[NESTLE] YoY Cumulative 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- -62.75%
YoY- 35.62%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 927,688 844,450 825,006 764,019 686,330 655,308 631,657 6.60%
PBT 124,758 93,625 93,204 85,056 82,991 71,731 63,792 11.81%
Tax -30,413 -23,798 -23,258 -2,956 -22,453 -17,711 -16,383 10.85%
NP 94,345 69,827 69,946 82,100 60,538 54,020 47,409 12.14%
-
NP to SH 94,345 69,827 69,946 82,100 60,538 54,020 47,409 12.14%
-
Tax Rate 24.38% 25.42% 24.95% 3.48% 27.05% 24.69% 25.68% -
Total Cost 833,343 774,623 755,060 681,919 625,792 601,288 584,248 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 143,499 35,171 35,172 - - - - -
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 12.94% 11.03% 11.56% 17.77% 16.14% 13.40% 10.16% -
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 395.58 360.14 351.84 325.80 292.73 279.49 269.40 6.60%
EPS 40.23 29.78 29.83 35.01 25.82 23.04 20.22 12.13%
DPS 61.19 15.00 15.00 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 395.60 360.11 351.81 325.81 292.68 279.45 269.36 6.60%
EPS 40.23 29.78 29.83 35.01 25.82 23.04 20.22 12.13%
DPS 61.19 15.00 15.00 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 7.02 6.78 6.88 7.37 7.72 7.23 7.39 -0.85%
P/EPS 68.98 81.93 81.13 68.55 87.53 87.67 98.42 -5.74%
EY 1.45 1.22 1.23 1.46 1.14 1.14 1.02 6.03%
DY 2.21 0.61 0.62 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 7.58 6.86 6.96 7.52 7.11 7.16 7.28 0.67%
P/EPS 74.57 82.94 82.13 69.98 80.56 86.81 96.93 -4.27%
EY 1.34 1.21 1.22 1.43 1.24 1.15 1.03 4.47%
DY 2.04 0.61 0.61 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