[NESTLE] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
08-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -76.75%
YoY- -12.69%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 2,479,649 1,968,597 1,351,322 631,657 2,585,708 1,953,671 1,282,189 55.03%
PBT 234,204 200,679 133,772 63,792 264,703 210,595 138,948 41.49%
Tax -51,619 -42,749 -34,423 -16,383 -60,753 -53,740 -32,210 36.82%
NP 182,585 157,930 99,349 47,409 203,950 156,855 106,738 42.89%
-
NP to SH 182,585 157,930 99,349 47,409 203,950 156,855 106,738 42.89%
-
Tax Rate 22.04% 21.30% 25.73% 25.68% 22.95% 25.52% 23.18% -
Total Cost 2,297,064 1,810,667 1,251,973 584,248 2,381,758 1,796,816 1,175,451 56.11%
-
Net Worth 361,136 377,587 375,167 466,587 415,075 365,815 314,211 9.69%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 191,355 70,357 70,343 - 195,859 70,349 70,345 94.51%
Div Payout % 104.80% 44.55% 70.80% - 96.03% 44.85% 65.91% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 361,136 377,587 375,167 466,587 415,075 365,815 314,211 9.69%
NOSH 234,504 234,526 234,479 234,465 234,506 234,496 234,485 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.36% 8.02% 7.35% 7.51% 7.89% 8.03% 8.32% -
ROE 50.56% 41.83% 26.48% 10.16% 49.14% 42.88% 33.97% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,057.40 839.39 576.31 269.40 1,102.62 833.13 546.81 55.02%
EPS 77.86 67.34 42.37 20.22 86.97 66.89 45.52 42.88%
DPS 81.60 30.00 30.00 0.00 83.52 30.00 30.00 94.50%
NAPS 1.54 1.61 1.60 1.99 1.77 1.56 1.34 9.69%
Adjusted Per Share Value based on latest NOSH - 234,465
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,057.42 839.49 576.26 269.36 1,102.65 833.12 546.78 55.03%
EPS 77.86 67.35 42.37 20.22 86.97 66.89 45.52 42.88%
DPS 81.60 30.00 30.00 0.00 83.52 30.00 30.00 94.50%
NAPS 1.54 1.6102 1.5999 1.9897 1.77 1.56 1.3399 9.69%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 20.00 20.20 20.50 19.90 20.50 20.20 20.00 -
P/RPS 1.89 2.41 3.56 7.39 1.86 2.42 3.66 -35.55%
P/EPS 25.69 30.00 48.38 98.42 23.57 30.20 43.94 -30.01%
EY 3.89 3.33 2.07 1.02 4.24 3.31 2.28 42.64%
DY 4.08 1.49 1.46 0.00 4.07 1.49 1.50 94.50%
P/NAPS 12.99 12.55 12.81 10.00 11.58 12.95 14.93 -8.83%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 06/11/02 21/08/02 08/05/02 28/02/02 06/11/01 10/08/01 -
Price 19.50 19.30 20.30 19.60 19.30 20.20 20.30 -
P/RPS 1.84 2.30 3.52 7.28 1.75 2.42 3.71 -37.26%
P/EPS 25.04 28.66 47.91 96.93 22.19 30.20 44.60 -31.87%
EY 3.99 3.49 2.09 1.03 4.51 3.31 2.24 46.78%
DY 4.18 1.55 1.48 0.00 4.33 1.49 1.48 99.42%
P/NAPS 12.66 11.99 12.69 9.85 10.90 12.95 15.15 -11.25%

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