[NESTLE] YoY TTM Result on 31-Mar-2001 [#1]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

18-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- 5.11%

YoY- 12.35%

Quarter Report

KLSE Announcement 08052001.xls

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	2,688,011	2,503,300	2,593,619	2,326,415	1,556,549	14.62%
YoY %	7.38%	-3.48%	11.49%	49.46%	-	-
Horiz. %	172.69%	160.82%	166.63%	149.46%	100.00%	-
PBT	213,377	242,110	253,878	266,410	202,909	1.26%
YoY %	-11.87%	-4.64%	-4.70%	31.30%	-	-
Horiz. %	105.16%	119.32%	125.12%	131.30%	100.00%	-
Tax	-44,870	-52,914	-56,821	-53,608	-13,495	35.00%
YoY %	15.20%	6.88%	-5.99%	-297.24%	-	-
Horiz. %	332.49%	392.10%	421.05%	397.24%	100.00%	-
NP	168,507	189,196	197,057	212,802	189,414	-2.87%
YoY %	-10.94%	-3.99%	-7.40%	12.35%	-	-
Horiz. %	88.96%	99.88%	104.04%	112.35%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	168,507	189,196	197,057	212,802	189,414	-2.87%
YoY %	-10.94%	-3.99%	-7.40%	12.35%	-	-
Horiz. %	88.96%	99.88%	104.04%	112.35%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	21.03%	21.86%	22.38%	20.12%	6.65%	-
YoY %	-3.80%	-2.32%	11.23%	202.56%	-	-
Horiz. %	316.24%	328.72%	336.54%	302.56%	100.00%	-
Total Cost	2,519,504	2,314,104	2,396,562	2,113,613	1,367,135	16.50%
YoY %	8.88%	-3.44%	13.39%	54.60%	-	-
Horiz. %	184.29%	169.27%	175.30%	154.60%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	375,138	403,274	466,587	311,837	281,442	7.44%
YoY %	-6.98%	-13.57%	49.63%	10.80%	-	-
Horiz. %	133.29%	143.29%	165.78%	110.80%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	199,366	281,452	242,103	267,356	175,851	3.18%
YoY %	-29.17%	16.25%	-9.45%	52.04%	-	-
Horiz. %	113.37%	160.05%	137.68%	152.04%	100.00%	-
Div Payout %	118.31%	148.76%	122.86%	125.64%	92.84%	-
YoY %	-20.47%	21.08%	-2.21%	35.33%	-	-
Horiz. %	127.43%	160.23%	132.34%	135.33%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	375,138	403,274	466,587	311,837	281,442	7.44%
YoY %	-6.98%	-13.57%	49.63%	10.80%	-	-
Horiz. %	133.29%	143.29%	165.78%	110.80%	100.00%	-
NOSH	234,461	234,461	234,465	234,464	234,535	-0.00%
YoY %	0.00%	-0.00%	0.00%	-0.03%	-	-
Horiz. %	99.97%	99.97%	99.97%	99.97%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	6.27%	7.56%	7.60%	9.15%	12.17%	-
YoY %	-17.06%	-0.53%	-16.94%	-24.82%	-	-
Horiz. %	51.52%	62.12%	62.45%	75.18%	100.00%	-
ROE	44.92%	46.91%	42.23%	68.24%	67.30%	-
YoY %	-4.24%	11.08%	-38.12%	1.40%	-	-
Horiz. %	66.75%	69.70%	62.75%	101.40%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	1,146.46	1,067.68	1,106.18	992.22	663.67	14.63%
