[NESTLE] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
04-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 8.07%
YoY- -6.07%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,149,522 1,164,128 1,072,828 1,061,042 1,040,114 1,072,760 963,893 12.47%
PBT 144,008 206,827 101,847 138,080 127,774 191,107 45,004 117.30%
Tax -23,513 -48,747 -26,579 -31,759 -29,388 -43,955 -5,745 156.08%
NP 120,495 158,080 75,268 106,321 98,386 147,152 39,259 111.34%
-
NP to SH 120,495 158,080 75,268 106,321 98,386 147,152 39,259 111.34%
-
Tax Rate 16.33% 23.57% 26.10% 23.00% 23.00% 23.00% 12.77% -
Total Cost 1,029,027 1,006,048 997,560 954,721 941,728 925,608 924,634 7.39%
-
Net Worth 658,944 837,164 651,881 468,983 468,965 703,514 614,447 4.77%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 128,975 - 293,112 - 128,965 - 269,700 -38.87%
Div Payout % 107.04% - 389.42% - 131.08% - 686.98% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 658,944 837,164 651,881 468,983 468,965 703,514 614,447 4.77%
NOSH 234,500 234,500 234,489 234,491 234,482 234,504 234,522 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.48% 13.58% 7.02% 10.02% 9.46% 13.72% 4.07% -
ROE 18.29% 18.88% 11.55% 22.67% 20.98% 20.92% 6.39% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 490.20 496.43 457.52 452.49 443.58 457.46 411.00 12.47%
EPS 51.38 67.41 32.09 45.34 41.96 62.75 16.74 111.34%
DPS 55.00 0.00 125.00 0.00 55.00 0.00 115.00 -38.87%
NAPS 2.81 3.57 2.78 2.00 2.00 3.00 2.62 4.78%
Adjusted Per Share Value based on latest NOSH - 234,491
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 490.20 496.43 457.50 452.47 443.55 457.47 411.04 12.47%
EPS 51.38 67.41 32.10 45.34 41.96 62.75 16.74 111.34%
DPS 55.00 0.00 124.99 0.00 55.00 0.00 115.01 -38.87%
NAPS 2.81 3.57 2.7799 1.9999 1.9999 3.0001 2.6202 4.77%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 57.50 56.00 56.20 47.98 47.20 46.80 43.34 -
P/RPS 11.73 11.28 12.28 10.60 10.64 10.23 10.54 7.39%
P/EPS 111.90 83.07 175.09 105.82 112.49 74.58 258.90 -42.86%
EY 0.89 1.20 0.57 0.94 0.89 1.34 0.39 73.42%
DY 0.96 0.00 2.22 0.00 1.17 0.00 2.65 -49.21%
P/NAPS 20.46 15.69 20.22 23.99 23.60 15.60 16.54 15.24%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 25/04/12 23/02/12 04/11/11 18/08/11 20/04/11 24/02/11 -
Price 64.02 55.86 55.80 50.00 47.90 48.00 45.30 -
P/RPS 13.06 11.25 12.20 11.05 10.80 10.49 11.02 12.00%
P/EPS 124.59 82.86 173.84 110.28 114.16 76.49 270.61 -40.40%
EY 0.80 1.21 0.58 0.91 0.88 1.31 0.37 67.28%
DY 0.86 0.00 2.24 0.00 1.15 0.00 2.54 -51.45%
P/NAPS 22.78 15.65 20.07 25.00 23.95 16.00 17.29 20.20%

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