[NESTLE] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -73.57%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 3,416,028 2,559,332 1,697,890 844,450 3,275,541 2,487,746 1,637,337 63.05%
PBT 395,298 342,781 189,216 93,625 363,285 290,501 184,046 66.23%
Tax -103,256 -84,579 -46,980 -23,798 -99,066 -77,755 -47,493 67.58%
NP 292,042 258,202 142,236 69,827 264,219 212,746 136,553 65.76%
-
NP to SH 292,042 258,202 142,236 69,827 264,219 212,746 136,553 65.76%
-
Tax Rate 26.12% 24.67% 24.83% 25.42% 27.27% 26.77% 25.80% -
Total Cost 3,123,986 2,301,130 1,555,654 774,623 3,011,322 2,275,000 1,500,784 62.80%
-
Net Worth 637,830 586,236 518,287 633,085 558,126 513,573 485,427 19.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 266,880 82,073 82,081 35,171 234,506 82,077 82,077 119.00%
Div Payout % 91.38% 31.79% 57.71% 50.37% 88.75% 38.58% 60.11% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 637,830 586,236 518,287 633,085 558,126 513,573 485,427 19.90%
NOSH 234,496 234,494 234,519 234,476 234,506 234,508 234,506 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.55% 10.09% 8.38% 8.27% 8.07% 8.55% 8.34% -
ROE 45.79% 44.04% 27.44% 11.03% 47.34% 41.42% 28.13% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,456.75 1,091.42 723.99 360.14 1,396.78 1,060.83 698.21 63.06%
EPS 124.54 110.11 60.65 29.78 112.67 90.72 58.23 65.77%
DPS 113.81 35.00 35.00 15.00 100.00 35.00 35.00 119.01%
NAPS 2.72 2.50 2.21 2.70 2.38 2.19 2.07 19.90%
Adjusted Per Share Value based on latest NOSH - 234,476
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,456.73 1,091.40 724.05 360.11 1,396.82 1,060.87 698.22 63.05%
EPS 124.54 110.11 60.66 29.78 112.67 90.72 58.23 65.77%
DPS 113.81 35.00 35.00 15.00 100.00 35.00 35.00 119.01%
NAPS 2.72 2.4999 2.2102 2.6997 2.3801 2.1901 2.0701 19.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 26.25 24.30 24.10 24.40 24.80 24.00 22.60 -
P/RPS 1.80 2.23 3.33 6.78 1.78 2.26 3.24 -32.34%
P/EPS 21.08 22.07 39.74 81.93 22.01 26.46 38.81 -33.35%
EY 4.74 4.53 2.52 1.22 4.54 3.78 2.58 49.83%
DY 4.34 1.44 1.45 0.61 4.03 1.46 1.55 98.28%
P/NAPS 9.65 9.72 10.90 9.04 10.42 10.96 10.92 -7.89%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 25/10/07 09/08/07 25/04/07 27/02/07 09/11/06 03/08/06 -
Price 26.25 23.90 24.10 24.70 24.00 24.00 23.40 -
P/RPS 1.80 2.19 3.33 6.86 1.72 2.26 3.35 -33.83%
P/EPS 21.08 21.71 39.74 82.94 21.30 26.46 40.19 -34.88%
EY 4.74 4.61 2.52 1.21 4.69 3.78 2.49 53.41%
DY 4.34 1.46 1.45 0.61 4.17 1.46 1.50 102.65%
P/NAPS 9.65 9.56 10.90 9.15 10.08 10.96 11.30 -9.96%

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