[NESTLE] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -0.25%
YoY- -4.17%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 3,029,761 2,768,260 2,459,323 2,654,841 2,426,589 2,114,818 7.45%
PBT 311,271 245,056 215,657 259,534 261,587 272,023 2.73%
Tax -52,914 -52,631 -46,901 -62,973 -56,478 -22,480 18.66%
NP 258,357 192,425 168,756 196,561 205,109 249,543 0.69%
-
NP to SH 258,357 192,425 168,756 196,561 205,109 249,543 0.69%
-
Tax Rate 17.00% 21.48% 21.75% 24.26% 21.59% 8.26% -
Total Cost 2,771,404 2,575,835 2,290,567 2,458,280 2,221,480 1,865,275 8.23%
-
Net Worth 405,674 311,916 316,641 375,187 314,240 295,485 6.54%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 188,057 199,357 293,197 242,098 272,045 288,409 -8.19%
Div Payout % 72.79% 103.60% 173.74% 123.17% 132.63% 115.57% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 405,674 311,916 316,641 375,187 314,240 295,485 6.54%
NOSH 234,493 234,523 234,549 234,492 234,508 234,512 -0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.53% 6.95% 6.86% 7.40% 8.45% 11.80% -
ROE 63.69% 61.69% 53.30% 52.39% 65.27% 84.45% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,292.04 1,180.37 1,048.53 1,132.17 1,034.76 901.79 7.45%
EPS 110.18 82.05 71.95 83.82 87.46 106.41 0.69%
DPS 80.20 85.00 125.00 103.23 116.00 123.00 -8.19%
NAPS 1.73 1.33 1.35 1.60 1.34 1.26 6.54%
Adjusted Per Share Value based on latest NOSH - 234,492
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,292.01 1,180.49 1,048.75 1,132.13 1,034.79 901.84 7.45%
EPS 110.17 82.06 71.96 83.82 87.47 106.41 0.69%
DPS 80.20 85.01 125.03 103.24 116.01 122.99 -8.19%
NAPS 1.73 1.3301 1.3503 1.5999 1.34 1.2601 6.54%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 23.80 22.00 20.50 20.50 20.00 17.60 -
P/RPS 1.84 1.86 1.96 1.81 1.93 1.95 -1.15%
P/EPS 21.60 26.81 28.49 24.46 22.87 16.54 5.48%
EY 4.63 3.73 3.51 4.09 4.37 6.05 -5.20%
DY 3.37 3.86 6.10 5.04 5.80 6.99 -13.56%
P/NAPS 13.76 16.54 15.19 12.81 14.93 13.97 -0.30%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 04/08/05 05/08/04 06/08/03 21/08/02 10/08/01 23/08/00 -
Price 24.90 22.00 20.80 20.30 20.30 19.00 -
P/RPS 1.93 1.86 1.98 1.79 1.96 2.11 -1.76%
P/EPS 22.60 26.81 28.91 24.22 23.21 17.86 4.81%
EY 4.42 3.73 3.46 4.13 4.31 5.60 -4.61%
DY 3.22 3.86 6.01 5.09 5.71 6.47 -13.01%
P/NAPS 14.39 16.54 15.41 12.69 15.15 15.08 -0.93%

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