[NESTLE] YoY Annualized 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- 57.82%
YoY- 38.31%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,909,404 4,656,512 4,291,040 4,081,948 3,935,728 3,710,752 3,377,800 6.42%
PBT 972,460 827,308 764,428 682,468 521,616 499,032 374,500 17.22%
Tax -234,792 -194,988 -175,820 -127,276 -120,200 -121,652 -95,192 16.22%
NP 737,668 632,320 588,608 555,192 401,416 377,380 279,308 17.55%
-
NP to SH 737,668 632,320 588,608 555,192 401,416 377,380 279,308 17.55%
-
Tax Rate 24.14% 23.57% 23.00% 18.65% 23.04% 24.38% 25.42% -
Total Cost 4,171,736 4,024,192 3,702,432 3,526,756 3,534,312 3,333,372 3,098,492 5.07%
-
Net Worth 935,655 837,164 703,514 710,521 616,805 729,338 633,085 6.72%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 573,996 140,685 -
Div Payout % - - - - - 152.10% 50.37% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 935,655 837,164 703,514 710,521 616,805 729,338 633,085 6.72%
NOSH 234,500 234,500 234,504 234,495 234,526 234,514 234,476 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.03% 13.58% 13.72% 13.60% 10.20% 10.17% 8.27% -
ROE 78.84% 75.53% 83.67% 78.14% 65.08% 51.74% 44.12% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2,093.56 1,985.72 1,829.83 1,740.73 1,678.16 1,582.32 1,440.57 6.42%
EPS 314.56 269.64 251.00 236.76 171.16 160.92 119.12 17.54%
DPS 0.00 0.00 0.00 0.00 0.00 244.76 60.00 -
NAPS 3.99 3.57 3.00 3.03 2.63 3.11 2.70 6.71%
Adjusted Per Share Value based on latest NOSH - 234,495
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2,093.56 1,985.72 1,829.87 1,740.70 1,678.35 1,582.41 1,440.43 6.42%
EPS 314.56 269.64 251.01 236.76 171.18 160.93 119.11 17.55%
DPS 0.00 0.00 0.00 0.00 0.00 244.77 59.99 -
NAPS 3.99 3.57 3.0001 3.0299 2.6303 3.1102 2.6997 6.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 60.68 56.00 46.80 34.14 29.50 27.75 24.40 -
P/RPS 2.90 2.82 2.56 1.96 1.76 1.75 1.69 9.40%
P/EPS 19.29 20.77 18.65 14.42 17.24 17.24 20.48 -0.99%
EY 5.18 4.82 5.36 6.93 5.80 5.80 4.88 0.99%
DY 0.00 0.00 0.00 0.00 0.00 8.82 2.46 -
P/NAPS 15.21 15.69 15.60 11.27 11.22 8.92 9.04 9.05%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/04/13 25/04/12 20/04/11 21/04/10 15/04/09 23/04/08 25/04/07 -
Price 61.80 55.86 48.00 35.18 29.50 30.00 24.70 -
P/RPS 2.95 2.81 2.62 2.02 1.76 1.90 1.71 9.50%
P/EPS 19.65 20.72 19.12 14.86 17.24 18.64 20.74 -0.89%
EY 5.09 4.83 5.23 6.73 5.80 5.36 4.82 0.91%
DY 0.00 0.00 0.00 0.00 0.00 8.16 2.43 -
P/NAPS 15.49 15.65 16.00 11.61 11.22 9.65 9.15 9.16%

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