[NESTLE] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 109.56%
YoY- -6.92%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 1,570,845 1,442,267 1,330,996 1,351,322 1,282,189 1,058,051 927,515 -0.55%
PBT 172,223 158,163 115,225 133,772 138,948 132,357 103,036 -0.54%
Tax -18,321 -42,208 -29,705 -34,423 -32,210 -28,276 -7,839 -0.89%
NP 153,902 115,955 85,520 99,349 106,738 104,081 95,197 -0.50%
-
NP to SH 153,902 115,955 85,520 99,349 106,738 104,081 95,197 -0.50%
-
Tax Rate 10.64% 26.69% 25.78% 25.73% 23.18% 21.36% 7.61% -
Total Cost 1,416,943 1,326,312 1,245,476 1,251,973 1,175,451 953,970 832,318 -0.56%
-
Net Worth 405,684 311,870 316,567 375,167 314,211 295,498 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 59,093 82,071 82,072 70,343 70,345 - - -100.00%
Div Payout % 38.40% 70.78% 95.97% 70.80% 65.91% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 405,684 311,870 316,567 375,167 314,211 295,498 0 -100.00%
NOSH 234,499 234,489 234,494 234,479 234,485 234,522 234,475 -0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.80% 8.04% 6.43% 7.35% 8.32% 9.84% 10.26% -
ROE 37.94% 37.18% 27.01% 26.48% 33.97% 35.22% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 669.87 615.07 567.60 576.31 546.81 451.15 395.57 -0.55%
EPS 65.63 49.45 36.47 42.37 45.52 44.38 40.60 -0.50%
DPS 25.20 35.00 35.00 30.00 30.00 0.00 0.00 -100.00%
NAPS 1.73 1.33 1.35 1.60 1.34 1.26 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 234,492
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 669.87 615.04 567.59 576.26 546.78 451.19 395.53 -0.55%
EPS 65.63 49.45 36.47 42.37 45.52 44.38 40.60 -0.50%
DPS 25.20 35.00 35.00 30.00 30.00 0.00 0.00 -100.00%
NAPS 1.73 1.3299 1.35 1.5999 1.3399 1.2601 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 23.80 22.00 20.50 20.50 20.00 17.60 0.00 -
P/RPS 3.55 3.58 3.61 3.56 3.66 3.90 0.00 -100.00%
P/EPS 36.26 44.49 56.21 48.38 43.94 39.66 0.00 -100.00%
EY 2.76 2.25 1.78 2.07 2.28 2.52 0.00 -100.00%
DY 1.06 1.59 1.71 1.46 1.50 0.00 0.00 -100.00%
P/NAPS 13.76 16.54 15.19 12.81 14.93 13.97 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 04/08/05 05/08/04 06/08/03 21/08/02 10/08/01 23/08/00 - -
Price 24.90 22.00 20.80 20.30 20.30 19.00 0.00 -
P/RPS 3.72 3.58 3.66 3.52 3.71 4.21 0.00 -100.00%
P/EPS 37.94 44.49 57.03 47.91 44.60 42.81 0.00 -100.00%
EY 2.64 2.25 1.75 2.09 2.24 2.34 0.00 -100.00%
DY 1.01 1.59 1.68 1.48 1.48 0.00 0.00 -100.00%
P/NAPS 14.39 16.54 15.41 12.69 15.15 15.08 0.00 -100.00%

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