[NESTLE] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
05-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 49.0%
YoY- 35.62%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 3,710,752 3,377,800 3,300,024 3,056,076 2,745,320 2,621,232 2,526,628 6.60%
PBT 499,032 374,500 372,816 340,224 331,964 286,924 255,168 11.81%
Tax -121,652 -95,192 -93,032 -11,824 -89,812 -70,844 -65,532 10.85%
NP 377,380 279,308 279,784 328,400 242,152 216,080 189,636 12.14%
-
NP to SH 377,380 279,308 279,784 328,400 242,152 216,080 189,636 12.14%
-
Tax Rate 24.38% 25.42% 24.95% 3.48% 27.05% 24.69% 25.68% -
Total Cost 3,333,372 3,098,492 3,020,240 2,727,676 2,503,168 2,405,152 2,336,992 6.09%
-
Net Worth 729,338 633,085 604,963 461,973 375,138 403,274 466,587 7.72%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 573,996 140,685 140,689 - - - - -
Div Payout % 152.10% 50.37% 50.28% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 729,338 633,085 604,963 461,973 375,138 403,274 466,587 7.72%
NOSH 234,514 234,476 234,482 234,504 234,461 234,461 234,465 0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.17% 8.27% 8.48% 10.75% 8.82% 8.24% 7.51% -
ROE 51.74% 44.12% 46.25% 71.09% 64.55% 53.58% 40.64% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,582.32 1,440.57 1,407.37 1,303.21 1,170.90 1,117.98 1,077.61 6.60%
EPS 160.92 119.12 119.32 140.04 103.28 92.16 80.88 12.13%
DPS 244.76 60.00 60.00 0.00 0.00 0.00 0.00 -
NAPS 3.11 2.70 2.58 1.97 1.60 1.72 1.99 7.71%
Adjusted Per Share Value based on latest NOSH - 234,504
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,582.41 1,440.43 1,407.26 1,303.23 1,170.71 1,117.80 1,077.45 6.60%
EPS 160.93 119.11 119.31 140.04 103.26 92.14 80.87 12.14%
DPS 244.77 59.99 60.00 0.00 0.00 0.00 0.00 -
NAPS 3.1102 2.6997 2.5798 1.97 1.5997 1.7197 1.9897 7.72%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 27.75 24.40 24.20 24.00 22.60 20.20 19.90 -
P/RPS 1.75 1.69 1.72 1.84 1.93 1.81 1.85 -0.92%
P/EPS 17.24 20.48 20.28 17.14 21.88 21.92 24.60 -5.74%
EY 5.80 4.88 4.93 5.84 4.57 4.56 4.06 6.11%
DY 8.82 2.46 2.48 0.00 0.00 0.00 0.00 -
P/NAPS 8.92 9.04 9.38 12.18 14.13 11.74 10.00 -1.88%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/04/08 25/04/07 26/04/06 05/05/05 07/05/04 30/04/03 08/05/02 -
Price 30.00 24.70 24.50 24.50 20.80 20.00 19.60 -
P/RPS 1.90 1.71 1.74 1.88 1.78 1.79 1.82 0.71%
P/EPS 18.64 20.74 20.53 17.50 20.14 21.70 24.23 -4.27%
EY 5.36 4.82 4.87 5.72 4.97 4.61 4.13 4.43%
DY 8.16 2.43 2.45 0.00 0.00 0.00 0.00 -
P/NAPS 9.65 9.15 9.50 12.44 13.00 11.63 9.85 -0.34%

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