[NESTLE] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
06-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -20.84%
YoY- -13.92%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 3,274,674 3,141,690 2,884,534 2,661,992 2,702,644 2,564,378 2,116,102 7.54%
PBT 368,092 344,446 316,326 230,450 267,544 277,896 264,714 5.64%
Tax -94,986 -36,642 -84,416 -59,410 -68,846 -64,420 -56,552 9.02%
NP 273,106 307,804 231,910 171,040 198,698 213,476 208,162 4.62%
-
NP to SH 273,106 307,804 231,910 171,040 198,698 213,476 208,162 4.62%
-
Tax Rate 25.80% 10.64% 26.69% 25.78% 25.73% 23.18% 21.36% -
Total Cost 3,001,568 2,833,886 2,652,624 2,490,952 2,503,946 2,350,902 1,907,940 7.84%
-
Net Worth 485,427 405,684 311,870 316,567 375,167 314,211 295,498 8.62%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 164,154 118,187 164,142 164,145 140,687 140,691 - -
Div Payout % 60.11% 38.40% 70.78% 95.97% 70.80% 65.91% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 485,427 405,684 311,870 316,567 375,167 314,211 295,498 8.62%
NOSH 234,506 234,499 234,489 234,494 234,479 234,485 234,522 -0.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.34% 9.80% 8.04% 6.43% 7.35% 8.32% 9.84% -
ROE 56.26% 75.87% 74.36% 54.03% 52.96% 67.94% 70.44% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,396.41 1,339.74 1,230.13 1,135.21 1,152.61 1,093.62 902.30 7.54%
EPS 116.46 131.26 98.90 72.94 84.74 91.04 88.76 4.62%
DPS 70.00 50.40 70.00 70.00 60.00 60.00 0.00 -
NAPS 2.07 1.73 1.33 1.35 1.60 1.34 1.26 8.62%
Adjusted Per Share Value based on latest NOSH - 234,549
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,396.45 1,339.74 1,230.08 1,135.18 1,152.51 1,093.55 902.39 7.54%
EPS 116.46 131.26 98.90 72.94 84.73 91.03 88.77 4.62%
DPS 70.00 50.40 70.00 70.00 59.99 60.00 0.00 -
NAPS 2.0701 1.73 1.3299 1.35 1.5999 1.3399 1.2601 8.62%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 22.60 23.80 22.00 20.50 20.50 20.00 17.60 -
P/RPS 1.62 1.78 1.79 1.81 1.78 1.83 1.95 -3.04%
P/EPS 19.41 18.13 22.24 28.11 24.19 21.97 19.83 -0.35%
EY 5.15 5.52 4.50 3.56 4.13 4.55 5.04 0.36%
DY 3.10 2.12 3.18 3.41 2.93 3.00 0.00 -
P/NAPS 10.92 13.76 16.54 15.19 12.81 14.93 13.97 -4.02%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 03/08/06 04/08/05 05/08/04 06/08/03 21/08/02 10/08/01 23/08/00 -
Price 23.40 24.90 22.00 20.80 20.30 20.30 19.00 -
P/RPS 1.68 1.86 1.79 1.83 1.76 1.86 2.11 -3.72%
P/EPS 20.09 18.97 22.24 28.52 23.96 22.30 21.41 -1.05%
EY 4.98 5.27 4.50 3.51 4.17 4.48 4.67 1.07%
DY 2.99 2.02 3.18 3.37 2.96 2.96 0.00 -
P/NAPS 11.30 14.39 16.54 15.41 12.69 15.15 15.08 -4.69%

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