[NESTLE] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -57.91%
YoY- -47.65%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 672,552 675,688 655,308 511,052 617,275 719,665 631,657 4.26%
PBT 44,029 43,494 71,731 33,525 66,907 69,947 63,792 -21.88%
Tax -5,252 -11,994 -17,711 -8,870 -8,326 -18,007 -16,383 -53.12%
NP 38,777 31,500 54,020 24,655 58,581 51,940 47,409 -12.52%
-
NP to SH 38,777 31,500 54,020 24,655 58,581 51,940 47,409 -12.52%
-
Tax Rate 11.93% 27.58% 24.69% 26.46% 12.44% 25.74% 25.68% -
Total Cost 633,775 644,188 601,288 486,397 558,694 667,725 584,248 5.56%
-
Net Worth 269,610 316,641 403,274 361,262 377,563 375,187 466,587 -30.60%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 82,092 - 140,751 70,353 70,347 - -
Div Payout % - 260.61% - 570.88% 120.10% 135.44% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 269,610 316,641 403,274 361,262 377,563 375,187 466,587 -30.60%
NOSH 234,443 234,549 234,461 234,586 234,511 234,492 234,465 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.77% 4.66% 8.24% 4.82% 9.49% 7.22% 7.51% -
ROE 14.38% 9.95% 13.40% 6.82% 15.52% 13.84% 10.16% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 286.87 288.08 279.49 217.85 263.22 306.90 269.40 4.27%
EPS 16.54 13.43 23.04 10.51 24.98 22.15 20.22 -12.52%
DPS 0.00 35.00 0.00 60.00 30.00 30.00 0.00 -
NAPS 1.15 1.35 1.72 1.54 1.61 1.60 1.99 -30.59%
Adjusted Per Share Value based on latest NOSH - 234,586
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 286.80 288.14 279.45 217.93 263.23 306.89 269.36 4.26%
EPS 16.54 13.43 23.04 10.51 24.98 22.15 20.22 -12.52%
DPS 0.00 35.01 0.00 60.02 30.00 30.00 0.00 -
NAPS 1.1497 1.3503 1.7197 1.5406 1.6101 1.5999 1.9897 -30.60%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 21.00 20.50 20.20 20.00 20.20 20.50 19.90 -
P/RPS 7.32 7.12 7.23 9.18 7.67 6.68 7.39 -0.63%
P/EPS 126.96 152.64 87.67 190.29 80.86 92.55 98.42 18.48%
EY 0.79 0.66 1.14 0.53 1.24 1.08 1.02 -15.64%
DY 0.00 1.71 0.00 3.00 1.49 1.46 0.00 -
P/NAPS 18.26 15.19 11.74 12.99 12.55 12.81 10.00 49.33%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 02/01/04 06/08/03 30/04/03 27/02/03 06/11/02 21/08/02 08/05/02 -
Price 21.80 20.80 20.00 19.50 19.30 20.30 19.60 -
P/RPS 7.60 7.22 7.16 8.95 7.33 6.61 7.28 2.90%
P/EPS 131.80 154.88 86.81 185.54 77.26 91.65 96.93 22.71%
EY 0.76 0.65 1.15 0.54 1.29 1.09 1.03 -18.32%
DY 0.00 1.68 0.00 3.08 1.55 1.48 0.00 -
P/NAPS 18.96 15.41 11.63 12.66 11.99 12.69 9.85 54.67%

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