[NESTLE] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
09-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.7%
YoY- 8.71%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 927,688 856,696 861,442 853,440 844,450 787,795 850,409 5.96%
PBT 124,758 52,517 153,565 95,591 93,625 72,784 106,454 11.14%
Tax -30,413 -18,677 -37,599 -23,182 -23,798 -21,311 -30,261 0.33%
NP 94,345 33,840 115,966 72,409 69,827 51,473 76,193 15.29%
-
NP to SH 94,345 33,840 115,966 72,409 69,827 51,473 76,193 15.29%
-
Tax Rate 24.38% 35.56% 24.48% 24.25% 25.42% 29.28% 28.43% -
Total Cost 833,343 822,856 745,476 781,031 774,623 736,322 774,216 5.02%
-
Net Worth 729,338 637,871 586,279 518,212 633,085 558,112 513,581 26.31%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 143,499 184,818 - 46,897 35,171 152,425 - -
Div Payout % 152.10% 546.15% - 64.77% 50.37% 296.13% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 729,338 637,871 586,279 518,212 633,085 558,112 513,581 26.31%
NOSH 234,514 234,511 234,511 234,485 234,476 234,501 234,512 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.17% 3.95% 13.46% 8.48% 8.27% 6.53% 8.96% -
ROE 12.94% 5.31% 19.78% 13.97% 11.03% 9.22% 14.84% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 395.58 365.31 367.33 363.96 360.14 335.95 362.63 5.96%
EPS 40.23 14.43 49.45 30.88 29.78 21.95 32.49 15.29%
DPS 61.19 78.81 0.00 20.00 15.00 65.00 0.00 -
NAPS 3.11 2.72 2.50 2.21 2.70 2.38 2.19 26.31%
Adjusted Per Share Value based on latest NOSH - 234,485
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 395.60 365.33 367.35 363.94 360.11 335.95 362.65 5.96%
EPS 40.23 14.43 49.45 30.88 29.78 21.95 32.49 15.29%
DPS 61.19 78.81 0.00 20.00 15.00 65.00 0.00 -
NAPS 3.1102 2.7201 2.5001 2.2099 2.6997 2.38 2.1901 26.31%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 27.75 26.25 24.30 24.10 24.40 24.80 24.00 -
P/RPS 7.02 7.19 6.62 6.62 6.78 7.38 6.62 3.98%
P/EPS 68.98 181.91 49.14 78.04 81.93 112.98 73.87 -4.45%
EY 1.45 0.55 2.03 1.28 1.22 0.89 1.35 4.87%
DY 2.21 3.00 0.00 0.83 0.61 2.62 0.00 -
P/NAPS 8.92 9.65 9.72 10.90 9.04 10.42 10.96 -12.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/04/08 28/02/08 25/10/07 09/08/07 25/04/07 27/02/07 09/11/06 -
Price 30.00 26.25 23.90 24.10 24.70 24.00 24.00 -
P/RPS 7.58 7.19 6.51 6.62 6.86 7.14 6.62 9.43%
P/EPS 74.57 181.91 48.33 78.04 82.94 109.34 73.87 0.63%
EY 1.34 0.55 2.07 1.28 1.21 0.91 1.35 -0.49%
DY 2.04 3.00 0.00 0.83 0.61 2.71 0.00 -
P/NAPS 9.65 9.65 9.56 10.90 9.15 10.08 10.96 -8.12%

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