[NESTLE] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
06-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 58.96%
YoY- 0.69%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,330,996 655,308 2,479,649 1,968,597 1,351,322 631,657 2,585,708 -35.84%
PBT 115,225 71,731 234,204 200,679 133,772 63,792 264,703 -42.65%
Tax -29,705 -17,711 -51,619 -42,749 -34,423 -16,383 -60,753 -38.01%
NP 85,520 54,020 182,585 157,930 99,349 47,409 203,950 -44.06%
-
NP to SH 85,520 54,020 182,585 157,930 99,349 47,409 203,950 -44.06%
-
Tax Rate 25.78% 24.69% 22.04% 21.30% 25.73% 25.68% 22.95% -
Total Cost 1,245,476 601,288 2,297,064 1,810,667 1,251,973 584,248 2,381,758 -35.16%
-
Net Worth 316,567 403,274 361,136 377,587 375,167 466,587 415,075 -16.56%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 82,072 - 191,355 70,357 70,343 - 195,859 -44.09%
Div Payout % 95.97% - 104.80% 44.55% 70.80% - 96.03% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 316,567 403,274 361,136 377,587 375,167 466,587 415,075 -16.56%
NOSH 234,494 234,461 234,504 234,526 234,479 234,465 234,506 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.43% 8.24% 7.36% 8.02% 7.35% 7.51% 7.89% -
ROE 27.01% 13.40% 50.56% 41.83% 26.48% 10.16% 49.14% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 567.60 279.49 1,057.40 839.39 576.31 269.40 1,102.62 -35.84%
EPS 36.47 23.04 77.86 67.34 42.37 20.22 86.97 -44.06%
DPS 35.00 0.00 81.60 30.00 30.00 0.00 83.52 -44.08%
NAPS 1.35 1.72 1.54 1.61 1.60 1.99 1.77 -16.56%
Adjusted Per Share Value based on latest NOSH - 234,511
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 567.59 279.45 1,057.42 839.49 576.26 269.36 1,102.65 -35.84%
EPS 36.47 23.04 77.86 67.35 42.37 20.22 86.97 -44.06%
DPS 35.00 0.00 81.60 30.00 30.00 0.00 83.52 -44.08%
NAPS 1.35 1.7197 1.54 1.6102 1.5999 1.9897 1.77 -16.56%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 20.50 20.20 20.00 20.20 20.50 19.90 20.50 -
P/RPS 3.61 7.23 1.89 2.41 3.56 7.39 1.86 55.78%
P/EPS 56.21 87.67 25.69 30.00 48.38 98.42 23.57 78.78%
EY 1.78 1.14 3.89 3.33 2.07 1.02 4.24 -44.02%
DY 1.71 0.00 4.08 1.49 1.46 0.00 4.07 -43.99%
P/NAPS 15.19 11.74 12.99 12.55 12.81 10.00 11.58 19.88%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 06/08/03 30/04/03 27/02/03 06/11/02 21/08/02 08/05/02 28/02/02 -
Price 20.80 20.00 19.50 19.30 20.30 19.60 19.30 -
P/RPS 3.66 7.16 1.84 2.30 3.52 7.28 1.75 63.76%
P/EPS 57.03 86.81 25.04 28.66 47.91 96.93 22.19 87.95%
EY 1.75 1.15 3.99 3.49 2.09 1.03 4.51 -46.89%
DY 1.68 0.00 4.18 1.55 1.48 0.00 4.33 -46.89%
P/NAPS 15.41 11.63 12.66 11.99 12.69 9.85 10.90 26.04%

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