[NESTLE] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
08-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -3.38%
YoY- -7.4%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,978,872 2,688,011 2,503,300 2,593,619 2,326,415 1,556,549 13.85%
PBT 299,277 213,377 242,110 253,878 266,410 202,909 8.07%
Tax -57,304 -44,870 -52,914 -56,821 -53,608 -13,495 33.51%
NP 241,973 168,507 189,196 197,057 212,802 189,414 5.01%
-
NP to SH 241,973 168,507 189,196 197,057 212,802 189,414 5.01%
-
Tax Rate 19.15% 21.03% 21.86% 22.38% 20.12% 6.65% -
Total Cost 2,736,899 2,519,504 2,314,104 2,396,562 2,113,613 1,367,135 14.88%
-
Net Worth 461,973 375,138 403,274 466,587 311,837 281,442 10.41%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 211,048 199,366 281,452 242,103 267,356 175,851 3.71%
Div Payout % 87.22% 118.31% 148.76% 122.86% 125.64% 92.84% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 461,973 375,138 403,274 466,587 311,837 281,442 10.41%
NOSH 234,504 234,461 234,461 234,465 234,464 234,535 -0.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.12% 6.27% 7.56% 7.60% 9.15% 12.17% -
ROE 52.38% 44.92% 46.91% 42.23% 68.24% 67.30% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,270.28 1,146.46 1,067.68 1,106.18 992.22 663.67 13.85%
EPS 103.18 71.87 80.69 84.05 90.76 80.76 5.01%
DPS 90.00 85.00 120.00 103.23 114.00 74.98 3.71%
NAPS 1.97 1.60 1.72 1.99 1.33 1.20 10.41%
Adjusted Per Share Value based on latest NOSH - 234,465
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,270.31 1,146.27 1,067.51 1,106.02 992.07 663.77 13.85%
EPS 103.19 71.86 80.68 84.03 90.75 80.77 5.01%
DPS 90.00 85.02 120.02 103.24 114.01 74.99 3.71%
NAPS 1.97 1.5997 1.7197 1.9897 1.3298 1.2002 10.41%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 24.00 22.60 20.20 19.90 20.40 18.10 -
P/RPS 1.89 1.97 1.89 1.80 2.06 2.73 -7.08%
P/EPS 23.26 31.45 25.03 23.68 22.48 22.41 0.74%
EY 4.30 3.18 3.99 4.22 4.45 4.46 -0.72%
DY 3.75 3.76 5.94 5.19 5.59 4.14 -1.95%
P/NAPS 12.18 14.13 11.74 10.00 15.34 15.08 -4.17%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 05/05/05 07/05/04 30/04/03 08/05/02 18/05/01 - -
Price 24.50 20.80 20.00 19.60 20.20 0.00 -
P/RPS 1.93 1.81 1.87 1.77 2.04 0.00 -
P/EPS 23.74 28.94 24.79 23.32 22.26 0.00 -
EY 4.21 3.46 4.03 4.29 4.49 0.00 -
DY 3.67 4.09 6.00 5.27 5.64 0.00 -
P/NAPS 12.44 13.00 11.63 9.85 15.19 0.00 -

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
Post a Comment