YoY %	7.38%	-3.48%	11.49%	49.51%	-	-
Horiz. %	172.75%	160.88%	166.68%	149.51%	100.00%	-
EPS	71.87	80.69	84.05	90.76	80.76	-2.87%
YoY %	-10.93%	-4.00%	-7.39%	12.38%	-	-
Horiz. %	88.99%	99.91%	104.07%	112.38%	100.00%	-
DPS	85.00	120.00	103.23	114.00	74.98	3.18%
YoY %	-29.17%	16.25%	-9.45%	52.04%	-	-
Horiz. %	113.36%	160.04%	137.68%	152.04%	100.00%	-
NAPS	1.60	1.72	1.99	1.33	1.20	7.45%
YoY %	-6.98%	-13.57%	49.62%	10.83%	-	-
Horiz. %	133.33%	143.33%	165.83%	110.83%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 234,464
RPS	1,146.27	1,067.51	1,106.02	992.07	663.77	14.62%
YoY %	7.38%	-3.48%	11.49%	49.46%	-	-
Horiz. %	172.69%	160.83%	166.63%	149.46%	100.00%	-
EPS	71.86	80.68	84.03	90.75	80.77	-2.87%
YoY %	-10.93%	-3.99%	-7.40%	12.36%	-	-
Horiz. %	88.97%	99.89%	104.04%	112.36%	100.00%	-
DPS	85.02	120.02	103.24	114.01	74.99	3.18%
YoY %	-29.16%	16.25%	-9.45%	52.03%	-	-
Horiz. %	113.38%	160.05%	137.67%	152.03%	100.00%	-
NAPS	1.5997	1.7197	1.9897	1.3298	1.2002	7.44%
YoY %	-6.98%	-13.57%	49.62%	10.80%	-	-
Horiz. %	133.29%	143.28%	165.78%	110.80%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	22.60	20.20	19.90	20.40	18.10	-
P/RPS	1.97	1.89	1.80	2.06	2.73	-7.82%
YoY %	4.23%	5.00%	-12.62%	-24.54%	-	-
Horiz. %	72.16%	69.23%	65.93%	75.46%	100.00%	-
P/EPS	31.45	25.03	23.68	22.48	22.41	8.83%
YoY %	25.65%	5.70%	5.34%	0.31%	-	-
Horiz. %	140.34%	111.69%	105.67%	100.31%	100.00%	-
EY	3.18	3.99	4.22	4.45	4.46	-8.10%
YoY %	-20.30%	-5.45%	-5.17%	-0.22%	-	-
Horiz. %	71.30%	89.46%	94.62%	99.78%	100.00%	-
DY	3.76	5.94	5.19	5.59	4.14	-2.37%
YoY %	-36.70%	14.45%	-7.16%	35.02%	-	-
Horiz. %	90.82%	143.48%	125.36%	135.02%	100.00%	-
P/NAPS	14.13	11.74	10.00	15.34	15.08	-1.61%
YoY %	20.36%	17.40%	-34.81%	1.72%	-	-
Horiz. %	93.70%	77.85%	66.31%	101.72%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	07/05/04	30/04/03	08/05/02	18/05/01	-	-
Price	20.80	20.00	19.60	20.20	0.00	-
P/RPS	1.81	1.87	1.77	2.04	0.00	-
YoY %	-3.21%	5.65%	-13.24%	0.00%	-	-
Horiz. %	88.73%	91.67%	86.76%	100.00%	-	-
P/EPS	28.94	24.79	23.32	22.26	0.00	-
YoY %	16.74%	6.30%	4.76%	0.00%	-	-
Horiz. %	130.01%	111.37%	104.76%	100.00%	-	-
EY	3.46	4.03	4.29	4.49	0.00	-
YoY %	-14.14%	-6.06%	-4.45%	0.00%	-	-
Horiz. %	77.06%	89.76%	95.55%	100.00%	-	-
DY	4.09	6.00	5.27	5.64	0.00	-
YoY %	-31.83%	13.85%	-6.56%	0.00%	-	-
Horiz. %	72.52%	106.38%	93.44%	100.00%	-	-
P/NAPS	13.00	11.63	9.85	15.19	0.00	-
YoY %	11.78%	18.07%	-35.15%	0.00%	-	-
Horiz. %	85.58%	76.56%	64.85%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos