[NESTLE] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -11.72%
YoY- 128.37%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 886,812 922,857 983,932 972,648 961,822 1,014,910 927,688 -2.95%
PBT 106,411 104,271 130,404 104,798 113,063 98,733 124,758 -10.05%
Tax -26,651 -18,816 -30,050 -27,519 -25,521 -17,013 -30,413 -8.41%
NP 79,760 85,455 100,354 77,279 87,542 81,720 94,345 -10.58%
-
NP to SH 79,760 85,455 100,354 77,279 87,542 81,720 94,345 -10.58%
-
Tax Rate 25.05% 18.05% 23.04% 26.26% 22.57% 17.23% 24.38% -
Total Cost 807,052 837,402 883,578 895,369 874,280 933,190 833,343 -2.11%
-
Net Worth 598,024 513,574 616,805 515,975 447,911 485,395 729,338 -12.38%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 117,254 - 187,627 - 117,245 143,499 -
Div Payout % - 137.21% - 242.79% - 143.47% 152.10% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 598,024 513,574 616,805 515,975 447,911 485,395 729,338 -12.38%
NOSH 234,519 234,508 234,526 234,534 234,508 234,490 234,514 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.99% 9.26% 10.20% 7.95% 9.10% 8.05% 10.17% -
ROE 13.34% 16.64% 16.27% 14.98% 19.54% 16.84% 12.94% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 378.14 393.53 419.54 414.71 410.14 432.81 395.58 -2.95%
EPS 34.01 36.44 42.79 32.95 37.33 34.85 40.23 -10.58%
DPS 0.00 50.00 0.00 80.00 0.00 50.00 61.19 -
NAPS 2.55 2.19 2.63 2.20 1.91 2.07 3.11 -12.38%
Adjusted Per Share Value based on latest NOSH - 234,534
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 378.17 393.54 419.59 414.78 410.16 432.80 395.60 -2.95%
EPS 34.01 36.44 42.79 32.95 37.33 34.85 40.23 -10.58%
DPS 0.00 50.00 0.00 80.01 0.00 50.00 61.19 -
NAPS 2.5502 2.1901 2.6303 2.2003 1.9101 2.0699 3.1102 -12.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 34.50 31.25 29.50 27.00 27.25 29.00 27.75 -
P/RPS 9.12 7.94 7.03 6.51 6.64 6.70 7.02 19.04%
P/EPS 101.44 85.76 68.94 81.94 73.00 83.21 68.98 29.28%
EY 0.99 1.17 1.45 1.22 1.37 1.20 1.45 -22.44%
DY 0.00 1.60 0.00 2.96 0.00 1.72 2.21 -
P/NAPS 13.53 14.27 11.22 12.27 14.27 14.01 8.92 31.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/10/09 27/08/09 15/04/09 26/02/09 30/10/08 07/08/08 23/04/08 -
Price 33.20 33.80 29.50 27.50 27.75 27.00 30.00 -
P/RPS 8.78 8.59 7.03 6.63 6.77 6.24 7.58 10.28%
P/EPS 97.62 92.76 68.94 83.46 74.34 77.47 74.57 19.64%
EY 1.02 1.08 1.45 1.20 1.35 1.29 1.34 -16.61%
DY 0.00 1.48 0.00 2.91 0.00 1.85 2.04 -
P/NAPS 13.02 15.43 11.22 12.50 14.53 13.04 9.65 22.07%

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