[NESTLE] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 45.13%
YoY- 23.1%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,904,420 2,559,332 2,487,746 2,353,621 2,190,192 2,003,548 1,968,597 6.69%
PBT 336,555 342,781 290,501 268,650 246,029 159,254 200,679 8.99%
Tax -72,947 -84,579 -77,755 -45,298 -64,590 -34,957 -42,749 9.30%
NP 263,608 258,202 212,746 223,352 181,439 124,297 157,930 8.90%
-
NP to SH 263,608 258,202 212,746 223,352 181,439 124,297 157,930 8.90%
-
Tax Rate 21.67% 24.67% 26.77% 16.86% 26.25% 21.95% 21.30% -
Total Cost 2,640,812 2,301,130 2,275,000 2,130,269 2,008,753 1,879,251 1,810,667 6.48%
-
Net Worth 447,906 586,236 513,573 410,358 321,276 269,701 377,587 2.88%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 260,747 82,073 82,077 59,091 82,077 82,082 70,357 24.37%
Div Payout % 98.91% 31.79% 38.58% 26.46% 45.24% 66.04% 44.55% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 447,906 586,236 513,573 410,358 321,276 269,701 377,587 2.88%
NOSH 234,505 234,494 234,508 234,490 234,508 234,522 234,526 -0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.08% 10.09% 8.55% 9.49% 8.28% 6.20% 8.02% -
ROE 58.85% 44.04% 41.42% 54.43% 56.47% 46.09% 41.83% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,238.53 1,091.42 1,060.83 1,003.72 933.95 854.31 839.39 6.69%
EPS 112.41 110.11 90.72 95.25 77.37 53.00 67.34 8.90%
DPS 111.19 35.00 35.00 25.20 35.00 35.00 30.00 24.37%
NAPS 1.91 2.50 2.19 1.75 1.37 1.15 1.61 2.88%
Adjusted Per Share Value based on latest NOSH - 234,473
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,238.56 1,091.40 1,060.87 1,003.68 933.98 854.39 839.49 6.69%
EPS 112.41 110.11 90.72 95.25 77.37 53.01 67.35 8.90%
DPS 111.19 35.00 35.00 25.20 35.00 35.00 30.00 24.37%
NAPS 1.91 2.4999 2.1901 1.7499 1.37 1.1501 1.6102 2.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 27.25 24.30 24.00 24.90 22.70 21.00 20.20 -
P/RPS 2.20 2.23 2.26 2.48 2.43 2.46 2.41 -1.50%
P/EPS 24.24 22.07 26.46 26.14 29.34 39.62 30.00 -3.48%
EY 4.13 4.53 3.78 3.83 3.41 2.52 3.33 3.65%
DY 4.08 1.44 1.46 1.01 1.54 1.67 1.49 18.26%
P/NAPS 14.27 9.72 10.96 14.23 16.57 18.26 12.55 2.16%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/10/08 25/10/07 09/11/06 10/11/05 04/11/04 02/01/04 06/11/02 -
Price 27.75 23.90 24.00 24.60 22.60 21.80 19.30 -
P/RPS 2.24 2.19 2.26 2.45 2.42 2.55 2.30 -0.43%
P/EPS 24.69 21.71 26.46 25.83 29.21 41.13 28.66 -2.45%
EY 4.05 4.61 3.78 3.87 3.42 2.43 3.49 2.50%
DY 4.01 1.46 1.46 1.02 1.55 1.61 1.55 17.14%
P/NAPS 14.53 9.56 10.96 14.06 16.50 18.96 11.99 3.25%

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