Highlights

[NESTLE] QoQ Annualized Quarter Result on 2006-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 03-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     -2.39%    YoY -     -11.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 3,377,800 3,275,541 3,316,994 3,274,674 3,300,024 3,127,441 3,138,161 5.03%
  QoQ % 3.12% -1.25% 1.29% -0.77% 5.52% -0.34% -
  Horiz. % 107.64% 104.38% 105.70% 104.35% 105.16% 99.66% 100.00%
PBT 374,500 363,285 387,334 368,092 372,816 331,253 358,200 3.01%
  QoQ % 3.09% -6.21% 5.23% -1.27% 12.55% -7.52% -
  Horiz. % 104.55% 101.42% 108.13% 102.76% 104.08% 92.48% 100.00%
Tax -95,192 -99,066 -103,673 -94,986 -93,032 0 -60,397 35.47%
  QoQ % 3.91% 4.44% -9.15% -2.10% 0.00% 0.00% -
  Horiz. % 157.61% 164.02% 171.65% 157.27% 154.03% -0.00% 100.00%
NP 279,308 264,219 283,661 273,106 279,784 331,253 297,802 -4.19%
  QoQ % 5.71% -6.85% 3.86% -2.39% -15.54% 11.23% -
  Horiz. % 93.79% 88.72% 95.25% 91.71% 93.95% 111.23% 100.00%
NP to SH 279,308 264,219 283,661 273,106 279,784 266,819 297,802 -4.19%
  QoQ % 5.71% -6.85% 3.86% -2.39% 4.86% -10.40% -
  Horiz. % 93.79% 88.72% 95.25% 91.71% 93.95% 89.60% 100.00%
Tax Rate 25.42 % 27.27 % 26.77 % 25.80 % 24.95 % - % 16.86 % 31.52%
  QoQ % -6.78% 1.87% 3.76% 3.41% 0.00% 0.00% -
  Horiz. % 150.77% 161.74% 158.78% 153.02% 147.98% 0.00% 100.00%
Total Cost 3,098,492 3,011,322 3,033,333 3,001,568 3,020,240 2,796,188 2,840,358 5.98%
  QoQ % 2.89% -0.73% 1.06% -0.62% 8.01% -1.56% -
  Horiz. % 109.09% 106.02% 106.79% 105.68% 106.33% 98.44% 100.00%
Net Worth 633,085 558,126 513,573 485,427 604,963 537,014 410,358 33.55%
  QoQ % 13.43% 8.68% 5.80% -19.76% 12.65% 30.86% -
  Horiz. % 154.28% 136.01% 125.15% 118.29% 147.42% 130.86% 100.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 140,685 234,506 109,437 164,154 140,689 199,797 78,788 47.23%
  QoQ % -40.01% 114.28% -33.33% 16.68% -29.58% 153.59% -
  Horiz. % 178.56% 297.64% 138.90% 208.35% 178.57% 253.59% 100.00%
Div Payout % 50.37 % 88.75 % 38.58 % 60.11 % 50.28 % 74.88 % 26.46 % 53.66%
  QoQ % -43.25% 130.04% -35.82% 19.55% -32.85% 182.99% -
  Horiz. % 190.36% 335.41% 145.81% 227.17% 190.02% 282.99% 100.00%
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 633,085 558,126 513,573 485,427 604,963 537,014 410,358 33.55%
  QoQ % 13.43% 8.68% 5.80% -19.76% 12.65% 30.86% -
  Horiz. % 154.28% 136.01% 125.15% 118.29% 147.42% 130.86% 100.00%
NOSH 234,476 234,506 234,508 234,506 234,482 234,504 234,490 -0.00%
  QoQ % -0.01% -0.00% 0.00% 0.01% -0.01% 0.01% -
  Horiz. % 99.99% 100.01% 100.01% 100.01% 100.00% 100.01% 100.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.27 % 8.07 % 8.55 % 8.34 % 8.48 % 10.59 % 9.49 % -8.77%
  QoQ % 2.48% -5.61% 2.52% -1.65% -19.92% 11.59% -
  Horiz. % 87.14% 85.04% 90.09% 87.88% 89.36% 111.59% 100.00%
ROE 44.12 % 47.34 % 55.23 % 56.26 % 46.25 % 49.69 % 72.57 % -28.26%
  QoQ % -6.80% -14.29% -1.83% 21.64% -6.92% -31.53% -
  Horiz. % 60.80% 65.23% 76.11% 77.53% 63.73% 68.47% 100.00%
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1,440.57 1,396.78 1,414.45 1,396.41 1,407.37 1,333.64 1,338.29 5.04%
  QoQ % 3.14% -1.25% 1.29% -0.78% 5.53% -0.35% -
  Horiz. % 107.64% 104.37% 105.69% 104.34% 105.16% 99.65% 100.00%
