[NESTLE] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.1%
YoY- 11.57%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,099,799 1,072,828 963,893 950,632 972,648 856,696 787,795 5.71%
PBT 112,864 101,847 45,004 99,175 104,798 52,517 72,784 7.57%
Tax -13,385 -26,579 -5,745 -12,951 -27,519 -18,677 -21,311 -7.45%
NP 99,479 75,268 39,259 86,224 77,279 33,840 51,473 11.59%
-
NP to SH 99,479 75,268 39,259 86,224 77,279 33,840 51,473 11.59%
-
Tax Rate 11.86% 26.10% 12.77% 13.06% 26.26% 35.56% 29.28% -
Total Cost 1,000,320 997,560 924,634 864,408 895,369 822,856 736,322 5.23%
-
Net Worth 750,400 651,881 614,447 567,479 515,975 637,871 558,112 5.05%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 363,475 293,112 269,700 234,495 187,627 184,818 152,425 15.57%
Div Payout % 365.38% 389.42% 686.98% 271.96% 242.79% 546.15% 296.13% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 750,400 651,881 614,447 567,479 515,975 637,871 558,112 5.05%
NOSH 234,500 234,489 234,522 234,495 234,534 234,511 234,501 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.05% 7.02% 4.07% 9.07% 7.95% 3.95% 6.53% -
ROE 13.26% 11.55% 6.39% 15.19% 14.98% 5.31% 9.22% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 469.00 457.52 411.00 405.39 414.71 365.31 335.95 5.71%
EPS 42.42 32.09 16.74 36.77 32.95 14.43 21.95 11.59%
DPS 155.00 125.00 115.00 100.00 80.00 78.81 65.00 15.57%
NAPS 3.20 2.78 2.62 2.42 2.20 2.72 2.38 5.05%
Adjusted Per Share Value based on latest NOSH - 234,495
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 469.00 457.50 411.04 405.39 414.78 365.33 335.95 5.71%
EPS 42.42 32.10 16.74 36.77 32.95 14.43 21.95 11.59%
DPS 155.00 124.99 115.01 100.00 80.01 78.81 65.00 15.57%
NAPS 3.20 2.7799 2.6202 2.42 2.2003 2.7201 2.38 5.05%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 62.84 56.20 43.34 33.10 27.00 26.25 24.80 -
P/RPS 13.40 12.28 10.54 8.16 6.51 7.19 7.38 10.44%
P/EPS 148.13 175.09 258.90 90.02 81.94 181.91 112.98 4.61%
EY 0.68 0.57 0.39 1.11 1.22 0.55 0.89 -4.38%
DY 2.47 2.22 2.65 3.02 2.96 3.00 2.62 -0.97%
P/NAPS 19.64 20.22 16.54 13.68 12.27 9.65 10.42 11.13%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 58.70 55.80 45.30 33.90 27.50 26.25 24.00 -
P/RPS 12.52 12.20 11.02 8.36 6.63 7.19 7.14 9.80%
P/EPS 138.37 173.84 270.61 92.19 83.46 181.91 109.34 3.99%
EY 0.72 0.58 0.37 1.08 1.20 0.55 0.91 -3.82%
DY 2.64 2.24 2.54 2.95 2.91 3.00 2.71 -0.43%
P/NAPS 18.34 20.07 17.29 14.01 12.50 9.65 10.08 10.47%

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