[NESTLE] YoY Cumulative Quarter Result on 2008-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 4,246,744 4,026,319 3,744,233 3,877,068 3,416,028 3,275,541 3,127,441 5.23% YoY % 5.47% 7.53% -3.43% 13.50% 4.29% 4.74% - Horiz. % 135.79% 128.74% 119.72% 123.97% 109.23% 104.74% 100.00%
PBT 558,809 465,744 440,261 441,353 395,298 363,285 331,253 9.10% YoY % 19.98% 5.79% -0.25% 11.65% 8.81% 9.67% - Horiz. % 168.70% 140.60% 132.91% 133.24% 119.33% 109.67% 100.00%
Tax -131,681 -74,346 -88,468 -100,466 -103,256 -99,066 0 - YoY % -77.12% 15.96% 11.94% 2.70% -4.23% 0.00% - Horiz. % 132.92% 75.05% 89.30% 101.41% 104.23% 100.00% -
NP 427,128 391,398 351,793 340,887 292,042 264,219 331,253 4.33% YoY % 9.13% 11.26% 3.20% 16.73% 10.53% -20.24% - Horiz. % 128.94% 118.16% 106.20% 102.91% 88.16% 79.76% 100.00%
NP to SH 427,128 391,398 351,793 340,887 292,042 264,219 266,819 8.15% YoY % 9.13% 11.26% 3.20% 16.73% 10.53% -0.97% - Horiz. % 160.08% 146.69% 131.85% 127.76% 109.45% 99.03% 100.00%
Tax Rate 23.56 % 15.96 % 20.09 % 22.76 % 26.12 % 27.27 % - % - YoY % 47.62% -20.56% -11.73% -12.86% -4.22% 0.00% - Horiz. % 86.40% 58.53% 73.67% 83.46% 95.78% 100.00% -
Total Cost 3,819,616 3,634,921 3,392,440 3,536,181 3,123,986 3,011,322 2,796,188 5.33% YoY % 5.08% 7.15% -4.06% 13.19% 3.74% 7.69% - Horiz. % 136.60% 130.00% 121.32% 126.46% 111.72% 107.69% 100.00%
Net Worth 651,925 614,380 567,483 515,891 637,830 558,126 537,014 3.28% YoY % 6.11% 8.26% 10.00% -19.12% 14.28% 3.93% - Horiz. % 121.40% 114.41% 105.67% 96.07% 118.77% 103.93% 100.00%
Dividend 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 422,110 386,919 351,746 448,333 266,880 234,506 199,797 13.27% YoY % 9.10% 10.00% -21.54% 67.99% 13.80% 17.37% - Horiz. % 211.27% 193.66% 176.05% 224.39% 133.58% 117.37% 100.00%
Div Payout % 98.83 % 98.86 % 99.99 % 131.52 % 91.38 % 88.75 % 74.88 % 4.73% YoY % -0.03% -1.13% -23.97% 43.93% 2.96% 18.52% - Horiz. % 131.98% 132.02% 133.53% 175.64% 122.04% 118.52% 100.00%
Equity 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 651,925 614,380 567,483 515,891 637,830 558,126 537,014 3.28% YoY % 6.11% 8.26% 10.00% -19.12% 14.28% 3.93% - Horiz. % 121.40% 114.41% 105.67% 96.07% 118.77% 103.93% 100.00%
NOSH 234,505 234,496 234,497 234,496 234,496 234,506 234,504 0.00% YoY % 0.00% -0.00% 0.00% -0.00% -0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.06 % 9.72 % 9.40 % 8.79 % 8.55 % 8.07 % 10.59 % -0.85% YoY % 3.50% 3.40% 6.94% 2.81% 5.95% -23.80% - Horiz. % 95.00% 91.78% 88.76% 83.00% 80.74% 76.20% 100.00%
ROE 65.52 % 63.71 % 61.99 % 66.08 % 45.79 % 47.34 % 49.69 % 4.71% YoY % 2.84% 2.77% -6.19% 44.31% -3.27% -4.73% - Horiz. % 131.86% 128.21% 124.75% 132.98% 92.15% 95.27% 100.00%
Per Share 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,810.94 1,717.01 1,596.71 1,653.36 1,456.75 1,396.78 1,333.64 5.23% YoY % 5.47% 7.53% -3.43% 13.50% 4.29% 4.73% - Horiz. % 135.79% 128.75% 119.73% 123.97% 109.23% 104.73% 100.00%
EPS 182.14 166.91 150.02 145.37 124.54 112.67 113.78 8.15% YoY % 9.12% 11.26% 3.20% 16.73% 10.54% -0.98% - Horiz. % 160.08% 146.70% 131.85% 127.76% 109.46% 99.02% 100.00%
