[NESTLE] YoY Annualized 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- -15.17%
YoY- 10.53%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 4,026,319 3,744,233 3,877,068 3,416,028 3,275,541 3,127,441 2,901,183 5.61%
PBT 465,744 440,261 441,353 395,298 363,285 331,253 297,209 7.77%
Tax -74,346 -88,468 -100,466 -103,256 -99,066 0 -76,801 -0.53%
NP 391,398 351,793 340,887 292,042 264,219 331,253 220,408 10.03%
-
NP to SH 391,398 351,793 340,887 292,042 264,219 266,819 220,408 10.03%
-
Tax Rate 15.96% 20.09% 22.76% 26.12% 27.27% 0.00% 25.84% -
Total Cost 3,634,921 3,392,440 3,536,181 3,123,986 3,011,322 2,796,188 2,680,775 5.20%
-
Net Worth 614,380 567,483 515,891 637,830 558,126 537,014 368,167 8.90%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 386,919 351,746 448,333 266,880 234,506 199,797 188,070 12.76%
Div Payout % 98.86% 99.99% 131.52% 91.38% 88.75% 74.88% 85.33% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 614,380 567,483 515,891 637,830 558,126 537,014 368,167 8.90%
NOSH 234,496 234,497 234,496 234,496 234,506 234,504 234,501 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.72% 9.40% 8.79% 8.55% 8.07% 10.59% 7.60% -
ROE 63.71% 61.99% 66.08% 45.79% 47.34% 49.69% 59.87% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,717.01 1,596.71 1,653.36 1,456.75 1,396.78 1,333.64 1,237.17 5.61%
EPS 166.91 150.02 145.37 124.54 112.67 113.78 93.99 10.03%
DPS 165.00 150.00 191.19 113.81 100.00 85.20 80.20 12.77%
NAPS 2.62 2.42 2.20 2.72 2.38 2.29 1.57 8.90%
Adjusted Per Share Value based on latest NOSH - 234,511
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,716.98 1,596.69 1,653.33 1,456.73 1,396.82 1,333.66 1,237.18 5.61%
EPS 166.91 150.02 145.37 124.54 112.67 113.78 93.99 10.03%
DPS 165.00 150.00 191.19 113.81 100.00 85.20 80.20 12.77%
NAPS 2.62 2.42 2.20 2.72 2.3801 2.29 1.57 8.90%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 43.34 33.10 27.00 26.25 24.80 24.30 23.10 -
P/RPS 2.52 2.07 1.63 1.80 1.78 1.82 1.87 5.09%
P/EPS 25.97 22.06 18.57 21.08 22.01 21.36 24.58 0.92%
EY 3.85 4.53 5.38 4.74 4.54 4.68 4.07 -0.92%
DY 3.81 4.53 7.08 4.34 4.03 3.51 3.47 1.56%
P/NAPS 16.54 13.68 12.27 9.65 10.42 10.61 14.71 1.97%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 28/02/08 27/02/07 23/02/06 24/02/05 -
Price 45.30 33.90 27.50 26.25 24.00 24.70 23.60 -
P/RPS 2.64 2.12 1.66 1.80 1.72 1.85 1.91 5.54%
P/EPS 27.14 22.60 18.92 21.08 21.30 21.71 25.11 1.30%
EY 3.68 4.43 5.29 4.74 4.69 4.61 3.98 -1.29%
DY 3.64 4.42 6.95 4.34 4.17 3.45 3.40 1.14%
P/NAPS 17.29 14.01 12.50 9.65 10.08 10.79 15.03 2.36%

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