[NESTLE] YoY TTM 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- -10.95%
YoY- -10.48%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 3,127,441 2,901,183 2,656,989 2,479,649 2,585,708 2,202,451 1,056,767 -1.14%
PBT 331,254 297,212 202,117 234,171 264,744 254,995 139,666 -0.91%
Tax -45,298 -76,801 -40,128 -51,586 -60,794 -52,543 5,796 -
NP 285,956 220,411 161,989 182,585 203,950 202,452 145,462 -0.71%
-
NP to SH 266,648 220,411 161,989 182,585 203,950 202,452 145,462 -0.64%
-
Tax Rate 13.67% 25.84% 19.85% 22.03% 22.96% 20.61% -4.15% -
Total Cost 2,841,485 2,680,772 2,495,000 2,297,064 2,381,758 1,999,999 911,305 -1.20%
-
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 199,762 211,048 199,366 281,452 242,103 267,356 175,851 -0.13%
Div Payout % 74.92% 95.75% 123.07% 154.15% 118.71% 132.06% 120.89% -
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 9.14% 7.60% 6.10% 7.36% 7.89% 9.19% 13.76% -
ROE 49.67% 59.87% 53.13% 50.54% 49.13% 80.68% 62.04% -
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 1,333.95 1,237.27 1,132.81 1,057.03 1,102.47 939.10 450.71 -1.14%
EPS 113.73 94.00 69.06 77.83 86.96 86.32 62.04 -0.64%
DPS 85.20 90.00 85.00 120.00 103.23 114.00 75.00 -0.13%
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 1,333.66 1,237.18 1,133.04 1,057.42 1,102.65 939.21 450.65 -1.14%
EPS 113.71 93.99 69.08 77.86 86.97 86.33 62.03 -0.64%
DPS 85.19 90.00 85.02 120.02 103.24 114.01 74.99 -0.13%
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 1.82 1.87 1.92 1.89 1.86 2.24 0.00 -100.00%
P/EPS 21.37 24.57 31.56 25.70 23.57 24.33 0.00 -100.00%
EY 4.68 4.07 3.17 3.89 4.24 4.11 0.00 -100.00%
DY 3.51 3.90 3.90 6.00 5.04 5.43 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 - -
Price 24.70 23.60 22.10 19.50 19.30 20.40 0.00 -
P/RPS 1.85 1.91 1.95 1.84 1.75 2.17 0.00 -100.00%
P/EPS 21.72 25.11 32.00 25.05 22.19 23.63 0.00 -100.00%
EY 4.60 3.98 3.13 3.99 4.51 4.23 0.00 -100.00%
DY 3.45 3.81 3.85 6.15 5.35 5.59 0.00 -100.00%
P/NAPS 10.79 15.03 17.00 12.66 10.90 19.07 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