[NESTLE] QoQ TTM Result on 30-Jun-2011 [#2]

Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.44%
YoY- -1.72%
Quarter Report
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 4,338,112 4,246,744 4,137,809 4,067,843 4,078,592 4,026,319 4,013,058 5.32%
PBT 574,528 558,808 501,965 496,537 486,233 465,743 519,914 6.87%
Tax -136,473 -131,681 -110,847 -98,553 -86,482 -74,346 -81,552 40.90%
NP 438,055 427,127 391,118 397,984 399,751 391,397 438,362 -0.04%
-
NP to SH 438,055 427,127 391,118 397,984 399,751 391,397 438,362 -0.04%
-
Tax Rate 23.75% 23.56% 22.08% 19.85% 17.79% 15.96% 15.69% -
Total Cost 3,900,057 3,819,617 3,746,691 3,669,859 3,678,841 3,634,922 3,574,696 5.97%
-
Net Worth 837,164 651,881 468,983 468,965 703,514 614,447 689,392 13.80%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 422,077 422,077 398,665 398,665 386,948 386,948 351,743 12.90%
Div Payout % 96.35% 98.82% 101.93% 100.17% 96.80% 98.86% 80.24% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 837,164 651,881 468,983 468,965 703,514 614,447 689,392 13.80%
NOSH 234,500 234,500 234,491 234,482 234,504 234,522 234,487 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.10% 10.06% 9.45% 9.78% 9.80% 9.72% 10.92% -
ROE 52.33% 65.52% 83.40% 84.86% 56.82% 63.70% 63.59% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,849.94 1,811.06 1,764.59 1,734.81 1,739.24 1,716.82 1,711.42 5.32%
EPS 186.80 182.15 166.79 169.73 170.47 166.89 186.94 -0.04%
DPS 180.00 180.00 170.00 170.00 165.00 165.00 150.00 12.91%
NAPS 3.57 2.78 2.00 2.00 3.00 2.62 2.94 13.80%
Adjusted Per Share Value based on latest NOSH - 234,482
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,849.94 1,810.98 1,764.52 1,734.69 1,739.27 1,716.98 1,711.33 5.32%
EPS 186.80 182.14 166.79 169.72 170.47 166.91 186.93 -0.04%
DPS 180.00 179.99 170.01 170.01 165.01 165.01 150.00 12.91%
NAPS 3.57 2.7799 1.9999 1.9999 3.0001 2.6202 2.9398 13.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 56.00 56.20 47.98 47.20 46.80 43.34 42.00 -
P/RPS 3.03 3.10 2.72 2.72 2.69 2.52 2.45 15.20%
P/EPS 29.98 30.85 28.77 27.81 27.45 25.97 22.47 21.17%
EY 3.34 3.24 3.48 3.60 3.64 3.85 4.45 -17.39%
DY 3.21 3.20 3.54 3.60 3.53 3.81 3.57 -6.83%
P/NAPS 15.69 20.22 23.99 23.60 15.60 16.54 14.29 6.42%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/04/12 23/02/12 04/11/11 18/08/11 20/04/11 24/02/11 28/10/10 -
Price 55.86 55.80 50.00 47.90 48.00 45.30 43.60 -
P/RPS 3.02 3.08 2.83 2.76 2.76 2.64 2.55 11.92%
P/EPS 29.90 30.63 29.98 28.22 28.16 27.14 23.32 18.00%
EY 3.34 3.26 3.34 3.54 3.55 3.68 4.29 -15.35%
DY 3.22 3.23 3.40 3.55 3.44 3.64 3.44 -4.30%
P/NAPS 15.65 20.07 25.00 23.95 16.00 17.29 14.83 3.64%

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