[NESTLE] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 29.86%
YoY- 6.37%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 950,632 886,812 922,857 983,932 972,648 961,822 1,014,910 -4.25%
PBT 99,175 106,411 104,271 130,404 104,798 113,063 98,733 0.29%
Tax -12,951 -26,651 -18,816 -30,050 -27,519 -25,521 -17,013 -16.58%
NP 86,224 79,760 85,455 100,354 77,279 87,542 81,720 3.63%
-
NP to SH 86,224 79,760 85,455 100,354 77,279 87,542 81,720 3.63%
-
Tax Rate 13.06% 25.05% 18.05% 23.04% 26.26% 22.57% 17.23% -
Total Cost 864,408 807,052 837,402 883,578 895,369 874,280 933,190 -4.96%
-
Net Worth 567,479 598,024 513,574 616,805 515,975 447,911 485,395 10.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 234,495 - 117,254 - 187,627 - 117,245 58.54%
Div Payout % 271.96% - 137.21% - 242.79% - 143.47% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 567,479 598,024 513,574 616,805 515,975 447,911 485,395 10.94%
NOSH 234,495 234,519 234,508 234,526 234,534 234,508 234,490 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.07% 8.99% 9.26% 10.20% 7.95% 9.10% 8.05% -
ROE 15.19% 13.34% 16.64% 16.27% 14.98% 19.54% 16.84% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 405.39 378.14 393.53 419.54 414.71 410.14 432.81 -4.25%
EPS 36.77 34.01 36.44 42.79 32.95 37.33 34.85 3.62%
DPS 100.00 0.00 50.00 0.00 80.00 0.00 50.00 58.53%
NAPS 2.42 2.55 2.19 2.63 2.20 1.91 2.07 10.94%
Adjusted Per Share Value based on latest NOSH - 234,526
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 405.39 378.17 393.54 419.59 414.78 410.16 432.80 -4.25%
EPS 36.77 34.01 36.44 42.79 32.95 37.33 34.85 3.62%
DPS 100.00 0.00 50.00 0.00 80.01 0.00 50.00 58.53%
NAPS 2.42 2.5502 2.1901 2.6303 2.2003 1.9101 2.0699 10.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 33.10 34.50 31.25 29.50 27.00 27.25 29.00 -
P/RPS 8.16 9.12 7.94 7.03 6.51 6.64 6.70 14.00%
P/EPS 90.02 101.44 85.76 68.94 81.94 73.00 83.21 5.36%
EY 1.11 0.99 1.17 1.45 1.22 1.37 1.20 -5.05%
DY 3.02 0.00 1.60 0.00 2.96 0.00 1.72 45.39%
P/NAPS 13.68 13.53 14.27 11.22 12.27 14.27 14.01 -1.57%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 29/10/09 27/08/09 15/04/09 26/02/09 30/10/08 07/08/08 -
Price 33.90 33.20 33.80 29.50 27.50 27.75 27.00 -
P/RPS 8.36 8.78 8.59 7.03 6.63 6.77 6.24 21.46%
P/EPS 92.19 97.62 92.76 68.94 83.46 74.34 77.47 12.26%
EY 1.08 1.02 1.08 1.45 1.20 1.35 1.29 -11.14%
DY 2.95 0.00 1.48 0.00 2.91 0.00 1.85 36.37%
P/NAPS 14.01 13.02 15.43 11.22 12.50 14.53 13.04 4.88%

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