[NESTLE] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
09-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 103.7%
YoY- 4.16%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,071,350 1,906,789 1,942,598 1,697,890 1,637,337 1,570,845 1,442,267 6.21%
PBT 288,088 234,675 223,491 189,216 184,046 172,223 158,163 10.50%
Tax -49,136 -48,866 -47,426 -46,980 -47,493 -18,321 -42,208 2.56%
NP 238,952 185,809 176,065 142,236 136,553 153,902 115,955 12.80%
-
NP to SH 238,952 185,809 176,065 142,236 136,553 153,902 115,955 12.80%
-
Tax Rate 17.06% 20.82% 21.22% 24.83% 25.80% 10.64% 26.69% -
Total Cost 1,832,398 1,720,980 1,766,533 1,555,654 1,500,784 1,416,943 1,326,312 5.53%
-
Net Worth 579,206 513,530 485,421 518,287 485,427 405,684 311,870 10.86%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 117,248 117,244 260,744 82,081 82,077 59,093 82,071 6.12%
Div Payout % 49.07% 63.10% 148.10% 57.71% 60.11% 38.40% 70.78% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 579,206 513,530 485,421 518,287 485,427 405,684 311,870 10.86%
NOSH 234,496 234,488 234,503 234,519 234,506 234,499 234,489 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.54% 9.74% 9.06% 8.38% 8.34% 9.80% 8.04% -
ROE 41.26% 36.18% 36.27% 27.44% 28.13% 37.94% 37.18% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 883.32 813.17 828.39 723.99 698.21 669.87 615.07 6.21%
EPS 101.90 79.24 75.08 60.65 58.23 65.63 49.45 12.80%
DPS 50.00 50.00 111.19 35.00 35.00 25.20 35.00 6.12%
NAPS 2.47 2.19 2.07 2.21 2.07 1.73 1.33 10.86%
Adjusted Per Share Value based on latest NOSH - 234,485
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 883.23 813.06 828.33 723.98 698.16 669.81 614.99 6.21%
EPS 101.89 79.23 75.07 60.65 58.23 65.62 49.44 12.80%
DPS 49.99 49.99 111.18 35.00 35.00 25.20 35.00 6.11%
NAPS 2.4698 2.1897 2.0699 2.21 2.0699 1.7298 1.3298 10.86%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 35.00 31.25 29.00 24.10 22.60 23.80 22.00 -
P/RPS 3.96 3.84 3.50 3.33 3.24 3.55 3.58 1.69%
P/EPS 34.35 39.44 38.63 39.74 38.81 36.26 44.49 -4.21%
EY 2.91 2.54 2.59 2.52 2.58 2.76 2.25 4.37%
DY 1.43 1.60 3.83 1.45 1.55 1.06 1.59 -1.75%
P/NAPS 14.17 14.27 14.01 10.90 10.92 13.76 16.54 -2.54%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 07/08/08 09/08/07 03/08/06 04/08/05 05/08/04 -
Price 39.48 33.80 27.00 24.10 23.40 24.90 22.00 -
P/RPS 4.47 4.16 3.26 3.33 3.35 3.72 3.58 3.76%
P/EPS 38.74 42.66 35.96 39.74 40.19 37.94 44.49 -2.27%
EY 2.58 2.34 2.78 2.52 2.49 2.64 2.25 2.30%
DY 1.27 1.48 4.12 1.45 1.50 1.01 1.59 -3.67%
P/NAPS 15.98 15.43 13.04 10.90 11.30 14.39 16.54 -0.57%

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