[NESTLE] YoY 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- -57.91%
YoY- -47.65%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 773,820 710,991 653,441 511,052 632,037 553,535 536,638 -0.38%
PBT 62,603 51,182 42,863 33,525 54,148 56,179 70,531 0.12%
Tax 0 -12,211 -5,171 -8,870 -7,053 -9,555 2,764 -
NP 62,603 38,971 37,692 24,655 47,095 46,624 73,295 0.16%
-
NP to SH 43,295 38,971 37,692 24,655 47,095 46,624 73,295 0.56%
-
Tax Rate 0.00% 23.86% 12.06% 26.46% 13.03% 17.01% -3.92% -
Total Cost 711,217 672,020 615,749 486,397 584,942 506,911 463,343 -0.45%
-
Net Worth 536,890 368,137 304,913 361,262 415,130 250,944 234,468 -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 140,669 128,965 117,274 140,751 171,751 201,693 222,745 0.48%
Div Payout % 324.91% 330.93% 311.14% 570.88% 364.69% 432.60% 303.90% -
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 536,890 368,137 304,913 361,262 415,130 250,944 234,468 -0.87%
NOSH 234,449 234,482 234,548 234,586 234,536 234,527 234,468 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 8.09% 5.48% 5.77% 4.82% 7.45% 8.42% 13.66% -
ROE 8.06% 10.59% 12.36% 6.82% 11.34% 18.58% 31.26% -
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 330.06 303.22 278.59 217.85 269.48 236.02 228.87 -0.38%
EPS 18.54 16.62 16.07 10.51 20.08 19.88 31.26 0.55%
DPS 60.00 55.00 50.00 60.00 73.23 86.00 95.00 0.48%
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 329.99 303.19 278.65 217.93 269.53 236.05 228.84 -0.38%
EPS 18.46 16.62 16.07 10.51 20.08 19.88 31.26 0.56%
DPS 59.99 55.00 50.01 60.02 73.24 86.01 94.99 0.48%
NAPS 2.2895 1.5699 1.3003 1.5406 1.7703 1.0701 0.9999 -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 7.36 7.62 7.82 9.18 7.61 8.90 0.00 -100.00%
P/EPS 131.59 138.99 135.66 190.29 102.09 105.63 0.00 -100.00%
EY 0.76 0.72 0.74 0.53 0.98 0.95 0.00 -100.00%
DY 2.47 2.38 2.29 3.00 3.57 4.10 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 7.48 7.78 7.93 8.95 7.16 8.64 8.26 0.10%
P/EPS 133.75 142.00 137.52 185.54 96.12 102.62 60.46 -0.84%
EY 0.75 0.70 0.73 0.54 1.04 0.97 1.65 0.84%
DY 2.43 2.33 2.26 3.08 3.79 4.22 5.03 0.77%
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