[NESTLE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 42.93%
YoY- 0.74%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,456,644 3,173,916 3,062,426 2,793,601 2,904,420 2,559,332 2,487,746 5.62%
PBT 524,804 456,962 420,740 341,086 336,555 342,781 290,501 10.34%
Tax -118,931 -105,102 -68,601 -75,517 -72,947 -84,579 -77,755 7.33%
NP 405,873 351,860 352,139 265,569 263,608 258,202 212,746 11.35%
-
NP to SH 405,873 351,860 352,139 265,569 263,608 258,202 212,746 11.35%
-
Tax Rate 22.66% 23.00% 16.30% 22.14% 21.67% 24.67% 26.77% -
Total Cost 3,050,771 2,822,056 2,710,287 2,528,032 2,640,812 2,301,130 2,275,000 5.00%
-
Net Worth 787,919 468,988 689,411 597,969 447,906 586,236 513,573 7.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 128,975 128,971 117,246 117,249 260,747 82,073 82,077 7.81%
Div Payout % 31.78% 36.65% 33.30% 44.15% 98.91% 31.79% 38.58% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 787,919 468,988 689,411 597,969 447,906 586,236 513,573 7.38%
NOSH 234,500 234,494 234,493 234,498 234,505 234,494 234,508 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.74% 11.09% 11.50% 9.51% 9.08% 10.09% 8.55% -
ROE 51.51% 75.03% 51.08% 44.41% 58.85% 44.04% 41.42% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,474.05 1,353.51 1,305.97 1,191.31 1,238.53 1,091.42 1,060.83 5.63%
EPS 173.08 150.05 150.17 113.25 112.41 110.11 90.72 11.35%
DPS 55.00 55.00 50.00 50.00 111.19 35.00 35.00 7.81%
NAPS 3.36 2.00 2.94 2.55 1.91 2.50 2.19 7.38%
Adjusted Per Share Value based on latest NOSH - 234,519
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,474.05 1,353.48 1,305.94 1,191.30 1,238.56 1,091.40 1,060.87 5.62%
EPS 173.08 150.05 150.17 113.25 112.41 110.11 90.72 11.35%
DPS 55.00 55.00 50.00 50.00 111.19 35.00 35.00 7.81%
NAPS 3.36 2.00 2.9399 2.55 1.91 2.4999 2.1901 7.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 61.50 47.98 42.00 34.50 27.25 24.30 24.00 -
P/RPS 4.17 3.54 3.22 2.90 2.20 2.23 2.26 10.73%
P/EPS 35.53 31.98 27.97 30.46 24.24 22.07 26.46 5.03%
EY 2.81 3.13 3.58 3.28 4.13 4.53 3.78 -4.81%
DY 0.89 1.15 1.19 1.45 4.08 1.44 1.46 -7.91%
P/NAPS 18.30 23.99 14.29 13.53 14.27 9.72 10.96 8.91%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/11/12 04/11/11 28/10/10 29/10/09 30/10/08 25/10/07 09/11/06 -
Price 69.50 50.00 43.60 33.20 27.75 23.90 24.00 -
P/RPS 4.71 3.69 3.34 2.79 2.24 2.19 2.26 13.00%
P/EPS 40.15 33.32 29.03 29.32 24.69 21.71 26.46 7.19%
EY 2.49 3.00 3.44 3.41 4.05 4.61 3.78 -6.71%
DY 0.79 1.10 1.15 1.51 4.01 1.46 1.46 -9.72%
P/NAPS 20.68 25.00 14.83 13.02 14.53 9.56 10.96 11.15%

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