[NESTLE] YoY Annualized 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- 17.76%
YoY- 6.37%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 4,656,512 4,291,040 4,081,948 3,935,728 3,710,752 3,377,800 3,300,024 5.90%
PBT 827,308 764,428 682,468 521,616 499,032 374,500 372,816 14.19%
Tax -194,988 -175,820 -127,276 -120,200 -121,652 -95,192 -93,032 13.11%
NP 632,320 588,608 555,192 401,416 377,380 279,308 279,784 14.54%
-
NP to SH 632,320 588,608 555,192 401,416 377,380 279,308 279,784 14.54%
-
Tax Rate 23.57% 23.00% 18.65% 23.04% 24.38% 25.42% 24.95% -
Total Cost 4,024,192 3,702,432 3,526,756 3,534,312 3,333,372 3,098,492 3,020,240 4.89%
-
Net Worth 837,164 703,514 710,521 616,805 729,338 633,085 604,963 5.55%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 573,996 140,685 140,689 -
Div Payout % - - - - 152.10% 50.37% 50.28% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 837,164 703,514 710,521 616,805 729,338 633,085 604,963 5.55%
NOSH 234,500 234,504 234,495 234,526 234,514 234,476 234,482 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.58% 13.72% 13.60% 10.20% 10.17% 8.27% 8.48% -
ROE 75.53% 83.67% 78.14% 65.08% 51.74% 44.12% 46.25% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,985.72 1,829.83 1,740.73 1,678.16 1,582.32 1,440.57 1,407.37 5.89%
EPS 269.64 251.00 236.76 171.16 160.92 119.12 119.32 14.54%
DPS 0.00 0.00 0.00 0.00 244.76 60.00 60.00 -
NAPS 3.57 3.00 3.03 2.63 3.11 2.70 2.58 5.55%
Adjusted Per Share Value based on latest NOSH - 234,526
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,985.72 1,829.87 1,740.70 1,678.35 1,582.41 1,440.43 1,407.26 5.90%
EPS 269.64 251.01 236.76 171.18 160.93 119.11 119.31 14.54%
DPS 0.00 0.00 0.00 0.00 244.77 59.99 60.00 -
NAPS 3.57 3.0001 3.0299 2.6303 3.1102 2.6997 2.5798 5.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 56.00 46.80 34.14 29.50 27.75 24.40 24.20 -
P/RPS 2.82 2.56 1.96 1.76 1.75 1.69 1.72 8.58%
P/EPS 20.77 18.65 14.42 17.24 17.24 20.48 20.28 0.39%
EY 4.82 5.36 6.93 5.80 5.80 4.88 4.93 -0.37%
DY 0.00 0.00 0.00 0.00 8.82 2.46 2.48 -
P/NAPS 15.69 15.60 11.27 11.22 8.92 9.04 9.38 8.94%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/04/12 20/04/11 21/04/10 15/04/09 23/04/08 25/04/07 26/04/06 -
Price 55.86 48.00 35.18 29.50 30.00 24.70 24.50 -
P/RPS 2.81 2.62 2.02 1.76 1.90 1.71 1.74 8.30%
P/EPS 20.72 19.12 14.86 17.24 18.64 20.74 20.53 0.15%
EY 4.83 5.23 6.73 5.80 5.36 4.82 4.87 -0.13%
DY 0.00 0.00 0.00 0.00 8.16 2.43 2.45 -
P/NAPS 15.65 16.00 11.61 11.22 9.65 9.15 9.50 8.66%

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