[NESTLE] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.69%
YoY- 10.53%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 4,026,319 3,744,233 3,877,068 3,416,028 3,275,541 3,127,441 2,901,183 5.61%
PBT 465,743 440,261 441,352 395,298 363,284 331,254 297,212 7.77%
Tax -74,346 -88,468 -100,466 -103,256 -99,065 -45,298 -76,801 -0.53%
NP 391,397 351,793 340,886 292,042 264,219 285,956 220,411 10.03%
-
NP to SH 391,397 351,793 340,886 292,042 264,219 266,648 220,411 10.03%
-
Tax Rate 15.96% 20.09% 22.76% 26.12% 27.27% 13.67% 25.84% -
Total Cost 3,634,922 3,392,440 3,536,182 3,123,986 3,011,322 2,841,485 2,680,772 5.20%
-
Net Worth 614,447 567,479 515,975 637,871 558,112 536,890 368,137 8.90%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 386,948 351,749 448,371 266,886 234,504 199,762 211,048 10.62%
Div Payout % 98.86% 99.99% 131.53% 91.39% 88.75% 74.92% 95.75% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 614,447 567,479 515,975 637,871 558,112 536,890 368,137 8.90%
NOSH 234,522 234,495 234,534 234,511 234,501 234,449 234,482 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.72% 9.40% 8.79% 8.55% 8.07% 9.14% 7.60% -
ROE 63.70% 61.99% 66.07% 45.78% 47.34% 49.67% 59.87% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,716.82 1,596.72 1,653.09 1,456.66 1,396.81 1,333.95 1,237.27 5.60%
EPS 166.89 150.02 145.35 124.53 112.67 113.73 94.00 10.03%
DPS 165.00 150.00 191.19 113.81 100.00 85.20 90.00 10.62%
NAPS 2.62 2.42 2.20 2.72 2.38 2.29 1.57 8.90%
Adjusted Per Share Value based on latest NOSH - 234,511
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,716.83 1,596.55 1,653.19 1,456.60 1,396.70 1,333.55 1,237.07 5.61%
EPS 166.89 150.01 145.35 124.53 112.66 113.70 93.98 10.03%
DPS 165.00 149.99 191.19 113.80 99.99 85.18 89.99 10.62%
NAPS 2.62 2.4197 2.2001 2.7199 2.3798 2.2893 1.5697 8.90%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 43.34 33.10 27.00 26.25 24.80 24.30 23.10 -
P/RPS 2.52 2.07 1.63 1.80 1.78 1.82 1.87 5.09%
P/EPS 25.97 22.06 18.58 21.08 22.01 21.37 24.57 0.92%
EY 3.85 4.53 5.38 4.74 4.54 4.68 4.07 -0.92%
DY 3.81 4.53 7.08 4.34 4.03 3.51 3.90 -0.38%
P/NAPS 16.54 13.68 12.27 9.65 10.42 10.61 14.71 1.97%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 28/02/08 27/02/07 23/02/06 24/02/05 -
Price 45.30 33.90 27.50 26.25 24.00 24.70 23.60 -
P/RPS 2.64 2.12 1.66 1.80 1.72 1.85 1.91 5.54%
P/EPS 27.14 22.60 18.92 21.08 21.30 21.72 25.11 1.30%
EY 3.68 4.43 5.29 4.74 4.69 4.60 3.98 -1.29%
DY 3.64 4.42 6.95 4.34 4.17 3.45 3.81 -0.75%
P/NAPS 17.29 14.01 12.50 9.65 10.08 10.79 15.03 2.36%

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