DPS 180.00 165.00 150.00 191.19 113.81 100.00 85.20 13.27% YoY % 9.09% 10.00% -21.54% 67.99% 13.81% 17.37% - Horiz. % 211.27% 193.66% 176.06% 224.40% 133.58% 117.37% 100.00%
NAPS 2.7800 2.6200 2.4200 2.2000 2.7200 2.3800 2.2900 3.28% YoY % 6.11% 8.26% 10.00% -19.12% 14.29% 3.93% - Horiz. % 121.40% 114.41% 105.68% 96.07% 118.78% 103.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,810.98 1,716.98 1,596.69 1,653.33 1,456.73 1,396.82 1,333.66 5.23% YoY % 5.47% 7.53% -3.43% 13.50% 4.29% 4.74% - Horiz. % 135.79% 128.74% 119.72% 123.97% 109.23% 104.74% 100.00%
EPS 182.14 166.91 150.02 145.37 124.54 112.67 113.78 8.15% YoY % 9.12% 11.26% 3.20% 16.73% 10.54% -0.98% - Horiz. % 160.08% 146.70% 131.85% 127.76% 109.46% 99.02% 100.00%
DPS 180.00 165.00 150.00 191.19 113.81 100.00 85.20 13.27% YoY % 9.09% 10.00% -21.54% 67.99% 13.81% 17.37% - Horiz. % 211.27% 193.66% 176.06% 224.40% 133.58% 117.37% 100.00%
NAPS 2.7801 2.6200 2.4200 2.2000 2.7200 2.3801 2.2900 3.28% YoY % 6.11% 8.26% 10.00% -19.12% 14.28% 3.93% - Horiz. % 121.40% 114.41% 105.68% 96.07% 118.78% 103.93% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 56.2000 43.3400 33.1000 27.0000 26.2500 24.8000 24.3000 -
P/RPS 3.10 2.52 2.07 1.63 1.80 1.78 1.82 9.28% YoY % 23.02% 21.74% 26.99% -9.44% 1.12% -2.20% - Horiz. % 170.33% 138.46% 113.74% 89.56% 98.90% 97.80% 100.00%
P/EPS 30.86 25.97 22.06 18.57 21.08 22.01 21.36 6.32% YoY % 18.83% 17.72% 18.79% -11.91% -4.23% 3.04% - Horiz. % 144.48% 121.58% 103.28% 86.94% 98.69% 103.04% 100.00%
EY 3.24 3.85 4.53 5.38 4.74 4.54 4.68 -5.94% YoY % -15.84% -15.01% -15.80% 13.50% 4.41% -2.99% - Horiz. % 69.23% 82.26% 96.79% 114.96% 101.28% 97.01% 100.00%
DY 3.20 3.81 4.53 7.08 4.34 4.03 3.51 -1.53% YoY % -16.01% -15.89% -36.02% 63.13% 7.69% 14.81% - Horiz. % 91.17% 108.55% 129.06% 201.71% 123.65% 114.81% 100.00%
P/NAPS 20.22 16.54 13.68 12.27 9.65 10.42 10.61 11.34% YoY % 22.25% 20.91% 11.49% 27.15% -7.39% -1.79% - Horiz. % 190.57% 155.89% 128.93% 115.65% 90.95% 98.21% 100.00%
Price Multiplier on Announcement Date 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 24/02/11 25/02/10 26/02/09 28/02/08 27/02/07 23/02/06 -
Price 55.8000 45.3000 33.9000 27.5000 26.2500 24.0000 24.7000 -
P/RPS 3.08 2.64 2.12 1.66 1.80 1.72 1.85 8.86% YoY % 16.67% 24.53% 27.71% -7.78% 4.65% -7.03% - Horiz. % 166.49% 142.70% 114.59% 89.73% 97.30% 92.97% 100.00%
P/EPS 30.64 27.14 22.60 18.92 21.08 21.30 21.71 5.91% YoY % 12.90% 20.09% 19.45% -10.25% -1.03% -1.89% - Horiz. % 141.13% 125.01% 104.10% 87.15% 97.10% 98.11% 100.00%
EY 3.26 3.68 4.43 5.29 4.74 4.69 4.61 -5.61% YoY % -11.41% -16.93% -16.26% 11.60% 1.07% 1.74% - Horiz. % 70.72% 79.83% 96.10% 114.75% 102.82% 101.74% 100.00%
DY 3.23 3.64 4.42 6.95 4.34 4.17 3.45 -1.09% YoY % -11.26% -17.65% -36.40% 60.14% 4.08% 20.87% - Horiz. % 93.62% 105.51% 128.12% 201.45% 125.80% 120.87% 100.00%
P/NAPS 20.07 17.29 14.01 12.50 9.65 10.08 10.79 10.89% YoY % 16.08% 23.41% 12.08% 29.53% -4.27% -6.58% - Horiz. % 186.01% 160.24% 129.84% 115.85% 89.43% 93.42% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
KLSE_Dec2008.pdf 
