[NESTLE] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
08-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 0.67%
YoY- -12.69%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 511,052 617,275 719,665 631,657 632,037 671,482 658,443 -15.50%
PBT 33,525 66,907 69,947 63,792 54,148 71,647 64,291 -35.13%
Tax -8,870 -8,326 -18,007 -16,383 -7,053 -21,530 -11,855 -17.53%
NP 24,655 58,581 51,940 47,409 47,095 50,117 52,436 -39.45%
-
NP to SH 24,655 58,581 51,940 47,409 47,095 50,117 52,436 -39.45%
-
Tax Rate 26.46% 12.44% 25.74% 25.68% 13.03% 30.05% 18.44% -
Total Cost 486,397 558,694 667,725 584,248 584,942 621,365 606,007 -13.59%
-
Net Worth 361,262 377,563 375,187 466,587 415,130 365,851 314,240 9.71%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 140,751 70,353 70,347 - 171,751 - 70,352 58.57%
Div Payout % 570.88% 120.10% 135.44% - 364.69% - 134.17% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 361,262 377,563 375,187 466,587 415,130 365,851 314,240 9.71%
NOSH 234,586 234,511 234,492 234,465 234,536 234,520 234,508 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.82% 9.49% 7.22% 7.51% 7.45% 7.46% 7.96% -
ROE 6.82% 15.52% 13.84% 10.16% 11.34% 13.70% 16.69% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 217.85 263.22 306.90 269.40 269.48 286.32 280.78 -15.52%
EPS 10.51 24.98 22.15 20.22 20.08 21.37 22.36 -39.46%
DPS 60.00 30.00 30.00 0.00 73.23 0.00 30.00 58.53%
NAPS 1.54 1.61 1.60 1.99 1.77 1.56 1.34 9.69%
Adjusted Per Share Value based on latest NOSH - 234,465
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 217.93 263.23 306.89 269.36 269.53 286.35 280.79 -15.50%
EPS 10.51 24.98 22.15 20.22 20.08 21.37 22.36 -39.46%
DPS 60.02 30.00 30.00 0.00 73.24 0.00 30.00 58.57%
NAPS 1.5406 1.6101 1.5999 1.9897 1.7703 1.5601 1.34 9.71%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 20.00 20.20 20.50 19.90 20.50 20.20 20.00 -
P/RPS 9.18 7.67 6.68 7.39 7.61 7.06 7.12 18.40%
P/EPS 190.29 80.86 92.55 98.42 102.09 94.53 89.45 65.18%
EY 0.53 1.24 1.08 1.02 0.98 1.06 1.12 -39.19%
DY 3.00 1.49 1.46 0.00 3.57 0.00 1.50 58.53%
P/NAPS 12.99 12.55 12.81 10.00 11.58 12.95 14.93 -8.83%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 06/11/02 21/08/02 08/05/02 28/02/02 06/11/01 10/08/01 -
Price 19.50 19.30 20.30 19.60 19.30 20.20 20.30 -
P/RPS 8.95 7.33 6.61 7.28 7.16 7.06 7.23 15.24%
P/EPS 185.54 77.26 91.65 96.93 96.12 94.53 90.79 60.83%
EY 0.54 1.29 1.09 1.03 1.04 1.06 1.10 -37.68%
DY 3.08 1.55 1.48 0.00 3.79 0.00 1.48 62.78%
P/NAPS 12.66 11.99 12.69 9.85 10.90 12.95 15.15 -11.25%

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