[NESTLE] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
09-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2.2%
YoY- 8.26%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,908,794 3,841,259 3,660,736 3,336,094 3,193,933 3,029,761 2,768,260 5.91%
PBT 493,673 452,536 429,573 368,454 343,077 311,271 245,056 12.37%
Tax -88,738 -101,906 -103,702 -98,552 -74,470 -52,914 -52,631 9.09%
NP 404,935 350,630 325,871 269,902 268,607 258,357 192,425 13.19%
-
NP to SH 404,935 350,630 325,871 269,902 249,299 258,357 192,425 13.19%
-
Tax Rate 17.98% 22.52% 24.14% 26.75% 21.71% 17.00% 21.48% -
Total Cost 3,503,859 3,490,629 3,334,865 3,066,192 2,925,326 2,771,404 2,575,835 5.25%
-
Net Worth 579,203 513,574 485,395 518,212 485,480 405,674 311,916 10.86%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 351,743 304,881 445,562 234,494 222,748 188,057 199,357 9.92%
Div Payout % 86.86% 86.95% 136.73% 86.88% 89.35% 72.79% 103.60% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 579,203 513,574 485,395 518,212 485,480 405,674 311,916 10.86%
NOSH 234,495 234,508 234,490 234,485 234,531 234,493 234,523 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.36% 9.13% 8.90% 8.09% 8.41% 8.53% 6.95% -
ROE 69.91% 68.27% 67.14% 52.08% 51.35% 63.69% 61.69% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,666.90 1,638.00 1,561.14 1,422.73 1,361.83 1,292.04 1,180.37 5.91%
EPS 172.68 149.52 138.97 115.10 106.30 110.18 82.05 13.19%
DPS 150.00 130.00 190.00 100.00 95.00 80.20 85.00 9.92%
NAPS 2.47 2.19 2.07 2.21 2.07 1.73 1.33 10.86%
Adjusted Per Share Value based on latest NOSH - 234,485
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,666.72 1,637.92 1,560.95 1,422.52 1,361.90 1,291.90 1,180.39 5.91%
EPS 172.67 149.51 138.95 115.09 106.30 110.16 82.05 13.19%
DPS 149.98 130.00 189.99 99.99 94.98 80.19 85.01 9.91%
NAPS 2.4697 2.1899 2.0697 2.2097 2.0701 1.7298 1.33 10.86%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 35.00 31.25 29.00 24.10 22.60 23.80 22.00 -
P/RPS 2.10 1.91 1.86 1.69 1.66 1.84 1.86 2.04%
P/EPS 20.27 20.90 20.87 20.94 21.26 21.60 26.81 -4.55%
EY 4.93 4.78 4.79 4.78 4.70 4.63 3.73 4.75%
DY 4.29 4.16 6.55 4.15 4.20 3.37 3.86 1.77%
P/NAPS 14.17 14.27 14.01 10.90 10.92 13.76 16.54 -2.54%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 07/08/08 09/08/07 03/08/06 04/08/05 05/08/04 -
Price 39.48 33.80 27.00 24.10 23.40 24.90 22.00 -
P/RPS 2.37 2.06 1.73 1.69 1.72 1.93 1.86 4.11%
P/EPS 22.86 22.61 19.43 20.94 22.01 22.60 26.81 -2.62%
EY 4.37 4.42 5.15 4.78 4.54 4.42 3.73 2.67%
DY 3.80 3.85 7.04 4.15 4.06 3.22 3.86 -0.26%
P/NAPS 15.98 15.43 13.04 10.90 11.30 14.39 16.54 -0.57%

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