[NESTLE] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -8.46%
YoY- 75.93%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 853,440 812,331 806,826 755,937 675,688 719,665 658,443 4.41%
PBT 95,591 90,842 87,167 75,173 43,494 69,947 64,291 6.83%
Tax -23,182 -24,235 -15,365 -19,755 -11,994 -18,007 -11,855 11.81%
NP 72,409 66,607 71,802 55,418 31,500 51,940 52,436 5.52%
-
NP to SH 72,409 66,607 71,802 55,418 31,500 51,940 52,436 5.52%
-
Tax Rate 24.25% 26.68% 17.63% 26.28% 27.58% 25.74% 18.44% -
Total Cost 781,031 745,724 735,024 700,519 644,188 667,725 606,007 4.31%
-
Net Worth 518,212 485,480 405,674 311,916 316,641 375,187 314,240 8.69%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 46,897 46,906 59,092 82,083 82,092 70,347 70,352 -6.53%
Div Payout % 64.77% 70.42% 82.30% 148.12% 260.61% 135.44% 134.17% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 518,212 485,480 405,674 311,916 316,641 375,187 314,240 8.69%
NOSH 234,485 234,531 234,493 234,523 234,549 234,492 234,508 -0.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.48% 8.20% 8.90% 7.33% 4.66% 7.22% 7.96% -
ROE 13.97% 13.72% 17.70% 17.77% 9.95% 13.84% 16.69% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 363.96 346.36 344.07 322.33 288.08 306.90 280.78 4.41%
EPS 30.88 28.40 30.62 23.63 13.43 22.15 22.36 5.52%
DPS 20.00 20.00 25.20 35.00 35.00 30.00 30.00 -6.53%
NAPS 2.21 2.07 1.73 1.33 1.35 1.60 1.34 8.69%
Adjusted Per Share Value based on latest NOSH - 234,523
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 363.94 346.41 344.06 322.36 288.14 306.89 280.79 4.41%
EPS 30.88 28.40 30.62 23.63 13.43 22.15 22.36 5.52%
DPS 20.00 20.00 25.20 35.00 35.01 30.00 30.00 -6.53%
NAPS 2.2099 2.0703 1.73 1.3301 1.3503 1.5999 1.34 8.69%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 24.10 22.60 23.80 22.00 20.50 20.50 20.00 -
P/RPS 6.62 6.52 6.92 6.83 7.12 6.68 7.12 -1.20%
P/EPS 78.04 79.58 77.73 93.10 152.64 92.55 89.45 -2.24%
EY 1.28 1.26 1.29 1.07 0.66 1.08 1.12 2.24%
DY 0.83 0.88 1.06 1.59 1.71 1.46 1.50 -9.38%
P/NAPS 10.90 10.92 13.76 16.54 15.19 12.81 14.93 -5.10%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 09/08/07 03/08/06 04/08/05 05/08/04 06/08/03 21/08/02 10/08/01 -
Price 24.10 23.40 24.90 22.00 20.80 20.30 20.30 -
P/RPS 6.62 6.76 7.24 6.83 7.22 6.61 7.23 -1.45%
P/EPS 78.04 82.39 81.32 93.10 154.88 91.65 90.79 -2.48%
EY 1.28 1.21 1.23 1.07 0.65 1.09 1.10 2.55%
DY 0.83 0.85 1.01 1.59 1.68 1.48 1.48 -9.18%
P/NAPS 10.90 11.30 14.39 16.54 15.41 12.69 15.15 -5.33%

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