[NESTLE] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 10.93%
YoY- 12.49%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,619,666 4,338,112 4,078,592 3,780,788 3,933,312 3,499,266 3,294,985 5.78%
PBT 673,957 574,528 486,233 480,474 446,998 426,431 363,705 10.81%
Tax -142,267 -136,473 -86,482 -90,237 -100,103 -109,871 -99,605 6.11%
NP 531,690 438,055 399,751 390,237 346,895 316,560 264,100 12.35%
-
NP to SH 432,384 438,055 399,751 390,237 346,895 316,560 264,100 8.55%
-
Tax Rate 21.11% 23.75% 17.79% 18.78% 22.39% 25.77% 27.39% -
Total Cost 4,087,976 3,900,057 3,678,841 3,390,551 3,586,417 3,182,706 3,030,885 5.10%
-
Net Worth 935,655 837,164 703,514 710,521 616,805 729,338 633,085 6.72%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 492,450 422,077 386,948 351,749 304,872 375,214 234,503 13.14%
Div Payout % 113.89% 96.35% 96.80% 90.14% 87.89% 118.53% 88.79% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 935,655 837,164 703,514 710,521 616,805 729,338 633,085 6.72%
NOSH 234,500 234,500 234,504 234,495 234,526 234,514 234,476 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.51% 10.10% 9.80% 10.32% 8.82% 9.05% 8.02% -
ROE 46.21% 52.33% 56.82% 54.92% 56.24% 43.40% 41.72% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,970.01 1,849.94 1,739.24 1,612.31 1,677.13 1,492.13 1,405.25 5.78%
EPS 184.39 186.80 170.47 166.42 147.91 134.99 112.63 8.55%
DPS 210.00 180.00 165.00 150.00 130.00 160.00 100.00 13.14%
NAPS 3.99 3.57 3.00 3.03 2.63 3.11 2.70 6.71%
Adjusted Per Share Value based on latest NOSH - 234,495
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,970.01 1,849.94 1,739.27 1,612.28 1,677.32 1,492.22 1,405.11 5.78%
EPS 184.39 186.80 170.47 166.41 147.93 134.99 112.62 8.55%
DPS 210.00 180.00 165.01 150.00 130.01 160.01 100.00 13.14%
NAPS 3.99 3.57 3.0001 3.0299 2.6303 3.1102 2.6997 6.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 60.68 56.00 46.80 34.14 29.50 27.75 24.40 -
P/RPS 3.08 3.03 2.69 2.12 1.76 1.86 1.74 9.97%
P/EPS 32.91 29.98 27.45 20.51 19.94 20.56 21.66 7.21%
EY 3.04 3.34 3.64 4.87 5.01 4.86 4.62 -6.73%
DY 3.46 3.21 3.53 4.39 4.41 5.77 4.10 -2.78%
P/NAPS 15.21 15.69 15.60 11.27 11.22 8.92 9.04 9.05%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/04/13 25/04/12 20/04/11 21/04/10 15/04/09 23/04/08 25/04/07 -
Price 61.80 55.86 48.00 35.18 29.50 30.00 24.70 -
P/RPS 3.14 3.02 2.76 2.18 1.76 2.01 1.76 10.11%
P/EPS 33.52 29.90 28.16 21.14 19.94 22.22 21.93 7.32%
EY 2.98 3.34 3.55 4.73 5.01 4.50 4.56 -6.83%
DY 3.40 3.22 3.44 4.26 4.41 5.33 4.05 -2.87%
P/NAPS 15.49 15.65 16.00 11.61 11.22 9.65 9.15 9.16%

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