[NESTLE] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 60.97%
YoY- 38.31%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 963,893 991,076 1,050,863 1,020,487 950,632 886,812 922,857 2.93%
PBT 45,004 132,652 117,470 170,617 99,175 106,411 104,271 -42.80%
Tax -5,745 -19,465 -17,317 -31,819 -12,951 -26,651 -18,816 -54.55%
NP 39,259 113,187 100,153 138,798 86,224 79,760 85,455 -40.37%
-
NP to SH 39,259 113,187 100,153 138,798 86,224 79,760 85,455 -40.37%
-
Tax Rate 12.77% 14.67% 14.74% 18.65% 13.06% 25.05% 18.05% -
Total Cost 924,634 877,889 950,710 881,689 864,408 807,052 837,402 6.81%
-
Net Worth 614,447 689,392 579,203 710,521 567,479 598,024 513,574 12.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 269,700 - 117,247 - 234,495 - 117,254 73.98%
Div Payout % 686.98% - 117.07% - 271.96% - 137.21% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 614,447 689,392 579,203 710,521 567,479 598,024 513,574 12.66%
NOSH 234,522 234,487 234,495 234,495 234,495 234,519 234,508 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.07% 11.42% 9.53% 13.60% 9.07% 8.99% 9.26% -
ROE 6.39% 16.42% 17.29% 19.53% 15.19% 13.34% 16.64% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 411.00 422.66 448.14 435.18 405.39 378.14 393.53 2.92%
EPS 16.74 48.27 42.71 59.19 36.77 34.01 36.44 -40.37%
DPS 115.00 0.00 50.00 0.00 100.00 0.00 50.00 73.97%
NAPS 2.62 2.94 2.47 3.03 2.42 2.55 2.19 12.65%
Adjusted Per Share Value based on latest NOSH - 234,495
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 411.04 422.63 448.13 435.18 405.39 378.17 393.54 2.93%
EPS 16.74 48.27 42.71 59.19 36.77 34.01 36.44 -40.37%
DPS 115.01 0.00 50.00 0.00 100.00 0.00 50.00 73.98%
NAPS 2.6202 2.9398 2.47 3.0299 2.42 2.5502 2.1901 12.66%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 43.34 42.00 35.00 34.14 33.10 34.50 31.25 -
P/RPS 10.54 9.94 7.81 7.84 8.16 9.12 7.94 20.72%
P/EPS 258.90 87.01 81.95 57.68 90.02 101.44 85.76 108.46%
EY 0.39 1.15 1.22 1.73 1.11 0.99 1.17 -51.82%
DY 2.65 0.00 1.43 0.00 3.02 0.00 1.60 39.85%
P/NAPS 16.54 14.29 14.17 11.27 13.68 13.53 14.27 10.31%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 28/10/10 26/08/10 21/04/10 25/02/10 29/10/09 27/08/09 -
Price 45.30 43.60 39.48 35.18 33.90 33.20 33.80 -
P/RPS 11.02 10.32 8.81 8.08 8.36 8.78 8.59 18.01%
P/EPS 270.61 90.33 92.44 59.44 92.19 97.62 92.76 103.77%
EY 0.37 1.11 1.08 1.68 1.08 1.02 1.08 -50.94%
DY 2.54 0.00 1.27 0.00 2.95 0.00 1.48 43.20%
P/NAPS 17.29 14.83 15.98 11.61 14.01 13.02 15.43 7.86%

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