[NESTLE] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 15.61%
YoY- -10.48%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 3,127,441 2,901,183 2,656,989 2,479,649 2,585,708 2,202,451 1,952,571 -0.49%
PBT 331,253 297,209 202,117 234,204 264,703 254,991 242,702 -0.33%
Tax 0 -76,801 -40,128 -51,619 -60,753 -52,539 -2,043 -
NP 331,253 220,408 161,989 182,585 203,950 202,452 240,659 -0.33%
-
NP to SH 266,819 220,408 161,989 182,585 203,950 202,452 240,659 -0.10%
-
Tax Rate 0.00% 25.84% 19.85% 22.04% 22.95% 20.60% 0.84% -
Total Cost 2,796,188 2,680,775 2,495,000 2,297,064 2,381,758 1,999,999 1,711,912 -0.52%
-
Net Worth 537,014 368,167 304,843 361,136 415,075 250,925 234,491 -0.87%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 199,797 188,070 176,340 191,355 195,859 - - -100.00%
Div Payout % 74.88% 85.33% 108.86% 104.80% 96.03% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 537,014 368,167 304,843 361,136 415,075 250,925 234,491 -0.87%
NOSH 234,504 234,501 234,494 234,504 234,506 234,509 234,491 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.59% 7.60% 6.10% 7.36% 7.89% 9.19% 12.33% -
ROE 49.69% 59.87% 53.14% 50.56% 49.14% 80.68% 102.63% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,333.64 1,237.17 1,133.07 1,057.40 1,102.62 939.17 832.68 -0.49%
EPS 113.78 93.99 69.08 77.86 86.97 86.33 102.63 -0.10%
DPS 85.20 80.20 75.20 81.60 83.52 0.00 0.00 -100.00%
NAPS 2.29 1.57 1.30 1.54 1.77 1.07 1.00 -0.87%
Adjusted Per Share Value based on latest NOSH - 234,586
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,333.66 1,237.18 1,133.04 1,057.42 1,102.65 939.21 832.65 -0.49%
EPS 113.78 93.99 69.08 77.86 86.97 86.33 102.63 -0.10%
DPS 85.20 80.20 75.20 81.60 83.52 0.00 0.00 -100.00%
NAPS 2.29 1.57 1.30 1.54 1.77 1.07 1.00 -0.87%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 24.30 23.10 21.80 20.00 20.50 21.00 0.00 -
P/RPS 1.82 1.87 1.92 1.89 1.86 2.24 0.00 -100.00%
P/EPS 21.36 24.58 31.56 25.69 23.57 24.33 0.00 -100.00%
EY 4.68 4.07 3.17 3.89 4.24 4.11 0.00 -100.00%
DY 3.51 3.47 3.45 4.08 4.07 0.00 0.00 -100.00%
P/NAPS 10.61 14.71 16.77 12.99 11.58 19.63 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 24/02/05 26/02/04 27/02/03 28/02/02 27/02/01 02/03/00 -
Price 24.70 23.60 22.10 19.50 19.30 20.40 18.90 -
P/RPS 1.85 1.91 1.95 1.84 1.75 2.17 2.27 0.21%
P/EPS 21.71 25.11 31.99 25.04 22.19 23.63 18.42 -0.17%
EY 4.61 3.98 3.13 3.99 4.51 4.23 5.43 0.17%
DY 3.45 3.40 3.40 4.18 4.33 0.00 0.00 -100.00%
P/NAPS 10.79 15.03 17.00 12.66 10.90 19.07 18.90 0.59%

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