[NESTLE] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
05-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 9.78%
YoY- 43.6%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 3,499,266 3,294,985 3,188,428 2,978,872 2,688,011 2,503,300 2,593,619 5.11%
PBT 426,431 363,705 339,402 299,277 213,377 242,110 253,878 9.01%
Tax -109,871 -99,605 -65,600 -57,304 -44,870 -52,914 -56,821 11.60%
NP 316,560 264,100 273,802 241,973 168,507 189,196 197,057 8.21%
-
NP to SH 316,560 264,100 254,494 241,973 168,507 189,196 197,057 8.21%
-
Tax Rate 25.77% 27.39% 19.33% 19.15% 21.03% 21.86% 22.38% -
Total Cost 3,182,706 3,030,885 2,914,626 2,736,899 2,519,504 2,314,104 2,396,562 4.83%
-
Net Worth 729,338 633,085 604,963 461,973 375,138 403,274 466,587 7.72%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 375,214 234,503 234,934 211,048 199,366 281,452 242,103 7.56%
Div Payout % 118.53% 88.79% 92.31% 87.22% 118.31% 148.76% 122.86% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 729,338 633,085 604,963 461,973 375,138 403,274 466,587 7.72%
NOSH 234,514 234,476 234,482 234,504 234,461 234,461 234,465 0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.05% 8.02% 8.59% 8.12% 6.27% 7.56% 7.60% -
ROE 43.40% 41.72% 42.07% 52.38% 44.92% 46.91% 42.23% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,492.13 1,405.25 1,359.77 1,270.28 1,146.46 1,067.68 1,106.18 5.10%
EPS 134.99 112.63 108.53 103.18 71.87 80.69 84.05 8.20%
DPS 160.00 100.00 100.20 90.00 85.00 120.00 103.23 7.56%
NAPS 3.11 2.70 2.58 1.97 1.60 1.72 1.99 7.71%
Adjusted Per Share Value based on latest NOSH - 234,504
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,492.22 1,405.11 1,359.67 1,270.31 1,146.27 1,067.51 1,106.02 5.11%
EPS 134.99 112.62 108.53 103.19 71.86 80.68 84.03 8.21%
DPS 160.01 100.00 100.19 90.00 85.02 120.02 103.24 7.56%
NAPS 3.1102 2.6997 2.5798 1.97 1.5997 1.7197 1.9897 7.72%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 27.75 24.40 24.20 24.00 22.60 20.20 19.90 -
P/RPS 1.86 1.74 1.78 1.89 1.97 1.89 1.80 0.54%
P/EPS 20.56 21.66 22.30 23.26 31.45 25.03 23.68 -2.32%
EY 4.86 4.62 4.48 4.30 3.18 3.99 4.22 2.37%
DY 5.77 4.10 4.14 3.75 3.76 5.94 5.19 1.77%
P/NAPS 8.92 9.04 9.38 12.18 14.13 11.74 10.00 -1.88%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/04/08 25/04/07 26/04/06 05/05/05 07/05/04 30/04/03 08/05/02 -
Price 30.00 24.70 24.50 24.50 20.80 20.00 19.60 -
P/RPS 2.01 1.76 1.80 1.93 1.81 1.87 1.77 2.13%
P/EPS 22.22 21.93 22.57 23.74 28.94 24.79 23.32 -0.80%
EY 4.50 4.56 4.43 4.21 3.46 4.03 4.29 0.79%
DY 5.33 4.05 4.09 3.67 4.09 6.00 5.27 0.18%
P/NAPS 9.65 9.15 9.50 12.44 13.00 11.63 9.85 -0.34%

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