[NESTLE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -70.56%
YoY- 6.37%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,744,233 2,793,601 1,906,789 983,932 3,877,068 2,904,420 1,942,598 54.69%
PBT 440,261 341,086 234,675 130,404 441,353 336,555 223,491 56.95%
Tax -88,468 -75,517 -48,866 -30,050 -100,466 -72,947 -47,426 51.36%
NP 351,793 265,569 185,809 100,354 340,887 263,608 176,065 58.43%
-
NP to SH 351,793 265,569 185,809 100,354 340,887 263,608 176,065 58.43%
-
Tax Rate 20.09% 22.14% 20.82% 23.04% 22.76% 21.67% 21.22% -
Total Cost 3,392,440 2,528,032 1,720,980 883,578 3,536,181 2,640,812 1,766,533 54.31%
-
Net Worth 567,483 597,969 513,530 616,805 515,891 447,906 485,421 10.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 351,746 117,249 117,244 - 448,333 260,747 260,744 22.02%
Div Payout % 99.99% 44.15% 63.10% - 131.52% 98.91% 148.10% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 567,483 597,969 513,530 616,805 515,891 447,906 485,421 10.94%
NOSH 234,497 234,498 234,488 234,526 234,496 234,505 234,503 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.40% 9.51% 9.74% 10.20% 8.79% 9.08% 9.06% -
ROE 61.99% 44.41% 36.18% 16.27% 66.08% 58.85% 36.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,596.71 1,191.31 813.17 419.54 1,653.36 1,238.53 828.39 54.69%
EPS 150.02 113.25 79.24 42.79 145.37 112.41 75.08 58.44%
DPS 150.00 50.00 50.00 0.00 191.19 111.19 111.19 22.02%
NAPS 2.42 2.55 2.19 2.63 2.20 1.91 2.07 10.94%
Adjusted Per Share Value based on latest NOSH - 234,526
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,596.69 1,191.30 813.13 419.59 1,653.33 1,238.56 828.40 54.69%
EPS 150.02 113.25 79.24 42.79 145.37 112.41 75.08 58.44%
DPS 150.00 50.00 50.00 0.00 191.19 111.19 111.19 22.02%
NAPS 2.42 2.55 2.1899 2.6303 2.20 1.91 2.07 10.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 33.10 34.50 31.25 29.50 27.00 27.25 29.00 -
P/RPS 2.07 2.90 3.84 7.03 1.63 2.20 3.50 -29.47%
P/EPS 22.06 30.46 39.44 68.94 18.57 24.24 38.63 -31.09%
EY 4.53 3.28 2.54 1.45 5.38 4.13 2.59 45.01%
DY 4.53 1.45 1.60 0.00 7.08 4.08 3.83 11.80%
P/NAPS 13.68 13.53 14.27 11.22 12.27 14.27 14.01 -1.57%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 29/10/09 27/08/09 15/04/09 26/02/09 30/10/08 07/08/08 -
Price 33.90 33.20 33.80 29.50 27.50 27.75 27.00 -
P/RPS 2.12 2.79 4.16 7.03 1.66 2.24 3.26 -24.88%
P/EPS 22.60 29.32 42.66 68.94 18.92 24.69 35.96 -26.56%
EY 4.43 3.41 2.34 1.45 5.29 4.05 2.78 36.31%
DY 4.42 1.51 1.48 0.00 6.95 4.01 4.12 4.78%
P/NAPS 14.01 13.02 15.43 11.22 12.50 14.53 13.04 4.88%

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