[NESTLE] YoY Quarter Result on 31-Mar-2009 [#1]

Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 29.86%
YoY- 6.37%
Quarter Report
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,164,128 1,072,760 1,020,487 983,932 927,688 844,450 825,006 5.90%
PBT 206,827 191,107 170,617 130,404 124,758 93,625 93,204 14.19%
Tax -48,747 -43,955 -31,819 -30,050 -30,413 -23,798 -23,258 13.11%
NP 158,080 147,152 138,798 100,354 94,345 69,827 69,946 14.54%
-
NP to SH 158,080 147,152 138,798 100,354 94,345 69,827 69,946 14.54%
-
Tax Rate 23.57% 23.00% 18.65% 23.04% 24.38% 25.42% 24.95% -
Total Cost 1,006,048 925,608 881,689 883,578 833,343 774,623 755,060 4.89%
-
Net Worth 837,164 703,514 710,521 616,805 729,338 633,085 604,963 5.55%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 143,499 35,171 35,172 -
Div Payout % - - - - 152.10% 50.37% 50.28% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 837,164 703,514 710,521 616,805 729,338 633,085 604,963 5.55%
NOSH 234,500 234,504 234,495 234,526 234,514 234,476 234,482 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.58% 13.72% 13.60% 10.20% 10.17% 8.27% 8.48% -
ROE 18.88% 20.92% 19.53% 16.27% 12.94% 11.03% 11.56% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 496.43 457.46 435.18 419.54 395.58 360.14 351.84 5.90%
EPS 67.41 62.75 59.19 42.79 40.23 29.78 29.83 14.54%
DPS 0.00 0.00 0.00 0.00 61.19 15.00 15.00 -
NAPS 3.57 3.00 3.03 2.63 3.11 2.70 2.58 5.55%
Adjusted Per Share Value based on latest NOSH - 234,526
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 496.45 457.49 435.19 419.60 395.62 360.12 351.83 5.90%
EPS 67.41 62.75 59.19 42.80 40.23 29.78 29.83 14.54%
DPS 0.00 0.00 0.00 0.00 61.20 15.00 15.00 -
NAPS 3.5701 3.0002 3.0301 2.6304 3.1103 2.6998 2.5799 5.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 56.00 46.80 34.14 29.50 27.75 24.40 24.20 -
P/RPS 11.28 10.23 7.84 7.03 7.02 6.78 6.88 8.58%
P/EPS 83.07 74.58 57.68 68.94 68.98 81.93 81.13 0.39%
EY 1.20 1.34 1.73 1.45 1.45 1.22 1.23 -0.41%
DY 0.00 0.00 0.00 0.00 2.21 0.61 0.62 -
P/NAPS 15.69 15.60 11.27 11.22 8.92 9.04 9.38 8.94%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/04/12 20/04/11 21/04/10 15/04/09 23/04/08 25/04/07 26/04/06 -
Price 55.86 48.00 35.18 29.50 30.00 24.70 24.50 -
P/RPS 11.25 10.49 8.08 7.03 7.58 6.86 6.96 8.32%
P/EPS 82.86 76.49 59.44 68.94 74.57 82.94 82.13 0.14%
EY 1.21 1.31 1.68 1.45 1.34 1.21 1.22 -0.13%
DY 0.00 0.00 0.00 0.00 2.04 0.61 0.61 -
P/NAPS 15.65 16.00 11.61 11.22 9.65 9.15 9.50 8.66%

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