[NESTLE] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
07-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -6.69%
YoY- 23.78%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 3,935,728 3,877,068 3,872,560 3,885,196 3,710,752 3,416,028 3,412,442 9.96%
PBT 521,616 441,353 448,740 446,982 499,032 395,298 457,041 9.20%
Tax -120,200 -100,466 -97,262 -94,852 -121,652 -103,256 -112,772 4.34%
NP 401,416 340,887 351,477 352,130 377,380 292,042 344,269 10.77%
-
NP to SH 401,416 340,887 351,477 352,130 377,380 292,042 344,269 10.77%
-
Tax Rate 23.04% 22.76% 21.67% 21.22% 24.38% 26.12% 24.67% -
Total Cost 3,534,312 3,536,181 3,521,082 3,533,066 3,333,372 3,123,986 3,068,173 9.87%
-
Net Worth 616,805 515,891 447,906 485,421 729,338 637,830 586,236 3.44%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 448,333 347,662 521,488 573,996 266,880 109,430 -
Div Payout % - 131.52% 98.91% 148.10% 152.10% 91.38% 31.79% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 616,805 515,891 447,906 485,421 729,338 637,830 586,236 3.44%
NOSH 234,526 234,496 234,505 234,503 234,514 234,496 234,494 0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.20% 8.79% 9.08% 9.06% 10.17% 8.55% 10.09% -
ROE 65.08% 66.08% 78.47% 72.54% 51.74% 45.79% 58.73% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,678.16 1,653.36 1,651.37 1,656.78 1,582.32 1,456.75 1,455.23 9.95%
EPS 171.16 145.37 149.88 150.16 160.92 124.54 146.81 10.76%
DPS 0.00 191.19 148.25 222.38 244.76 113.81 46.67 -
NAPS 2.63 2.20 1.91 2.07 3.11 2.72 2.50 3.43%
Adjusted Per Share Value based on latest NOSH - 234,490
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,678.42 1,653.40 1,651.48 1,656.87 1,582.48 1,456.79 1,455.26 9.96%
EPS 171.19 145.37 149.89 150.17 160.94 124.54 146.82 10.76%
DPS 0.00 191.19 148.26 222.39 244.78 113.81 46.67 -
NAPS 2.6304 2.2001 1.9101 2.0701 3.1103 2.7201 2.50 3.44%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 29.50 27.00 27.25 29.00 27.75 26.25 24.30 -
P/RPS 1.76 1.63 1.65 1.75 1.75 1.80 1.67 3.55%
P/EPS 17.24 18.57 18.18 19.31 17.24 21.08 16.55 2.75%
EY 5.80 5.38 5.50 5.18 5.80 4.74 6.04 -2.66%
DY 0.00 7.08 5.44 7.67 8.82 4.34 1.92 -
P/NAPS 11.22 12.27 14.27 14.01 8.92 9.65 9.72 10.03%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/04/09 26/02/09 30/10/08 07/08/08 23/04/08 28/02/08 25/10/07 -
Price 29.50 27.50 27.75 27.00 30.00 26.25 23.90 -
P/RPS 1.76 1.66 1.68 1.63 1.90 1.80 1.64 4.81%
P/EPS 17.24 18.92 18.51 17.98 18.64 21.08 16.28 3.88%
EY 5.80 5.29 5.40 5.56 5.36 4.74 6.14 -3.72%
DY 0.00 6.95 5.34 8.24 8.16 4.34 1.95 -
P/NAPS 11.22 12.50 14.53 13.04 9.65 9.65 9.56 11.25%

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