[NESTLE] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
09-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 103.7%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 927,688 3,416,028 2,559,332 1,697,890 844,450 3,275,541 2,487,746 -48.16%
PBT 124,758 395,298 342,781 189,216 93,625 363,285 290,501 -43.04%
Tax -30,413 -103,256 -84,579 -46,980 -23,798 -99,066 -77,755 -46.48%
NP 94,345 292,042 258,202 142,236 69,827 264,219 212,746 -41.81%
-
NP to SH 94,345 292,042 258,202 142,236 69,827 264,219 212,746 -41.81%
-
Tax Rate 24.38% 26.12% 24.67% 24.83% 25.42% 27.27% 26.77% -
Total Cost 833,343 3,123,986 2,301,130 1,555,654 774,623 3,011,322 2,275,000 -48.77%
-
Net Worth 729,338 637,830 586,236 518,287 633,085 558,126 513,573 26.31%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 143,499 266,880 82,073 82,081 35,171 234,506 82,077 45.07%
Div Payout % 152.10% 91.38% 31.79% 57.71% 50.37% 88.75% 38.58% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 729,338 637,830 586,236 518,287 633,085 558,126 513,573 26.31%
NOSH 234,514 234,496 234,494 234,519 234,476 234,506 234,508 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.17% 8.55% 10.09% 8.38% 8.27% 8.07% 8.55% -
ROE 12.94% 45.79% 44.04% 27.44% 11.03% 47.34% 41.42% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 395.58 1,456.75 1,091.42 723.99 360.14 1,396.78 1,060.83 -48.16%
EPS 40.23 124.54 110.11 60.65 29.78 112.67 90.72 -41.81%
DPS 61.19 113.81 35.00 35.00 15.00 100.00 35.00 45.07%
NAPS 3.11 2.72 2.50 2.21 2.70 2.38 2.19 26.31%
Adjusted Per Share Value based on latest NOSH - 234,485
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 395.60 1,456.73 1,091.40 724.05 360.11 1,396.82 1,060.87 -48.16%
EPS 40.23 124.54 110.11 60.66 29.78 112.67 90.72 -41.81%
DPS 61.19 113.81 35.00 35.00 15.00 100.00 35.00 45.07%
NAPS 3.1102 2.72 2.4999 2.2102 2.6997 2.3801 2.1901 26.31%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 27.75 26.25 24.30 24.10 24.40 24.80 24.00 -
P/RPS 7.02 1.80 2.23 3.33 6.78 1.78 2.26 112.74%
P/EPS 68.98 21.08 22.07 39.74 81.93 22.01 26.46 89.30%
EY 1.45 4.74 4.53 2.52 1.22 4.54 3.78 -47.17%
DY 2.21 4.34 1.44 1.45 0.61 4.03 1.46 31.80%
P/NAPS 8.92 9.65 9.72 10.90 9.04 10.42 10.96 -12.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/04/08 28/02/08 25/10/07 09/08/07 25/04/07 27/02/07 09/11/06 -
Price 30.00 26.25 23.90 24.10 24.70 24.00 24.00 -
P/RPS 7.58 1.80 2.19 3.33 6.86 1.72 2.26 123.90%
P/EPS 74.57 21.08 21.71 39.74 82.94 21.30 26.46 99.39%
EY 1.34 4.74 4.61 2.52 1.21 4.69 3.78 -49.87%
DY 2.04 4.34 1.46 1.45 0.61 4.17 1.46 24.95%
P/NAPS 9.65 9.65 9.56 10.90 9.15 10.08 10.96 -8.12%

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