[NESTLE] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 29.32%
YoY- 16.73%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,793,601 1,906,789 983,932 3,877,068 2,904,420 1,942,598 927,688 108.39%
PBT 341,086 234,675 130,404 441,353 336,555 223,491 124,758 95.40%
Tax -75,517 -48,866 -30,050 -100,466 -72,947 -47,426 -30,413 83.26%
NP 265,569 185,809 100,354 340,887 263,608 176,065 94,345 99.23%
-
NP to SH 265,569 185,809 100,354 340,887 263,608 176,065 94,345 99.23%
-
Tax Rate 22.14% 20.82% 23.04% 22.76% 21.67% 21.22% 24.38% -
Total Cost 2,528,032 1,720,980 883,578 3,536,181 2,640,812 1,766,533 833,343 109.41%
-
Net Worth 597,969 513,530 616,805 515,891 447,906 485,421 729,338 -12.39%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 117,249 117,244 - 448,333 260,747 260,744 143,499 -12.59%
Div Payout % 44.15% 63.10% - 131.52% 98.91% 148.10% 152.10% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 597,969 513,530 616,805 515,891 447,906 485,421 729,338 -12.39%
NOSH 234,498 234,488 234,526 234,496 234,505 234,503 234,514 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.51% 9.74% 10.20% 8.79% 9.08% 9.06% 10.17% -
ROE 44.41% 36.18% 16.27% 66.08% 58.85% 36.27% 12.94% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,191.31 813.17 419.54 1,653.36 1,238.53 828.39 395.58 108.40%
EPS 113.25 79.24 42.79 145.37 112.41 75.08 40.23 99.24%
DPS 50.00 50.00 0.00 191.19 111.19 111.19 61.19 -12.58%
NAPS 2.55 2.19 2.63 2.20 1.91 2.07 3.11 -12.38%
Adjusted Per Share Value based on latest NOSH - 234,534
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,191.30 813.13 419.59 1,653.33 1,238.56 828.40 395.60 108.39%
EPS 113.25 79.24 42.79 145.37 112.41 75.08 40.23 99.24%
DPS 50.00 50.00 0.00 191.19 111.19 111.19 61.19 -12.58%
NAPS 2.55 2.1899 2.6303 2.20 1.91 2.07 3.1102 -12.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 34.50 31.25 29.50 27.00 27.25 29.00 27.75 -
P/RPS 2.90 3.84 7.03 1.63 2.20 3.50 7.02 -44.50%
P/EPS 30.46 39.44 68.94 18.57 24.24 38.63 68.98 -41.98%
EY 3.28 2.54 1.45 5.38 4.13 2.59 1.45 72.23%
DY 1.45 1.60 0.00 7.08 4.08 3.83 2.21 -24.47%
P/NAPS 13.53 14.27 11.22 12.27 14.27 14.01 8.92 31.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/10/09 27/08/09 15/04/09 26/02/09 30/10/08 07/08/08 23/04/08 -
Price 33.20 33.80 29.50 27.50 27.75 27.00 30.00 -
P/RPS 2.79 4.16 7.03 1.66 2.24 3.26 7.58 -48.60%
P/EPS 29.32 42.66 68.94 18.92 24.69 35.96 74.57 -46.29%
EY 3.41 2.34 1.45 5.29 4.05 2.78 1.34 86.28%
DY 1.51 1.48 0.00 6.95 4.01 4.12 2.04 -18.15%
P/NAPS 13.02 15.43 11.22 12.50 14.53 13.04 9.65 22.07%

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