[NESTLE] YoY Annualized 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- 5.71%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 4,081,948 3,935,728 3,710,752 3,377,800 3,300,024 3,056,076 2,745,320 6.83%
PBT 682,468 521,616 499,032 374,500 372,816 340,224 331,964 12.75%
Tax -127,276 -120,200 -121,652 -95,192 -93,032 -11,824 -89,812 5.97%
NP 555,192 401,416 377,380 279,308 279,784 328,400 242,152 14.82%
-
NP to SH 555,192 401,416 377,380 279,308 279,784 328,400 242,152 14.82%
-
Tax Rate 18.65% 23.04% 24.38% 25.42% 24.95% 3.48% 27.05% -
Total Cost 3,526,756 3,534,312 3,333,372 3,098,492 3,020,240 2,727,676 2,503,168 5.87%
-
Net Worth 710,521 616,805 729,338 633,085 604,963 461,973 375,138 11.22%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 573,996 140,685 140,689 - - -
Div Payout % - - 152.10% 50.37% 50.28% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 710,521 616,805 729,338 633,085 604,963 461,973 375,138 11.22%
NOSH 234,495 234,526 234,514 234,476 234,482 234,504 234,461 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.60% 10.20% 10.17% 8.27% 8.48% 10.75% 8.82% -
ROE 78.14% 65.08% 51.74% 44.12% 46.25% 71.09% 64.55% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,740.73 1,678.16 1,582.32 1,440.57 1,407.37 1,303.21 1,170.90 6.82%
EPS 236.76 171.16 160.92 119.12 119.32 140.04 103.28 14.82%
DPS 0.00 0.00 244.76 60.00 60.00 0.00 0.00 -
NAPS 3.03 2.63 3.11 2.70 2.58 1.97 1.60 11.22%
Adjusted Per Share Value based on latest NOSH - 234,476
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,740.70 1,678.35 1,582.41 1,440.43 1,407.26 1,303.23 1,170.71 6.83%
EPS 236.76 171.18 160.93 119.11 119.31 140.04 103.26 14.82%
DPS 0.00 0.00 244.77 59.99 60.00 0.00 0.00 -
NAPS 3.0299 2.6303 3.1102 2.6997 2.5798 1.97 1.5997 11.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 34.14 29.50 27.75 24.40 24.20 24.00 22.60 -
P/RPS 1.96 1.76 1.75 1.69 1.72 1.84 1.93 0.25%
P/EPS 14.42 17.24 17.24 20.48 20.28 17.14 21.88 -6.71%
EY 6.93 5.80 5.80 4.88 4.93 5.84 4.57 7.18%
DY 0.00 0.00 8.82 2.46 2.48 0.00 0.00 -
P/NAPS 11.27 11.22 8.92 9.04 9.38 12.18 14.13 -3.69%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/04/10 15/04/09 23/04/08 25/04/07 26/04/06 05/05/05 07/05/04 -
Price 35.18 29.50 30.00 24.70 24.50 24.50 20.80 -
P/RPS 2.02 1.76 1.90 1.71 1.74 1.88 1.78 2.12%
P/EPS 14.86 17.24 18.64 20.74 20.53 17.50 20.14 -4.93%
EY 6.73 5.80 5.36 4.82 4.87 5.72 4.97 5.17%
DY 0.00 0.00 8.16 2.43 2.45 0.00 0.00 -
P/NAPS 11.61 11.22 9.65 9.15 9.50 12.44 13.00 -1.86%

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