[NESTLE] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -70.82%
YoY- -34.26%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 961,822 1,014,910 927,688 856,696 861,442 853,440 844,450 9.03%
PBT 113,063 98,733 124,758 52,517 153,565 95,591 93,625 13.36%
Tax -25,521 -17,013 -30,413 -18,677 -37,599 -23,182 -23,798 4.75%
NP 87,542 81,720 94,345 33,840 115,966 72,409 69,827 16.22%
-
NP to SH 87,542 81,720 94,345 33,840 115,966 72,409 69,827 16.22%
-
Tax Rate 22.57% 17.23% 24.38% 35.56% 24.48% 24.25% 25.42% -
Total Cost 874,280 933,190 833,343 822,856 745,476 781,031 774,623 8.37%
-
Net Worth 447,911 485,395 729,338 637,871 586,279 518,212 633,085 -20.55%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 117,245 143,499 184,818 - 46,897 35,171 -
Div Payout % - 143.47% 152.10% 546.15% - 64.77% 50.37% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 447,911 485,395 729,338 637,871 586,279 518,212 633,085 -20.55%
NOSH 234,508 234,490 234,514 234,511 234,511 234,485 234,476 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.10% 8.05% 10.17% 3.95% 13.46% 8.48% 8.27% -
ROE 19.54% 16.84% 12.94% 5.31% 19.78% 13.97% 11.03% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 410.14 432.81 395.58 365.31 367.33 363.96 360.14 9.02%
EPS 37.33 34.85 40.23 14.43 49.45 30.88 29.78 16.20%
DPS 0.00 50.00 61.19 78.81 0.00 20.00 15.00 -
NAPS 1.91 2.07 3.11 2.72 2.50 2.21 2.70 -20.55%
Adjusted Per Share Value based on latest NOSH - 234,511
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 410.16 432.80 395.60 365.33 367.35 363.94 360.11 9.03%
EPS 37.33 34.85 40.23 14.43 49.45 30.88 29.78 16.20%
DPS 0.00 50.00 61.19 78.81 0.00 20.00 15.00 -
NAPS 1.9101 2.0699 3.1102 2.7201 2.5001 2.2099 2.6997 -20.54%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 27.25 29.00 27.75 26.25 24.30 24.10 24.40 -
P/RPS 6.64 6.70 7.02 7.19 6.62 6.62 6.78 -1.37%
P/EPS 73.00 83.21 68.98 181.91 49.14 78.04 81.93 -7.38%
EY 1.37 1.20 1.45 0.55 2.03 1.28 1.22 8.01%
DY 0.00 1.72 2.21 3.00 0.00 0.83 0.61 -
P/NAPS 14.27 14.01 8.92 9.65 9.72 10.90 9.04 35.45%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/10/08 07/08/08 23/04/08 28/02/08 25/10/07 09/08/07 25/04/07 -
Price 27.75 27.00 30.00 26.25 23.90 24.10 24.70 -
P/RPS 6.77 6.24 7.58 7.19 6.51 6.62 6.86 -0.87%
P/EPS 74.34 77.47 74.57 181.91 48.33 78.04 82.94 -7.01%
EY 1.35 1.29 1.34 0.55 2.07 1.28 1.21 7.55%
DY 0.00 1.85 2.04 3.00 0.00 0.83 0.61 -
P/NAPS 14.53 13.04 9.65 9.65 9.56 10.90 9.15 35.99%

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