[NESTLE] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -37.66%
YoY- 11.1%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 972,648 856,696 787,795 773,820 710,991 653,441 511,052 11.31%
PBT 104,798 52,517 72,784 62,603 51,182 42,863 33,525 20.89%
Tax -27,519 -18,677 -21,311 0 -12,211 -5,171 -8,870 20.74%
NP 77,279 33,840 51,473 62,603 38,971 37,692 24,655 20.95%
-
NP to SH 77,279 33,840 51,473 43,295 38,971 37,692 24,655 20.95%
-
Tax Rate 26.26% 35.56% 29.28% 0.00% 23.86% 12.06% 26.46% -
Total Cost 895,369 822,856 736,322 711,217 672,020 615,749 486,397 10.69%
-
Net Worth 515,975 637,871 558,112 536,890 368,137 304,913 361,262 6.11%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 187,627 184,818 152,425 140,669 128,965 117,274 140,751 4.90%
Div Payout % 242.79% 546.15% 296.13% 324.91% 330.93% 311.14% 570.88% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 515,975 637,871 558,112 536,890 368,137 304,913 361,262 6.11%
NOSH 234,534 234,511 234,501 234,449 234,482 234,548 234,586 -0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.95% 3.95% 6.53% 8.09% 5.48% 5.77% 4.82% -
ROE 14.98% 5.31% 9.22% 8.06% 10.59% 12.36% 6.82% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 414.71 365.31 335.95 330.06 303.22 278.59 217.85 11.31%
EPS 32.95 14.43 21.95 18.54 16.62 16.07 10.51 20.95%
DPS 80.00 78.81 65.00 60.00 55.00 50.00 60.00 4.90%
NAPS 2.20 2.72 2.38 2.29 1.57 1.30 1.54 6.11%
Adjusted Per Share Value based on latest NOSH - 234,449
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 414.74 365.30 335.92 329.96 303.17 278.63 217.91 11.31%
EPS 32.95 14.43 21.95 18.46 16.62 16.07 10.51 20.95%
DPS 80.00 78.81 64.99 59.98 54.99 50.01 60.02 4.90%
NAPS 2.2001 2.7199 2.3798 2.2893 1.5697 1.3002 1.5404 6.11%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 27.00 26.25 24.80 24.30 23.10 21.80 20.00 -
P/RPS 6.51 7.19 7.38 7.36 7.62 7.82 9.18 -5.56%
P/EPS 81.94 181.91 112.98 131.59 138.99 135.66 190.29 -13.09%
EY 1.22 0.55 0.89 0.76 0.72 0.74 0.53 14.89%
DY 2.96 3.00 2.62 2.47 2.38 2.29 3.00 -0.22%
P/NAPS 12.27 9.65 10.42 10.61 14.71 16.77 12.99 -0.94%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 23/02/06 24/02/05 26/02/04 27/02/03 -
Price 27.50 26.25 24.00 24.70 23.60 22.10 19.50 -
P/RPS 6.63 7.19 7.14 7.48 7.78 7.93 8.95 -4.87%
P/EPS 83.46 181.91 109.34 133.75 142.00 137.52 185.54 -12.45%
EY 1.20 0.55 0.91 0.75 0.70 0.73 0.54 14.22%
DY 2.91 3.00 2.71 2.43 2.33 2.26 3.08 -0.94%
P/NAPS 12.50 9.65 10.08 10.79 15.03 17.00 12.66 -0.21%

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