[NESTLE] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1.65%
YoY- 20.98%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,877,068 3,416,028 3,275,541 3,127,441 2,901,183 2,656,989 2,479,649 7.72%
PBT 441,352 395,298 363,284 331,254 297,212 202,117 234,171 11.13%
Tax -100,466 -103,256 -99,065 -45,298 -76,801 -40,128 -51,586 11.73%
NP 340,886 292,042 264,219 285,956 220,411 161,989 182,585 10.95%
-
NP to SH 340,886 292,042 264,219 266,648 220,411 161,989 182,585 10.95%
-
Tax Rate 22.76% 26.12% 27.27% 13.67% 25.84% 19.85% 22.03% -
Total Cost 3,536,182 3,123,986 3,011,322 2,841,485 2,680,772 2,495,000 2,297,064 7.44%
-
Net Worth 515,975 637,871 558,112 536,890 368,137 304,913 361,262 6.11%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 448,371 266,886 234,504 199,762 211,048 199,366 281,452 8.06%
Div Payout % 131.53% 91.39% 88.75% 74.92% 95.75% 123.07% 154.15% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 515,975 637,871 558,112 536,890 368,137 304,913 361,262 6.11%
NOSH 234,534 234,511 234,501 234,449 234,482 234,548 234,586 -0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.79% 8.55% 8.07% 9.14% 7.60% 6.10% 7.36% -
ROE 66.07% 45.78% 47.34% 49.67% 59.87% 53.13% 50.54% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,653.09 1,456.66 1,396.81 1,333.95 1,237.27 1,132.81 1,057.03 7.73%
EPS 145.35 124.53 112.67 113.73 94.00 69.06 77.83 10.96%
DPS 191.19 113.81 100.00 85.20 90.00 85.00 120.00 8.06%
NAPS 2.20 2.72 2.38 2.29 1.57 1.30 1.54 6.11%
Adjusted Per Share Value based on latest NOSH - 234,449
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,653.33 1,456.73 1,396.82 1,333.66 1,237.18 1,133.04 1,057.42 7.72%
EPS 145.37 124.54 112.67 113.71 93.99 69.08 77.86 10.95%
DPS 191.20 113.81 100.00 85.19 90.00 85.02 120.02 8.06%
NAPS 2.2003 2.7201 2.38 2.2895 1.5699 1.3003 1.5406 6.11%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 27.00 26.25 24.80 24.30 23.10 21.80 20.00 -
P/RPS 1.63 1.80 1.78 1.82 1.87 1.92 1.89 -2.43%
P/EPS 18.58 21.08 22.01 21.37 24.57 31.56 25.70 -5.25%
EY 5.38 4.74 4.54 4.68 4.07 3.17 3.89 5.54%
DY 7.08 4.34 4.03 3.51 3.90 3.90 6.00 2.79%
P/NAPS 12.27 9.65 10.42 10.61 14.71 16.77 12.99 -0.94%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 23/02/06 24/02/05 26/02/04 27/02/03 -
Price 27.50 26.25 24.00 24.70 23.60 22.10 19.50 -
P/RPS 1.66 1.80 1.72 1.85 1.91 1.95 1.84 -1.69%
P/EPS 18.92 21.08 21.30 21.72 25.11 32.00 25.05 -4.56%
EY 5.29 4.74 4.69 4.60 3.98 3.13 3.99 4.80%
DY 6.95 4.34 4.17 3.45 3.81 3.85 6.15 2.05%
P/NAPS 12.50 9.65 10.08 10.79 15.03 17.00 12.66 -0.21%

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