[NESTLE] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
06-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 12.79%
YoY- 16.89%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 782,776 747,925 672,552 617,275 671,482 590,865 520,129 -0.43%
PBT 96,428 87,866 44,029 66,907 71,647 66,459 69,135 -0.35%
Tax -26,977 -22,382 -5,252 -8,326 -21,530 -14,712 3,032 -
NP 69,451 65,484 38,777 58,581 50,117 51,747 72,167 0.04%
-
NP to SH 69,451 65,484 38,777 58,581 50,117 51,747 72,167 0.04%
-
Tax Rate 27.98% 25.47% 11.93% 12.44% 30.05% 22.14% -4.39% -
Total Cost 713,325 682,441 633,775 558,694 621,365 539,118 447,962 -0.49%
-
Net Worth 410,328 321,321 269,610 377,563 365,851 349,356 429,202 0.04%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 70,353 - - - -
Div Payout % - - - 120.10% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 410,328 321,321 269,610 377,563 365,851 349,356 429,202 0.04%
NOSH 234,473 234,541 234,443 234,511 234,520 234,467 234,536 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 8.87% 8.76% 5.77% 9.49% 7.46% 8.76% 13.87% -
ROE 16.93% 20.38% 14.38% 15.52% 13.70% 14.81% 16.81% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 333.84 318.89 286.87 263.22 286.32 252.00 221.77 -0.43%
EPS 29.62 27.92 16.54 24.98 21.37 22.07 30.77 0.04%
DPS 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
NAPS 1.75 1.37 1.15 1.61 1.56 1.49 1.83 0.04%
Adjusted Per Share Value based on latest NOSH - 234,511
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 333.81 318.94 286.80 263.23 286.35 251.97 221.80 -0.43%
EPS 29.62 27.92 16.54 24.98 21.37 22.07 30.77 0.04%
DPS 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
NAPS 1.7498 1.3702 1.1497 1.6101 1.5601 1.4898 1.8303 0.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 24.90 22.70 21.00 20.20 20.20 20.00 0.00 -
P/RPS 7.46 7.12 7.32 7.67 7.06 7.94 0.00 -100.00%
P/EPS 84.06 81.30 126.96 80.86 94.53 90.62 0.00 -100.00%
EY 1.19 1.23 0.79 1.24 1.06 1.10 0.00 -100.00%
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 14.23 16.57 18.26 12.55 12.95 13.42 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 10/11/05 04/11/04 02/01/04 06/11/02 06/11/01 22/11/00 11/11/99 -
Price 24.60 22.60 21.80 19.30 20.20 19.00 0.00 -
P/RPS 7.37 7.09 7.60 7.33 7.06 7.54 0.00 -100.00%
P/EPS 83.05 80.95 131.80 77.26 94.53 86.09 0.00 -100.00%
EY 1.20 1.24 0.76 1.29 1.06 1.16 0.00 -100.00%
DY 0.00 0.00 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 14.06 16.50 18.96 11.99 12.95 12.75 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