[NESTLE] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.54%
YoY- 19.71%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 3,761,116 3,347,127 3,261,566 3,064,612 2,843,633 2,514,600 2,600,634 6.33%
PBT 389,071 415,565 353,103 319,833 288,893 192,779 254,794 7.30%
Tax -91,624 -105,890 -77,754 -57,509 -69,761 -43,827 -49,769 10.69%
NP 297,447 309,675 275,349 262,324 219,132 148,952 205,025 6.39%
-
NP to SH 297,447 309,675 256,041 262,324 219,132 148,952 205,025 6.39%
-
Tax Rate 23.55% 25.48% 22.02% 17.98% 24.15% 22.73% 19.53% -
Total Cost 3,463,669 3,037,452 2,986,217 2,802,288 2,624,501 2,365,648 2,395,609 6.33%
-
Net Worth 447,911 586,279 513,581 410,328 321,321 269,610 377,563 2.88%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 445,562 234,494 222,748 188,057 199,357 222,843 312,452 6.08%
Div Payout % 149.80% 75.72% 87.00% 71.69% 90.98% 149.61% 152.40% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 447,911 586,279 513,581 410,328 321,321 269,610 377,563 2.88%
NOSH 234,508 234,511 234,512 234,473 234,541 234,443 234,511 -0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.91% 9.25% 8.44% 8.56% 7.71% 5.92% 7.88% -
ROE 66.41% 52.82% 49.85% 63.93% 68.20% 55.25% 54.30% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,603.83 1,427.28 1,390.79 1,307.02 1,212.42 1,072.58 1,108.96 6.33%
EPS 126.84 132.05 109.18 111.88 93.43 63.53 87.43 6.39%
DPS 190.00 100.00 95.00 80.20 85.00 95.00 133.23 6.08%
NAPS 1.91 2.50 2.19 1.75 1.37 1.15 1.61 2.88%
Adjusted Per Share Value based on latest NOSH - 234,473
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,603.75 1,427.22 1,390.74 1,306.76 1,212.53 1,072.23 1,108.92 6.33%
EPS 126.83 132.05 109.18 111.86 93.44 63.51 87.42 6.39%
DPS 189.99 99.99 94.98 80.19 85.01 95.02 133.23 6.08%
NAPS 1.9099 2.4999 2.1899 1.7497 1.3701 1.1496 1.6099 2.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 27.25 24.30 24.00 24.90 22.70 21.00 20.20 -
P/RPS 1.70 1.70 1.73 1.91 1.87 1.96 1.82 -1.12%
P/EPS 21.48 18.40 21.98 22.26 24.30 33.05 23.11 -1.21%
EY 4.65 5.43 4.55 4.49 4.12 3.03 4.33 1.19%
DY 6.97 4.12 3.96 3.22 3.74 4.52 6.60 0.91%
P/NAPS 14.27 9.72 10.96 14.23 16.57 18.26 12.55 2.16%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/10/08 25/10/07 09/11/06 10/11/05 04/11/04 02/01/04 06/11/02 -
Price 27.75 23.90 24.00 24.60 22.60 21.80 19.30 -
P/RPS 1.73 1.67 1.73 1.88 1.86 2.03 1.74 -0.09%
P/EPS 21.88 18.10 21.98 21.99 24.19 34.31 22.08 -0.15%
EY 4.57 5.53 4.55 4.55 4.13 2.91 4.53 0.14%
DY 6.85 4.18 3.96 3.26 3.76 4.36 6.90 -0.12%
P/NAPS 14.53 9.56 10.96 14.06 16.50 18.96 11.99 3.25%

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