[NESTLE] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 60.15%
YoY- 52.2%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,014,910 927,688 856,696 861,442 853,440 844,450 787,795 18.41%
PBT 98,733 124,758 52,517 153,565 95,591 93,625 72,784 22.56%
Tax -17,013 -30,413 -18,677 -37,599 -23,182 -23,798 -21,311 -13.95%
NP 81,720 94,345 33,840 115,966 72,409 69,827 51,473 36.13%
-
NP to SH 81,720 94,345 33,840 115,966 72,409 69,827 51,473 36.13%
-
Tax Rate 17.23% 24.38% 35.56% 24.48% 24.25% 25.42% 29.28% -
Total Cost 933,190 833,343 822,856 745,476 781,031 774,623 736,322 17.12%
-
Net Worth 485,395 729,338 637,871 586,279 518,212 633,085 558,112 -8.89%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 117,245 143,499 184,818 - 46,897 35,171 152,425 -16.06%
Div Payout % 143.47% 152.10% 546.15% - 64.77% 50.37% 296.13% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 485,395 729,338 637,871 586,279 518,212 633,085 558,112 -8.89%
NOSH 234,490 234,514 234,511 234,511 234,485 234,476 234,501 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.05% 10.17% 3.95% 13.46% 8.48% 8.27% 6.53% -
ROE 16.84% 12.94% 5.31% 19.78% 13.97% 11.03% 9.22% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 432.81 395.58 365.31 367.33 363.96 360.14 335.95 18.41%
EPS 34.85 40.23 14.43 49.45 30.88 29.78 21.95 36.13%
DPS 50.00 61.19 78.81 0.00 20.00 15.00 65.00 -16.06%
NAPS 2.07 3.11 2.72 2.50 2.21 2.70 2.38 -8.89%
Adjusted Per Share Value based on latest NOSH - 234,511
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 432.80 395.60 365.33 367.35 363.94 360.11 335.95 18.41%
EPS 34.85 40.23 14.43 49.45 30.88 29.78 21.95 36.13%
DPS 50.00 61.19 78.81 0.00 20.00 15.00 65.00 -16.06%
NAPS 2.0699 3.1102 2.7201 2.5001 2.2099 2.6997 2.38 -8.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 29.00 27.75 26.25 24.30 24.10 24.40 24.80 -
P/RPS 6.70 7.02 7.19 6.62 6.62 6.78 7.38 -6.24%
P/EPS 83.21 68.98 181.91 49.14 78.04 81.93 112.98 -18.46%
EY 1.20 1.45 0.55 2.03 1.28 1.22 0.89 22.06%
DY 1.72 2.21 3.00 0.00 0.83 0.61 2.62 -24.48%
P/NAPS 14.01 8.92 9.65 9.72 10.90 9.04 10.42 21.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 23/04/08 28/02/08 25/10/07 09/08/07 25/04/07 27/02/07 -
Price 27.00 30.00 26.25 23.90 24.10 24.70 24.00 -
P/RPS 6.24 7.58 7.19 6.51 6.62 6.86 7.14 -8.59%
P/EPS 77.47 74.57 181.91 48.33 78.04 82.94 109.34 -20.54%
EY 1.29 1.34 0.55 2.07 1.28 1.21 0.91 26.21%
DY 1.85 2.04 3.00 0.00 0.83 0.61 2.71 -22.48%
P/NAPS 13.04 9.65 9.65 9.56 10.90 9.15 10.08 18.74%

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