[NESTLE] QoQ 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- 35.66%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 856,696 861,442 853,440 844,450 787,795 850,409 812,331 3.59%
PBT 52,517 153,565 95,591 93,625 72,784 106,454 90,842 -30.53%
Tax -18,677 -37,599 -23,182 -23,798 -21,311 -30,261 -24,235 -15.90%
NP 33,840 115,966 72,409 69,827 51,473 76,193 66,607 -36.25%
-
NP to SH 33,840 115,966 72,409 69,827 51,473 76,193 66,607 -36.25%
-
Tax Rate 35.56% 24.48% 24.25% 25.42% 29.28% 28.43% 26.68% -
Total Cost 822,856 745,476 781,031 774,623 736,322 774,216 745,724 6.76%
-
Net Worth 637,871 586,279 518,212 633,085 558,112 513,581 485,480 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 184,818 - 46,897 35,171 152,425 - 46,906 148.84%
Div Payout % 546.15% - 64.77% 50.37% 296.13% - 70.42% -
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 637,871 586,279 518,212 633,085 558,112 513,581 485,480 19.90%
NOSH 234,511 234,511 234,485 234,476 234,501 234,512 234,531 -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 3.95% 13.46% 8.48% 8.27% 6.53% 8.96% 8.20% -
ROE 5.31% 19.78% 13.97% 11.03% 9.22% 14.84% 13.72% -
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 365.31 367.33 363.96 360.14 335.95 362.63 346.36 3.60%
EPS 14.43 49.45 30.88 29.78 21.95 32.49 28.40 -36.24%
DPS 78.81 0.00 20.00 15.00 65.00 0.00 20.00 148.85%
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 365.33 367.35 363.94 360.11 335.95 362.65 346.41 3.59%
EPS 14.43 49.45 30.88 29.78 21.95 32.49 28.40 -36.24%
DPS 78.81 0.00 20.00 15.00 65.00 0.00 20.00 148.85%
NAPS 2.7201 2.5001 2.2099 2.6997 2.38 2.1901 2.0703 19.89%
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 7.19 6.62 6.62 6.78 7.38 6.62 6.52 6.71%
P/EPS 181.91 49.14 78.04 81.93 112.98 73.87 79.58 73.26%
EY 0.55 2.03 1.28 1.22 0.89 1.35 1.26 -42.36%
DY 3.00 0.00 0.83 0.61 2.62 0.00 0.88 126.00%
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 7.19 6.51 6.62 6.86 7.14 6.62 6.76 4.18%
P/EPS 181.91 48.33 78.04 82.94 109.34 73.87 82.39 69.31%
EY 0.55 2.07 1.28 1.21 0.91 1.35 1.21 -40.79%
DY 3.00 0.00 0.83 0.61 2.71 0.00 0.85 131.27%
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