[NESTLE] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2.8%
YoY- 52.88%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 787,795 773,820 710,991 653,441 511,052 632,037 553,535 6.05%
PBT 72,784 62,603 51,182 42,863 33,525 54,148 56,179 4.40%
Tax -21,311 0 -12,211 -5,171 -8,870 -7,053 -9,555 14.29%
NP 51,473 62,603 38,971 37,692 24,655 47,095 46,624 1.66%
-
NP to SH 51,473 43,295 38,971 37,692 24,655 47,095 46,624 1.66%
-
Tax Rate 29.28% 0.00% 23.86% 12.06% 26.46% 13.03% 17.01% -
Total Cost 736,322 711,217 672,020 615,749 486,397 584,942 506,911 6.41%
-
Net Worth 558,112 536,890 368,137 304,913 361,262 415,130 250,944 14.24%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 152,425 140,669 128,965 117,274 140,751 171,751 201,693 -4.55%
Div Payout % 296.13% 324.91% 330.93% 311.14% 570.88% 364.69% 432.60% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 558,112 536,890 368,137 304,913 361,262 415,130 250,944 14.24%
NOSH 234,501 234,449 234,482 234,548 234,586 234,536 234,527 -0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.53% 8.09% 5.48% 5.77% 4.82% 7.45% 8.42% -
ROE 9.22% 8.06% 10.59% 12.36% 6.82% 11.34% 18.58% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 335.95 330.06 303.22 278.59 217.85 269.48 236.02 6.05%
EPS 21.95 18.54 16.62 16.07 10.51 20.08 19.88 1.66%
DPS 65.00 60.00 55.00 50.00 60.00 73.23 86.00 -4.55%
NAPS 2.38 2.29 1.57 1.30 1.54 1.77 1.07 14.24%
Adjusted Per Share Value based on latest NOSH - 234,548
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 335.95 329.99 303.19 278.65 217.93 269.53 236.05 6.05%
EPS 21.95 18.46 16.62 16.07 10.51 20.08 19.88 1.66%
DPS 65.00 59.99 55.00 50.01 60.02 73.24 86.01 -4.55%
NAPS 2.38 2.2895 1.5699 1.3003 1.5406 1.7703 1.0701 14.24%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 24.80 24.30 23.10 21.80 20.00 20.50 21.00 -
P/RPS 7.38 7.36 7.62 7.82 9.18 7.61 8.90 -3.07%
P/EPS 112.98 131.59 138.99 135.66 190.29 102.09 105.63 1.12%
EY 0.89 0.76 0.72 0.74 0.53 0.98 0.95 -1.08%
DY 2.62 2.47 2.38 2.29 3.00 3.57 4.10 -7.18%
P/NAPS 10.42 10.61 14.71 16.77 12.99 11.58 19.63 -10.01%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 24/02/05 26/02/04 27/02/03 28/02/02 27/02/01 -
Price 24.00 24.70 23.60 22.10 19.50 19.30 20.40 -
P/RPS 7.14 7.48 7.78 7.93 8.95 7.16 8.64 -3.12%
P/EPS 109.34 133.75 142.00 137.52 185.54 96.12 102.62 1.06%
EY 0.91 0.75 0.70 0.73 0.54 1.04 0.97 -1.05%
DY 2.71 2.43 2.33 2.26 3.08 3.79 4.22 -7.11%
P/NAPS 10.08 10.79 15.03 17.00 12.66 10.90 19.07 -10.07%

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