[NESTLE] YoY 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- -3.27%
YoY- 6.06%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 961,822 861,442 850,409 782,776 747,925 672,552 617,275 7.66%
PBT 113,063 153,565 106,454 96,428 87,866 44,029 66,907 9.12%
Tax -25,521 -37,599 -30,261 -26,977 -22,382 -5,252 -8,326 20.50%
NP 87,542 115,966 76,193 69,451 65,484 38,777 58,581 6.91%
-
NP to SH 87,542 115,966 76,193 69,451 65,484 38,777 58,581 6.91%
-
Tax Rate 22.57% 24.48% 28.43% 27.98% 25.47% 11.93% 12.44% -
Total Cost 874,280 745,476 774,216 713,325 682,441 633,775 558,694 7.74%
-
Net Worth 447,911 586,279 513,581 410,328 321,321 269,610 377,563 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 - - - - - - 70,353 -
Div Payout % - - - - - - 120.10% -
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 447,911 586,279 513,581 410,328 321,321 269,610 377,563 2.88%
NOSH 234,508 234,511 234,512 234,473 234,541 234,443 234,511 -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 9.10% 13.46% 8.96% 8.87% 8.76% 5.77% 9.49% -
ROE 19.54% 19.78% 14.84% 16.93% 20.38% 14.38% 15.52% -
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 410.14 367.33 362.63 333.84 318.89 286.87 263.22 7.66%
EPS 37.33 49.45 32.49 29.62 27.92 16.54 24.98 6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 30.00 -
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 410.16 367.35 362.65 333.81 318.94 286.80 263.23 7.66%
EPS 37.33 49.45 32.49 29.62 27.92 16.54 24.98 6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 30.00 -
NAPS 1.9101 2.5001 2.1901 1.7498 1.3702 1.1497 1.6101 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 6.64 6.62 6.62 7.46 7.12 7.32 7.67 -2.37%
P/EPS 73.00 49.14 73.87 84.06 81.30 126.96 80.86 -1.68%
EY 1.37 2.03 1.35 1.19 1.23 0.79 1.24 1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
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 6.77 6.51 6.62 7.37 7.09 7.60 7.33 -1.31%
P/EPS 74.34 48.33 73.87 83.05 80.95 131.80 77.26 -0.63%
EY 1.35 2.07 1.35 1.20 1.24 0.76 1.29 0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.55 -
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