[NESTLE] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -73.57%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,020,487 983,932 927,688 844,450 825,006 764,019 686,330 6.83%
PBT 170,617 130,404 124,758 93,625 93,204 85,056 82,991 12.75%
Tax -31,819 -30,050 -30,413 -23,798 -23,258 -2,956 -22,453 5.97%
NP 138,798 100,354 94,345 69,827 69,946 82,100 60,538 14.82%
-
NP to SH 138,798 100,354 94,345 69,827 69,946 82,100 60,538 14.82%
-
Tax Rate 18.65% 23.04% 24.38% 25.42% 24.95% 3.48% 27.05% -
Total Cost 881,689 883,578 833,343 774,623 755,060 681,919 625,792 5.87%
-
Net Worth 710,521 616,805 729,338 633,085 604,963 461,973 375,138 11.22%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 143,499 35,171 35,172 - - -
Div Payout % - - 152.10% 50.37% 50.28% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 710,521 616,805 729,338 633,085 604,963 461,973 375,138 11.22%
NOSH 234,495 234,526 234,514 234,476 234,482 234,504 234,461 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.60% 10.20% 10.17% 8.27% 8.48% 10.75% 8.82% -
ROE 19.53% 16.27% 12.94% 11.03% 11.56% 17.77% 16.14% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 435.18 419.54 395.58 360.14 351.84 325.80 292.73 6.82%
EPS 59.19 42.79 40.23 29.78 29.83 35.01 25.82 14.82%
DPS 0.00 0.00 61.19 15.00 15.00 0.00 0.00 -
NAPS 3.03 2.63 3.11 2.70 2.58 1.97 1.60 11.22%
Adjusted Per Share Value based on latest NOSH - 234,476
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 435.18 419.59 395.60 360.11 351.81 325.81 292.68 6.83%
EPS 59.19 42.79 40.23 29.78 29.83 35.01 25.82 14.82%
DPS 0.00 0.00 61.19 15.00 15.00 0.00 0.00 -
NAPS 3.0299 2.6303 3.1102 2.6997 2.5798 1.97 1.5997 11.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 34.14 29.50 27.75 24.40 24.20 24.00 22.60 -
P/RPS 7.84 7.03 7.02 6.78 6.88 7.37 7.72 0.25%
P/EPS 57.68 68.94 68.98 81.93 81.13 68.55 87.53 -6.71%
EY 1.73 1.45 1.45 1.22 1.23 1.46 1.14 7.19%
DY 0.00 0.00 2.21 0.61 0.62 0.00 0.00 -
P/NAPS 11.27 11.22 8.92 9.04 9.38 12.18 14.13 -3.69%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/04/10 15/04/09 23/04/08 25/04/07 26/04/06 05/05/05 07/05/04 -
Price 35.18 29.50 30.00 24.70 24.50 24.50 20.80 -
P/RPS 8.08 7.03 7.58 6.86 6.96 7.52 7.11 2.15%
P/EPS 59.44 68.94 74.57 82.94 82.13 69.98 80.56 -4.93%
EY 1.68 1.45 1.34 1.21 1.22 1.43 1.24 5.18%
DY 0.00 0.00 2.04 0.61 0.61 0.00 0.00 -
P/NAPS 11.61 11.22 9.65 9.15 9.50 12.44 13.00 -1.86%

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