[NESTLE] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 18.34%
YoY- 13.94%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,300,024 3,056,076 2,745,320 2,621,232 2,526,628 2,494,984 1,999,128 8.70%
PBT 372,816 340,224 331,964 286,924 255,168 298,632 252,972 6.67%
Tax -93,032 -11,824 -89,812 -70,844 -65,532 -81,424 -77,164 3.16%
NP 279,784 328,400 242,152 216,080 189,636 217,208 175,808 8.04%
-
NP to SH 279,784 328,400 242,152 216,080 189,636 217,208 175,808 8.04%
-
Tax Rate 24.95% 3.48% 27.05% 24.69% 25.68% 27.27% 30.50% -
Total Cost 3,020,240 2,727,676 2,503,168 2,405,152 2,336,992 2,277,776 1,823,320 8.77%
-
Net Worth 604,963 461,973 375,138 403,274 466,587 311,837 281,442 13.59%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 140,689 - - - - - - -
Div Payout % 50.28% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 604,963 461,973 375,138 403,274 466,587 311,837 281,442 13.59%
NOSH 234,482 234,504 234,461 234,461 234,465 234,464 234,535 -0.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.48% 10.75% 8.82% 8.24% 7.51% 8.71% 8.79% -
ROE 46.25% 71.09% 64.55% 53.58% 40.64% 69.65% 62.47% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,407.37 1,303.21 1,170.90 1,117.98 1,077.61 1,064.12 852.38 8.71%
EPS 119.32 140.04 103.28 92.16 80.88 92.64 74.96 8.05%
DPS 60.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 1.97 1.60 1.72 1.99 1.33 1.20 13.60%
Adjusted Per Share Value based on latest NOSH - 234,461
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,407.26 1,303.23 1,170.71 1,117.80 1,077.45 1,063.96 852.51 8.70%
EPS 119.31 140.04 103.26 92.14 80.87 92.63 74.97 8.04%
DPS 60.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5798 1.97 1.5997 1.7197 1.9897 1.3298 1.2002 13.59%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 24.20 24.00 22.60 20.20 19.90 20.40 18.10 -
P/RPS 1.72 1.84 1.93 1.81 1.85 1.92 2.12 -3.42%
P/EPS 20.28 17.14 21.88 21.92 24.60 22.02 24.15 -2.86%
EY 4.93 5.84 4.57 4.56 4.06 4.54 4.14 2.95%
DY 2.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.38 12.18 14.13 11.74 10.00 15.34 15.08 -7.60%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/04/06 05/05/05 07/05/04 30/04/03 08/05/02 18/05/01 26/05/00 -
Price 24.50 24.50 20.80 20.00 19.60 20.20 17.90 -
P/RPS 1.74 1.88 1.78 1.79 1.82 1.90 2.10 -3.08%
P/EPS 20.53 17.50 20.14 21.70 24.23 21.80 23.88 -2.48%
EY 4.87 5.72 4.97 4.61 4.13 4.59 4.19 2.53%
DY 2.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.50 12.44 13.00 11.63 9.85 15.19 14.92 -7.24%

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