[NESTLE] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -70.82%
YoY- -34.26%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 963,893 950,632 972,648 856,696 787,795 773,820 710,991 5.20%
PBT 45,004 99,175 104,798 52,517 72,784 62,603 51,182 -2.12%
Tax -5,745 -12,951 -27,519 -18,677 -21,311 0 -12,211 -11.80%
NP 39,259 86,224 77,279 33,840 51,473 62,603 38,971 0.12%
-
NP to SH 39,259 86,224 77,279 33,840 51,473 43,295 38,971 0.12%
-
Tax Rate 12.77% 13.06% 26.26% 35.56% 29.28% 0.00% 23.86% -
Total Cost 924,634 864,408 895,369 822,856 736,322 711,217 672,020 5.45%
-
Net Worth 614,447 567,479 515,975 637,871 558,112 536,890 368,137 8.90%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 269,700 234,495 187,627 184,818 152,425 140,669 128,965 13.07%
Div Payout % 686.98% 271.96% 242.79% 546.15% 296.13% 324.91% 330.93% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 614,447 567,479 515,975 637,871 558,112 536,890 368,137 8.90%
NOSH 234,522 234,495 234,534 234,511 234,501 234,449 234,482 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.07% 9.07% 7.95% 3.95% 6.53% 8.09% 5.48% -
ROE 6.39% 15.19% 14.98% 5.31% 9.22% 8.06% 10.59% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 411.00 405.39 414.71 365.31 335.95 330.06 303.22 5.19%
EPS 16.74 36.77 32.95 14.43 21.95 18.54 16.62 0.11%
DPS 115.00 100.00 80.00 78.81 65.00 60.00 55.00 13.07%
NAPS 2.62 2.42 2.20 2.72 2.38 2.29 1.57 8.90%
Adjusted Per Share Value based on latest NOSH - 234,511
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 411.04 405.39 414.78 365.33 335.95 329.99 303.19 5.20%
EPS 16.74 36.77 32.95 14.43 21.95 18.46 16.62 0.11%
DPS 115.01 100.00 80.01 78.81 65.00 59.99 55.00 13.07%
NAPS 2.6202 2.42 2.2003 2.7201 2.38 2.2895 1.5699 8.90%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 43.34 33.10 27.00 26.25 24.80 24.30 23.10 -
P/RPS 10.54 8.16 6.51 7.19 7.38 7.36 7.62 5.55%
P/EPS 258.90 90.02 81.94 181.91 112.98 131.59 138.99 10.91%
EY 0.39 1.11 1.22 0.55 0.89 0.76 0.72 -9.70%
DY 2.65 3.02 2.96 3.00 2.62 2.47 2.38 1.80%
P/NAPS 16.54 13.68 12.27 9.65 10.42 10.61 14.71 1.97%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 28/02/08 27/02/07 23/02/06 24/02/05 -
Price 45.30 33.90 27.50 26.25 24.00 24.70 23.60 -
P/RPS 11.02 8.36 6.63 7.19 7.14 7.48 7.78 5.97%
P/EPS 270.61 92.19 83.46 181.91 109.34 133.75 142.00 11.34%
EY 0.37 1.08 1.20 0.55 0.91 0.75 0.70 -10.07%
DY 2.54 2.95 2.91 3.00 2.71 2.43 2.33 1.44%
P/NAPS 17.29 14.01 12.50 9.65 10.08 10.79 15.03 2.36%

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