[NESTLE] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
03-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 95.23%
YoY- -11.27%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,906,789 1,942,598 1,697,890 1,637,337 1,570,845 1,442,267 1,330,996 6.16%
PBT 234,675 223,491 189,216 184,046 172,223 158,163 115,225 12.57%
Tax -48,866 -47,426 -46,980 -47,493 -18,321 -42,208 -29,705 8.64%
NP 185,809 176,065 142,236 136,553 153,902 115,955 85,520 13.79%
-
NP to SH 185,809 176,065 142,236 136,553 153,902 115,955 85,520 13.79%
-
Tax Rate 20.82% 21.22% 24.83% 25.80% 10.64% 26.69% 25.78% -
Total Cost 1,720,980 1,766,533 1,555,654 1,500,784 1,416,943 1,326,312 1,245,476 5.53%
-
Net Worth 513,530 485,421 518,287 485,427 405,684 311,870 316,567 8.38%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 117,244 260,744 82,081 82,077 59,093 82,071 82,072 6.11%
Div Payout % 63.10% 148.10% 57.71% 60.11% 38.40% 70.78% 95.97% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 513,530 485,421 518,287 485,427 405,684 311,870 316,567 8.38%
NOSH 234,488 234,503 234,519 234,506 234,499 234,489 234,494 -0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.74% 9.06% 8.38% 8.34% 9.80% 8.04% 6.43% -
ROE 36.18% 36.27% 27.44% 28.13% 37.94% 37.18% 27.01% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 813.17 828.39 723.99 698.21 669.87 615.07 567.60 6.16%
EPS 79.24 75.08 60.65 58.23 65.63 49.45 36.47 13.79%
DPS 50.00 111.19 35.00 35.00 25.20 35.00 35.00 6.11%
NAPS 2.19 2.07 2.21 2.07 1.73 1.33 1.35 8.38%
Adjusted Per Share Value based on latest NOSH - 234,531
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 813.13 828.40 724.05 698.22 669.87 615.04 567.59 6.16%
EPS 79.24 75.08 60.66 58.23 65.63 49.45 36.47 13.79%
DPS 50.00 111.19 35.00 35.00 25.20 35.00 35.00 6.11%
NAPS 2.1899 2.07 2.2102 2.0701 1.73 1.3299 1.35 8.38%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 31.25 29.00 24.10 22.60 23.80 22.00 20.50 -
P/RPS 3.84 3.50 3.33 3.24 3.55 3.58 3.61 1.03%
P/EPS 39.44 38.63 39.74 38.81 36.26 44.49 56.21 -5.72%
EY 2.54 2.59 2.52 2.58 2.76 2.25 1.78 6.09%
DY 1.60 3.83 1.45 1.55 1.06 1.59 1.71 -1.10%
P/NAPS 14.27 14.01 10.90 10.92 13.76 16.54 15.19 -1.03%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 07/08/08 09/08/07 03/08/06 04/08/05 05/08/04 06/08/03 -
Price 33.80 27.00 24.10 23.40 24.90 22.00 20.80 -
P/RPS 4.16 3.26 3.33 3.35 3.72 3.58 3.66 2.15%
P/EPS 42.66 35.96 39.74 40.19 37.94 44.49 57.03 -4.71%
EY 2.34 2.78 2.52 2.49 2.64 2.25 1.75 4.95%
DY 1.48 4.12 1.45 1.50 1.01 1.59 1.68 -2.08%
P/NAPS 15.43 13.04 10.90 11.30 14.39 16.54 15.41 0.02%

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