.90 59.19 85.81%
DPS 55.00 55.00 0.00 165.00 50.00 50.00 0.00 -
NAPS 2.00 2.00 3.00 2.62 2.94 2.47 3.03 -24.17%
Adjusted Per Share Value based on latest NOSH - 234,522
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,353.48 901.01 457.47 1,716.98 1,305.94 883.30 435.18 112.92%
EPS 150.05 104.71 62.75 166.91 150.17 101.90 59.19 85.81%
DPS 55.00 55.00 0.00 165.00 50.00 50.00 0.00 -
NAPS 2.00 2.00 3.0001 2.62 2.9399 2.47 3.0299 -24.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 47.98 47.20 46.80 43.34 42.00 35.00 34.14 -
P/RPS 3.54 5.24 10.23 2.52 3.22 3.96 7.84 -41.11%
P/EPS 31.98 45.08 74.58 25.97 27.97 34.35 57.68 -32.48%
EY 3.13 2.22 1.34 3.85 3.58 2.91 1.73 48.42%
DY 1.15 1.17 0.00 3.81 1.19 1.43 0.00 -
P/NAPS 23.99 23.60 15.60 16.54 14.29 14.17 11.27 65.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 04/11/11 18/08/11 20/04/11 24/02/11 28/10/10 26/08/10 21/04/10 -
Price 50.00 47.90 48.00 45.30 43.60 39.48 35.18 -
P/RPS 3.69 5.32 10.49 2.64 3.34 4.47 8.08 -40.66%
P/EPS 33.32 45.75 76.49 27.14 29.03 38.74 59.44 -31.99%
EY 3.00 2.19 1.31 3.68 3.44 2.58 1.68 47.13%
DY 1.10 1.15 0.00 3.64 1.15 1.27 0.00 -
P/NAPS 25.00 23.95 16.00 17.29 14.83 15.98 11.61 66.67%

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