[NESTLE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 81.53%
YoY- 21.37%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,942,598 927,688 3,416,028 2,559,332 1,697,890 844,450 3,275,541 -29.43%
PBT 223,491 124,758 395,298 342,781 189,216 93,625 363,285 -27.68%
Tax -47,426 -30,413 -103,256 -84,579 -46,980 -23,798 -99,066 -38.83%
NP 176,065 94,345 292,042 258,202 142,236 69,827 264,219 -23.72%
-
NP to SH 176,065 94,345 292,042 258,202 142,236 69,827 264,219 -23.72%
-
Tax Rate 21.22% 24.38% 26.12% 24.67% 24.83% 25.42% 27.27% -
Total Cost 1,766,533 833,343 3,123,986 2,301,130 1,555,654 774,623 3,011,322 -29.94%
-
Net Worth 485,421 729,338 637,830 586,236 518,287 633,085 558,126 -8.89%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 260,744 143,499 266,880 82,073 82,081 35,171 234,506 7.33%
Div Payout % 148.10% 152.10% 91.38% 31.79% 57.71% 50.37% 88.75% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 485,421 729,338 637,830 586,236 518,287 633,085 558,126 -8.89%
NOSH 234,503 234,514 234,496 234,494 234,519 234,476 234,506 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.06% 10.17% 8.55% 10.09% 8.38% 8.27% 8.07% -
ROE 36.27% 12.94% 45.79% 44.04% 27.44% 11.03% 47.34% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 828.39 395.58 1,456.75 1,091.42 723.99 360.14 1,396.78 -29.43%
EPS 75.08 40.23 124.54 110.11 60.65 29.78 112.67 -23.72%
DPS 111.19 61.19 113.81 35.00 35.00 15.00 100.00 7.33%
NAPS 2.07 3.11 2.72 2.50 2.21 2.70 2.38 -8.89%
Adjusted Per Share Value based on latest NOSH - 234,511
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 828.40 395.60 1,456.73 1,091.40 724.05 360.11 1,396.82 -29.43%
EPS 75.08 40.23 124.54 110.11 60.66 29.78 112.67 -23.72%
DPS 111.19 61.19 113.81 35.00 35.00 15.00 100.00 7.33%
NAPS 2.07 3.1102 2.72 2.4999 2.2102 2.6997 2.3801 -8.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 29.00 27.75 26.25 24.30 24.10 24.40 24.80 -
P/RPS 3.50 7.02 1.80 2.23 3.33 6.78 1.78 57.01%
P/EPS 38.63 68.98 21.08 22.07 39.74 81.93 22.01 45.55%
EY 2.59 1.45 4.74 4.53 2.52 1.22 4.54 -31.23%
DY 3.83 2.21 4.34 1.44 1.45 0.61 4.03 -3.33%
P/NAPS 14.01 8.92 9.65 9.72 10.90 9.04 10.42 21.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 23/04/08 28/02/08 25/10/07 09/08/07 25/04/07 27/02/07 -
Price 27.00 30.00 26.25 23.90 24.10 24.70 24.00 -
P/RPS 3.26 7.58 1.80 2.19 3.33 6.86 1.72 53.21%
P/EPS 35.96 74.57 21.08 21.71 39.74 82.94 21.30 41.82%
EY 2.78 1.34 4.74 4.61 2.52 1.21 4.69 -29.45%
DY 4.12 2.04 4.34 1.46 1.45 0.61 4.17 -0.80%
P/NAPS 13.04 9.65 9.65 9.56 10.90 9.15 10.08 18.74%

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