[NESTLE] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -73.79%
YoY- -14.8%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 3,275,541 2,487,746 1,637,337 825,006 3,127,441 2,353,621 1,570,845 62.99%
PBT 363,285 290,501 184,046 93,204 331,253 268,650 172,223 64.25%
Tax -99,066 -77,755 -47,493 -23,258 0 -45,298 -18,321 207.12%
NP 264,219 212,746 136,553 69,946 331,253 223,352 153,902 43.23%
-
NP to SH 264,219 212,746 136,553 69,946 266,819 223,352 153,902 43.23%
-
Tax Rate 27.27% 26.77% 25.80% 24.95% 0.00% 16.86% 10.64% -
Total Cost 3,011,322 2,275,000 1,500,784 755,060 2,796,188 2,130,269 1,416,943 65.07%
-
Net Worth 558,126 513,573 485,427 604,963 537,014 410,358 405,684 23.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 234,506 82,077 82,077 35,172 199,797 59,091 59,093 150.02%
Div Payout % 88.75% 38.58% 60.11% 50.28% 74.88% 26.46% 38.40% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 558,126 513,573 485,427 604,963 537,014 410,358 405,684 23.62%
NOSH 234,506 234,508 234,506 234,482 234,504 234,490 234,499 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.07% 8.55% 8.34% 8.48% 10.59% 9.49% 9.80% -
ROE 47.34% 41.42% 28.13% 11.56% 49.69% 54.43% 37.94% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1,396.78 1,060.83 698.21 351.84 1,333.64 1,003.72 669.87 62.99%
EPS 112.67 90.72 58.23 29.83 113.78 95.25 65.63 43.23%
DPS 100.00 35.00 35.00 15.00 85.20 25.20 25.20 150.02%
NAPS 2.38 2.19 2.07 2.58 2.29 1.75 1.73 23.62%
Adjusted Per Share Value based on latest NOSH - 234,482
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1,396.82 1,060.87 698.22 351.81 1,333.66 1,003.68 669.87 62.99%
EPS 112.67 90.72 58.23 29.83 113.78 95.25 65.63 43.23%
DPS 100.00 35.00 35.00 15.00 85.20 25.20 25.20 150.02%
NAPS 2.3801 2.1901 2.0701 2.5798 2.29 1.7499 1.73 23.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 24.80 24.00 22.60 24.20 24.30 24.90 23.80 -
P/RPS 1.78 2.26 3.24 6.88 1.82 2.48 3.55 -36.80%
P/EPS 22.01 26.46 38.81 81.13 21.36 26.14 36.26 -28.24%
EY 4.54 3.78 2.58 1.23 4.68 3.83 2.76 39.22%
DY 4.03 1.46 1.55 0.62 3.51 1.01 1.06 143.00%
P/NAPS 10.42 10.96 10.92 9.38 10.61 14.23 13.76 -16.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 09/11/06 03/08/06 26/04/06 23/02/06 10/11/05 04/08/05 -
Price 24.00 24.00 23.40 24.50 24.70 24.60 24.90 -
P/RPS 1.72 2.26 3.35 6.96 1.85 2.45 3.72 -40.12%
P/EPS 21.30 26.46 40.19 82.13 21.71 25.83 37.94 -31.87%
EY 4.69 3.78 2.49 1.22 4.61 3.87 2.64 46.52%
DY 4.17 1.46 1.50 0.61 3.45 1.02 1.01 156.69%
P/NAPS 10.08 10.96 11.30 9.50 10.79 14.06 14.39 -21.07%

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