[NESTLE] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 9.56%
YoY- -0.95%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 655,308 511,052 617,275 719,665 631,657 632,037 671,482 -1.61%
PBT 71,731 33,525 66,907 69,947 63,792 54,148 71,647 0.07%
Tax -17,711 -8,870 -8,326 -18,007 -16,383 -7,053 -21,530 -12.21%
NP 54,020 24,655 58,581 51,940 47,409 47,095 50,117 5.13%
-
NP to SH 54,020 24,655 58,581 51,940 47,409 47,095 50,117 5.13%
-
Tax Rate 24.69% 26.46% 12.44% 25.74% 25.68% 13.03% 30.05% -
Total Cost 601,288 486,397 558,694 667,725 584,248 584,942 621,365 -2.16%
-
Net Worth 403,274 361,262 377,563 375,187 466,587 415,130 365,851 6.71%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 140,751 70,353 70,347 - 171,751 - -
Div Payout % - 570.88% 120.10% 135.44% - 364.69% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 403,274 361,262 377,563 375,187 466,587 415,130 365,851 6.71%
NOSH 234,461 234,586 234,511 234,492 234,465 234,536 234,520 -0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.24% 4.82% 9.49% 7.22% 7.51% 7.45% 7.46% -
ROE 13.40% 6.82% 15.52% 13.84% 10.16% 11.34% 13.70% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 279.49 217.85 263.22 306.90 269.40 269.48 286.32 -1.59%
EPS 23.04 10.51 24.98 22.15 20.22 20.08 21.37 5.14%
DPS 0.00 60.00 30.00 30.00 0.00 73.23 0.00 -
NAPS 1.72 1.54 1.61 1.60 1.99 1.77 1.56 6.73%
Adjusted Per Share Value based on latest NOSH - 234,492
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 279.45 217.93 263.23 306.89 269.36 269.53 286.35 -1.61%
EPS 23.04 10.51 24.98 22.15 20.22 20.08 21.37 5.14%
DPS 0.00 60.02 30.00 30.00 0.00 73.24 0.00 -
NAPS 1.7197 1.5406 1.6101 1.5999 1.9897 1.7703 1.5601 6.71%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 20.20 20.00 20.20 20.50 19.90 20.50 20.20 -
P/RPS 7.23 9.18 7.67 6.68 7.39 7.61 7.06 1.60%
P/EPS 87.67 190.29 80.86 92.55 98.42 102.09 94.53 -4.90%
EY 1.14 0.53 1.24 1.08 1.02 0.98 1.06 4.97%
DY 0.00 3.00 1.49 1.46 0.00 3.57 0.00 -
P/NAPS 11.74 12.99 12.55 12.81 10.00 11.58 12.95 -6.33%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/04/03 27/02/03 06/11/02 21/08/02 08/05/02 28/02/02 06/11/01 -
Price 20.00 19.50 19.30 20.30 19.60 19.30 20.20 -
P/RPS 7.16 8.95 7.33 6.61 7.28 7.16 7.06 0.94%
P/EPS 86.81 185.54 77.26 91.65 96.93 96.12 94.53 -5.52%
EY 1.15 0.54 1.29 1.09 1.03 1.04 1.06 5.58%
DY 0.00 3.08 1.55 1.48 0.00 3.79 0.00 -
P/NAPS 11.63 12.66 11.99 12.69 9.85 10.90 12.95 -6.92%

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