[NESTLE] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
07-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 2.94%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 3,933,312 3,877,068 3,761,116 3,660,736 3,499,266 3,416,028 3,347,127 11.34%
PBT 446,998 441,352 389,071 429,573 426,431 395,298 415,565 4.97%
Tax -100,103 -100,466 -91,624 -103,702 -109,871 -103,256 -105,890 -3.67%
NP 346,895 340,886 297,447 325,871 316,560 292,042 309,675 7.85%
-
NP to SH 346,895 340,886 297,447 325,871 316,560 292,042 309,675 7.85%
-
Tax Rate 22.39% 22.76% 23.55% 24.14% 25.77% 26.12% 25.48% -
Total Cost 3,586,417 3,536,182 3,463,669 3,334,865 3,182,706 3,123,986 3,037,452 11.70%
-
Net Worth 616,805 515,975 447,911 485,395 729,338 637,871 586,279 3.43%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 304,872 448,371 445,562 445,562 375,214 266,886 234,494 19.10%
Div Payout % 87.89% 131.53% 149.80% 136.73% 118.53% 91.39% 75.72% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 616,805 515,975 447,911 485,395 729,338 637,871 586,279 3.43%
NOSH 234,526 234,534 234,508 234,490 234,514 234,511 234,511 0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.82% 8.79% 7.91% 8.90% 9.05% 8.55% 9.25% -
ROE 56.24% 66.07% 66.41% 67.14% 43.40% 45.78% 52.82% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,677.13 1,653.09 1,603.83 1,561.14 1,492.13 1,456.66 1,427.28 11.34%
EPS 147.91 145.35 126.84 138.97 134.99 124.53 132.05 7.84%
DPS 130.00 191.19 190.00 190.00 160.00 113.81 100.00 19.09%
NAPS 2.63 2.20 1.91 2.07 3.11 2.72 2.50 3.43%
Adjusted Per Share Value based on latest NOSH - 234,490
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,677.32 1,653.33 1,603.89 1,561.08 1,492.22 1,456.73 1,427.35 11.34%
EPS 147.93 145.37 126.84 138.96 134.99 124.54 132.06 7.85%
DPS 130.01 191.20 190.01 190.01 160.01 113.81 100.00 19.10%
NAPS 2.6303 2.2003 1.9101 2.0699 3.1102 2.7201 2.5001 3.43%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 29.50 27.00 27.25 29.00 27.75 26.25 24.30 -
P/RPS 1.76 1.63 1.70 1.86 1.86 1.80 1.70 2.33%
P/EPS 19.94 18.58 21.48 20.87 20.56 21.08 18.40 5.49%
EY 5.01 5.38 4.65 4.79 4.86 4.74 5.43 -5.22%
DY 4.41 7.08 6.97 6.55 5.77 4.34 4.12 4.63%
P/NAPS 11.22 12.27 14.27 14.01 8.92 9.65 9.72 10.03%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/04/09 26/02/09 30/10/08 07/08/08 23/04/08 28/02/08 25/10/07 -
Price 29.50 27.50 27.75 27.00 30.00 26.25 23.90 -
P/RPS 1.76 1.66 1.73 1.73 2.01 1.80 1.67 3.55%
P/EPS 19.94 18.92 21.88 19.43 22.22 21.08 18.10 6.66%
EY 5.01 5.29 4.57 5.15 4.50 4.74 5.53 -6.36%
DY 4.41 6.95 6.85 7.04 5.33 4.34 4.18 3.63%
P/NAPS 11.22 12.50 14.53 13.04 9.65 9.65 9.56 11.25%

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