EPS 119.12 112.67 120.96 116.46 119.32 113.78 127.00 -4.18%
  QoQ % 5.72% -6.85% 3.86% -2.40% 4.87% -10.41% -
  Horiz. % 93.80% 88.72% 95.24% 91.70% 93.95% 89.59% 100.00%
DPS 60.00 100.00 46.67 70.00 60.00 85.20 33.60 47.24%
  QoQ % -40.00% 114.27% -33.33% 16.67% -29.58% 153.57% -
  Horiz. % 178.57% 297.62% 138.90% 208.33% 178.57% 253.57% 100.00%
NAPS 2.7000 2.3800 2.1900 2.0700 2.5800 2.2900 1.7500 33.56%
  QoQ % 13.45% 8.68% 5.80% -19.77% 12.66% 30.86% -
  Horiz. % 154.29% 136.00% 125.14% 118.29% 147.43% 130.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1,440.43 1,396.82 1,414.50 1,396.45 1,407.26 1,333.66 1,338.24 5.03%
  QoQ % 3.12% -1.25% 1.29% -0.77% 5.52% -0.34% -
  Horiz. % 107.64% 104.38% 105.70% 104.35% 105.16% 99.66% 100.00%
EPS 119.11 112.67 120.96 116.46 119.31 113.78 126.99 -4.18%
  QoQ % 5.72% -6.85% 3.86% -2.39% 4.86% -10.40% -
  Horiz. % 93.79% 88.72% 95.25% 91.71% 93.95% 89.60% 100.00%
DPS 59.99 100.00 46.67 70.00 60.00 85.20 33.60 47.22%
  QoQ % -40.01% 114.27% -33.33% 16.67% -29.58% 153.57% -
  Horiz. % 178.54% 297.62% 138.90% 208.33% 178.57% 253.57% 100.00%
NAPS 2.6997 2.3801 2.1901 2.0701 2.5798 2.2900 1.7499 33.55%
  QoQ % 13.43% 8.68% 5.80% -19.76% 12.66% 30.86% -
  Horiz. % 154.28% 136.01% 125.16% 118.30% 147.43% 130.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 24.4000 24.8000 24.0000 22.6000 24.2000 24.3000 24.9000 -
P/RPS 1.69 1.78 1.70 1.62 1.72 1.82 1.86 -6.20%
  QoQ % -5.06% 4.71% 4.94% -5.81% -5.49% -2.15% -
  Horiz. % 90.86% 95.70% 91.40% 87.10% 92.47% 97.85% 100.00%
P/EPS 20.48 22.01 19.84 19.41 20.28 21.36 19.61 2.94%
  QoQ % -6.95% 10.94% 2.22% -4.29% -5.06% 8.92% -
  Horiz. % 104.44% 112.24% 101.17% 98.98% 103.42% 108.92% 100.00%
EY 4.88 4.54 5.04 5.15 4.93 4.68 5.10 -2.90%
  QoQ % 7.49% -9.92% -2.14% 4.46% 5.34% -8.24% -
  Horiz. % 95.69% 89.02% 98.82% 100.98% 96.67% 91.76% 100.00%
DY 2.46 4.03 1.94 3.10 2.48 3.51 1.35 49.24%
  QoQ % -38.96% 107.73% -37.42% 25.00% -29.34% 160.00% -
  Horiz. % 182.22% 298.52% 143.70% 229.63% 183.70% 260.00% 100.00%
P/NAPS 9.04 10.42 10.96 10.92 9.38 10.61 14.23 -26.12%
  QoQ % -13.24% -4.93% 0.37% 16.42% -11.59% -25.44% -
  Horiz. % 63.53% 73.23% 77.02% 76.74% 65.92% 74.56% 100.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/04/07 27/02/07 09/11/06 03/08/06 26/04/06 23/02/06 10/11/05 -
Price 24.7000 24.0000 24.0000 23.4000 24.5000 24.7000 24.6000 -
P/RPS 1.71 1.72 1.70 1.68 1.74 1.85 1.84 -4.77%
  QoQ % -0.58% 1.18% 1.19% -3.45% -5.95% 0.54% -
  Horiz. % 92.93% 93.48% 92.39% 91.30% 94.57% 100.54% 100.00%
P/EPS 20.74 21.30 19.84 20.09 20.53 21.71 19.37 4.67%
  QoQ % -2.63% 7.36% -1.24% -2.14% -5.44% 12.08% -
  Horiz. % 107.07% 109.96% 102.43% 103.72% 105.99% 112.08% 100.00%
EY 4.82 4.69 5.04 4.98 4.87 4.61 5.16 -4.45%
  QoQ % 2.77% -6.94% 1.20% 2.26% 5.64% -10.66% -
  Horiz. % 93.41% 90.89% 97.67% 96.51% 94.38% 89.34% 100.00%
DY 2.43 4.17 1.94 2.99 2.45 3.45 1.37 46.58%
  QoQ % -41.73% 114.95% -35.12% 22.04% -28.99% 151.82% -
  Horiz. % 177.37% 304.38% 141.61% 218.25% 178.83% 251.82% 100.00%
P/NAPS 9.15 10.08 10.96 11.30 9.50 10.79 14.06 -24.92%
  QoQ % -9.23% -8.03% -3.01% 18.95% -11.96% -23.26% -
  Horiz. % 65.08% 71.69% 77.95% 80.37% 67.57% 76.74% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS