[NESTLE] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
23-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 178.8%
YoY- 35.11%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 972,648 961,822 1,014,910 927,688 856,696 861,442 853,440 9.06%
PBT 104,798 113,063 98,733 124,758 52,517 153,565 95,591 6.29%
Tax -27,519 -25,521 -17,013 -30,413 -18,677 -37,599 -23,182 12.05%
NP 77,279 87,542 81,720 94,345 33,840 115,966 72,409 4.41%
-
NP to SH 77,279 87,542 81,720 94,345 33,840 115,966 72,409 4.41%
-
Tax Rate 26.26% 22.57% 17.23% 24.38% 35.56% 24.48% 24.25% -
Total Cost 895,369 874,280 933,190 833,343 822,856 745,476 781,031 9.49%
-
Net Worth 515,975 447,911 485,395 729,338 637,871 586,279 518,212 -0.28%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 187,627 - 117,245 143,499 184,818 - 46,897 150.96%
Div Payout % 242.79% - 143.47% 152.10% 546.15% - 64.77% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 515,975 447,911 485,395 729,338 637,871 586,279 518,212 -0.28%
NOSH 234,534 234,508 234,490 234,514 234,511 234,511 234,485 0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.95% 9.10% 8.05% 10.17% 3.95% 13.46% 8.48% -
ROE 14.98% 19.54% 16.84% 12.94% 5.31% 19.78% 13.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 414.71 410.14 432.81 395.58 365.31 367.33 363.96 9.04%
EPS 32.95 37.33 34.85 40.23 14.43 49.45 30.88 4.39%
DPS 80.00 0.00 50.00 61.19 78.81 0.00 20.00 150.92%
NAPS 2.20 1.91 2.07 3.11 2.72 2.50 2.21 -0.30%
Adjusted Per Share Value based on latest NOSH - 234,514
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 414.78 410.16 432.80 395.60 365.33 367.35 363.94 9.06%
EPS 32.95 37.33 34.85 40.23 14.43 49.45 30.88 4.39%
DPS 80.01 0.00 50.00 61.19 78.81 0.00 20.00 150.94%
NAPS 2.2003 1.9101 2.0699 3.1102 2.7201 2.5001 2.2099 -0.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 27.00 27.25 29.00 27.75 26.25 24.30 24.10 -
P/RPS 6.51 6.64 6.70 7.02 7.19 6.62 6.62 -1.10%
P/EPS 81.94 73.00 83.21 68.98 181.91 49.14 78.04 3.28%
EY 1.22 1.37 1.20 1.45 0.55 2.03 1.28 -3.13%
DY 2.96 0.00 1.72 2.21 3.00 0.00 0.83 132.52%
P/NAPS 12.27 14.27 14.01 8.92 9.65 9.72 10.90 8.17%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 30/10/08 07/08/08 23/04/08 28/02/08 25/10/07 09/08/07 -
Price 27.50 27.75 27.00 30.00 26.25 23.90 24.10 -
P/RPS 6.63 6.77 6.24 7.58 7.19 6.51 6.62 0.10%
P/EPS 83.46 74.34 77.47 74.57 181.91 48.33 78.04 4.55%
EY 1.20 1.35 1.29 1.34 0.55 2.07 1.28 -4.19%
DY 2.91 0.00 1.85 2.04 3.00 0.00 0.83 129.91%
P/NAPS 12.50 14.53 13.04 9.65 9.65 9.56 10.90 9.51%

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