[NESTLE] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.74%
YoY- 20.95%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 4,013,058 3,766,249 3,761,116 3,347,127 3,261,566 3,064,612 2,843,633 5.90%
PBT 519,914 445,884 389,071 415,565 353,103 319,833 288,893 10.28%
Tax -81,552 -103,036 -91,624 -105,890 -77,754 -57,509 -69,761 2.63%
NP 438,362 342,848 297,447 309,675 275,349 262,324 219,132 12.24%
-
NP to SH 438,362 342,848 297,447 309,675 256,041 262,324 219,132 12.24%
-
Tax Rate 15.69% 23.11% 23.55% 25.48% 22.02% 17.98% 24.15% -
Total Cost 3,574,696 3,423,401 3,463,669 3,037,452 2,986,217 2,802,288 2,624,501 5.28%
-
Net Worth 689,392 598,024 447,911 586,279 513,581 410,328 321,321 13.56%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 351,743 304,881 445,562 234,494 222,748 188,057 199,357 9.92%
Div Payout % 80.24% 88.93% 149.80% 75.72% 87.00% 71.69% 90.98% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 689,392 598,024 447,911 586,279 513,581 410,328 321,321 13.56%
NOSH 234,487 234,519 234,508 234,511 234,512 234,473 234,541 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.92% 9.10% 7.91% 9.25% 8.44% 8.56% 7.71% -
ROE 63.59% 57.33% 66.41% 52.82% 49.85% 63.93% 68.20% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,711.42 1,605.94 1,603.83 1,427.28 1,390.79 1,307.02 1,212.42 5.91%
EPS 186.94 146.19 126.84 132.05 109.18 111.88 93.43 12.24%
DPS 150.00 130.00 190.00 100.00 95.00 80.20 85.00 9.92%
NAPS 2.94 2.55 1.91 2.50 2.19 1.75 1.37 13.56%
Adjusted Per Share Value based on latest NOSH - 234,511
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,711.33 1,606.08 1,603.89 1,427.35 1,390.86 1,306.87 1,212.64 5.90%
EPS 186.93 146.20 126.84 132.06 109.19 111.87 93.45 12.24%
DPS 150.00 130.01 190.01 100.00 94.99 80.20 85.01 9.92%
NAPS 2.9398 2.5502 1.9101 2.5001 2.1901 1.7498 1.3702 13.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 42.00 34.50 27.25 24.30 24.00 24.90 22.70 -
P/RPS 2.45 2.15 1.70 1.70 1.73 1.91 1.87 4.60%
P/EPS 22.47 23.60 21.48 18.40 21.98 22.26 24.30 -1.29%
EY 4.45 4.24 4.65 5.43 4.55 4.49 4.12 1.29%
DY 3.57 3.77 6.97 4.12 3.96 3.22 3.74 -0.77%
P/NAPS 14.29 13.53 14.27 9.72 10.96 14.23 16.57 -2.43%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/10/10 29/10/09 30/10/08 25/10/07 09/11/06 10/11/05 04/11/04 -
Price 43.60 33.20 27.75 23.90 24.00 24.60 22.60 -
P/RPS 2.55 2.07 1.73 1.67 1.73 1.88 1.86 5.39%
P/EPS 23.32 22.71 21.88 18.10 21.98 21.99 24.19 -0.60%
EY 4.29 4.40 4.57 5.53 4.55 4.55 4.13 0.63%
DY 3.44 3.92 6.85 4.18 3.96 3.26 3.76 -1.47%
P/NAPS 14.83 13.02 14.53 9.56 10.96 14.06 16.50 -1.76%

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