[NESTLE] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 60.15%
YoY- 52.2%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 991,076 886,812 961,822 861,442 850,409 782,776 747,925 4.80%
PBT 132,652 106,411 113,063 153,565 106,454 96,428 87,866 7.10%
Tax -19,465 -26,651 -25,521 -37,599 -30,261 -26,977 -22,382 -2.29%
NP 113,187 79,760 87,542 115,966 76,193 69,451 65,484 9.54%
-
NP to SH 113,187 79,760 87,542 115,966 76,193 69,451 65,484 9.54%
-
Tax Rate 14.67% 25.05% 22.57% 24.48% 28.43% 27.98% 25.47% -
Total Cost 877,889 807,052 874,280 745,476 774,216 713,325 682,441 4.28%
-
Net Worth 689,392 598,024 447,911 586,279 513,581 410,328 321,321 13.56%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 689,392 598,024 447,911 586,279 513,581 410,328 321,321 13.56%
NOSH 234,487 234,519 234,508 234,511 234,512 234,473 234,541 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.42% 8.99% 9.10% 13.46% 8.96% 8.87% 8.76% -
ROE 16.42% 13.34% 19.54% 19.78% 14.84% 16.93% 20.38% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 422.66 378.14 410.14 367.33 362.63 333.84 318.89 4.80%
EPS 48.27 34.01 37.33 49.45 32.49 29.62 27.92 9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.55 1.91 2.50 2.19 1.75 1.37 13.56%
Adjusted Per Share Value based on latest NOSH - 234,511
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 422.63 378.17 410.16 367.35 362.65 333.81 318.94 4.80%
EPS 48.27 34.01 37.33 49.45 32.49 29.62 27.92 9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9398 2.5502 1.9101 2.5001 2.1901 1.7498 1.3702 13.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 42.00 34.50 27.25 24.30 24.00 24.90 22.70 -
P/RPS 9.94 9.12 6.64 6.62 6.62 7.46 7.12 5.71%
P/EPS 87.01 101.44 73.00 49.14 73.87 84.06 81.30 1.13%
EY 1.15 0.99 1.37 2.03 1.35 1.19 1.23 -1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.29 13.53 14.27 9.72 10.96 14.23 16.57 -2.43%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/10/10 29/10/09 30/10/08 25/10/07 09/11/06 10/11/05 04/11/04 -
Price 43.60 33.20 27.75 23.90 24.00 24.60 22.60 -
P/RPS 10.32 8.78 6.77 6.51 6.62 7.37 7.09 6.45%
P/EPS 90.33 97.62 74.34 48.33 73.87 83.05 80.95 1.84%
EY 1.11 1.02 1.35 2.07 1.35 1.20 1.24 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.83 13.02 14.53 9.56 10.96 14.06 16.50 -1.76%

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