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

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
06-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 58.31%
YoY- -13.92%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,637,337 1,570,845 1,442,267 1,330,996 1,351,322 1,282,189 1,058,051 7.54%
PBT 184,046 172,223 158,163 115,225 133,772 138,948 132,357 5.64%
Tax -47,493 -18,321 -42,208 -29,705 -34,423 -32,210 -28,276 9.02%
NP 136,553 153,902 115,955 85,520 99,349 106,738 104,081 4.62%
-
NP to SH 136,553 153,902 115,955 85,520 99,349 106,738 104,081 4.62%
-
Tax Rate 25.80% 10.64% 26.69% 25.78% 25.73% 23.18% 21.36% -
Total Cost 1,500,784 1,416,943 1,326,312 1,245,476 1,251,973 1,175,451 953,970 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 82,077 59,093 82,071 82,072 70,343 70,345 - -
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 28.13% 37.94% 37.18% 27.01% 26.48% 33.97% 35.22% -
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 698.21 669.87 615.07 567.60 576.31 546.81 451.15 7.54%
EPS 58.23 65.63 49.45 36.47 42.37 45.52 44.38 4.62%
DPS 35.00 25.20 35.00 35.00 30.00 30.00 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 698.22 669.87 615.04 567.59 576.26 546.78 451.19 7.54%
EPS 58.23 65.63 49.45 36.47 42.37 45.52 44.38 4.62%
DPS 35.00 25.20 35.00 35.00 30.00 30.00 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 3.24 3.55 3.58 3.61 3.56 3.66 3.90 -3.04%
P/EPS 38.81 36.26 44.49 56.21 48.38 43.94 39.66 -0.36%
EY 2.58 2.76 2.25 1.78 2.07 2.28 2.52 0.39%
DY 1.55 1.06 1.59 1.71 1.46 1.50 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 3.35 3.72 3.58 3.66 3.52 3.71 4.21 -3.73%
P/EPS 40.19 37.94 44.49 57.03 47.91 44.60 42.81 -1.04%
EY 2.49 2.64 2.25 1.75 2.09 2.24 2.34 1.04%
DY 1.50 1.01 1.59 1.68 1.48 1.48 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