[NESTLE] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 55.8%
YoY- -4.75%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,697,890 844,450 3,275,541 2,487,746 1,637,337 825,006 3,127,441 -33.52%
PBT 189,216 93,625 363,285 290,501 184,046 93,204 331,253 -31.22%
Tax -46,980 -23,798 -99,066 -77,755 -47,493 -23,258 0 -
NP 142,236 69,827 264,219 212,746 136,553 69,946 331,253 -43.17%
-
NP to SH 142,236 69,827 264,219 212,746 136,553 69,946 266,819 -34.33%
-
Tax Rate 24.83% 25.42% 27.27% 26.77% 25.80% 24.95% 0.00% -
Total Cost 1,555,654 774,623 3,011,322 2,275,000 1,500,784 755,060 2,796,188 -32.42%
-
Net Worth 518,287 633,085 558,126 513,573 485,427 604,963 537,014 -2.34%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 82,081 35,171 234,506 82,077 82,077 35,172 199,797 -44.82%
Div Payout % 57.71% 50.37% 88.75% 38.58% 60.11% 50.28% 74.88% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 518,287 633,085 558,126 513,573 485,427 604,963 537,014 -2.34%
NOSH 234,519 234,476 234,506 234,508 234,506 234,482 234,504 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.38% 8.27% 8.07% 8.55% 8.34% 8.48% 10.59% -
ROE 27.44% 11.03% 47.34% 41.42% 28.13% 11.56% 49.69% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 723.99 360.14 1,396.78 1,060.83 698.21 351.84 1,333.64 -33.52%
EPS 60.65 29.78 112.67 90.72 58.23 29.83 113.78 -34.33%
DPS 35.00 15.00 100.00 35.00 35.00 15.00 85.20 -44.82%
NAPS 2.21 2.70 2.38 2.19 2.07 2.58 2.29 -2.34%
Adjusted Per Share Value based on latest NOSH - 234,512
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 724.05 360.11 1,396.82 1,060.87 698.22 351.81 1,333.66 -33.52%
EPS 60.66 29.78 112.67 90.72 58.23 29.83 113.78 -34.32%
DPS 35.00 15.00 100.00 35.00 35.00 15.00 85.20 -44.82%
NAPS 2.2102 2.6997 2.3801 2.1901 2.0701 2.5798 2.29 -2.34%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 24.10 24.40 24.80 24.00 22.60 24.20 24.30 -
P/RPS 3.33 6.78 1.78 2.26 3.24 6.88 1.82 49.75%
P/EPS 39.74 81.93 22.01 26.46 38.81 81.13 21.36 51.44%
EY 2.52 1.22 4.54 3.78 2.58 1.23 4.68 -33.88%
DY 1.45 0.61 4.03 1.46 1.55 0.62 3.51 -44.62%
P/NAPS 10.90 9.04 10.42 10.96 10.92 9.38 10.61 1.81%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 09/08/07 25/04/07 27/02/07 09/11/06 03/08/06 26/04/06 23/02/06 -
Price 24.10 24.70 24.00 24.00 23.40 24.50 24.70 -
P/RPS 3.33 6.86 1.72 2.26 3.35 6.96 1.85 48.13%
P/EPS 39.74 82.94 21.30 26.46 40.19 82.13 21.71 49.80%
EY 2.52 1.21 4.69 3.78 2.49 1.22 4.61 -33.21%
DY 1.45 0.61 4.17 1.46 1.50 0.61 3.45 -43.97%
P/NAPS 10.90 9.15 10.08 10.96 11.30 9.50 10.79 0.68%

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