Highlights

[NESTLE] QoQ Annualized Quarter Result on 2008-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 07-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -6.69%    YoY -     23.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 3,935,728 3,877,068 3,872,560 3,885,196 3,710,752 3,416,028 3,412,442 9.97%
  QoQ % 1.51% 0.12% -0.33% 4.70% 8.63% 0.11% -
  Horiz. % 115.33% 113.62% 113.48% 113.85% 108.74% 100.11% 100.00%
PBT 521,616 441,353 448,740 446,982 499,032 395,298 457,041 9.20%
  QoQ % 18.19% -1.65% 0.39% -10.43% 26.24% -13.51% -
  Horiz. % 114.13% 96.57% 98.18% 97.80% 109.19% 86.49% 100.00%
Tax -120,200 -100,466 -97,262 -94,852 -121,652 -103,256 -112,772 4.34%
  QoQ % -19.64% -3.29% -2.54% 22.03% -17.82% 8.44% -
  Horiz. % 106.59% 89.09% 86.25% 84.11% 107.87% 91.56% 100.00%
NP 401,416 340,887 351,477 352,130 377,380 292,042 344,269 10.77%
  QoQ % 17.76% -3.01% -0.19% -6.69% 29.22% -15.17% -
  Horiz. % 116.60% 99.02% 102.09% 102.28% 109.62% 84.83% 100.00%
NP to SH 401,416 340,887 351,477 352,130 377,380 292,042 344,269 10.77%
  QoQ % 17.76% -3.01% -0.19% -6.69% 29.22% -15.17% -
  Horiz. % 116.60% 99.02% 102.09% 102.28% 109.62% 84.83% 100.00%
Tax Rate 23.04 % 22.76 % 21.67 % 21.22 % 24.38 % 26.12 % 24.67 % -4.45%
  QoQ % 1.23% 5.03% 2.12% -12.96% -6.66% 5.88% -
  Horiz. % 93.39% 92.26% 87.84% 86.02% 98.82% 105.88% 100.00%
Total Cost 3,534,312 3,536,181 3,521,082 3,533,066 3,333,372 3,123,986 3,068,173 9.88%
  QoQ % -0.05% 0.43% -0.34% 5.99% 6.70% 1.82% -
  Horiz. % 115.19% 115.25% 114.76% 115.15% 108.64% 101.82% 100.00%
Net Worth 616,805 515,891 447,906 485,421 729,338 637,830 586,236 3.44%
  QoQ % 19.56% 15.18% -7.73% -33.44% 14.35% 8.80% -
  Horiz. % 105.21% 88.00% 76.40% 82.80% 124.41% 108.80% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 448,333 347,662 521,488 573,996 266,880 109,430 -
  QoQ % 0.00% 28.96% -33.33% -9.15% 115.08% 143.88% -
  Horiz. % 0.00% 409.70% 317.70% 476.55% 524.53% 243.88% 100.00%
Div Payout % - % 131.52 % 98.91 % 148.10 % 152.10 % 91.38 % 31.79 % -
  QoQ % 0.00% 32.97% -33.21% -2.63% 66.45% 187.45% -
  Horiz. % 0.00% 413.72% 311.14% 465.87% 478.45% 287.45% 100.00%
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 616,805 515,891 447,906 485,421 729,338 637,830 586,236 3.44%
  QoQ % 19.56% 15.18% -7.73% -33.44% 14.35% 8.80% -
  Horiz. % 105.21% 88.00% 76.40% 82.80% 124.41% 108.80% 100.00%
NOSH 234,526 234,496 234,505 234,503 234,514 234,496 234,494 0.01%
  QoQ % 0.01% -0.00% 0.00% -0.00% 0.01% 0.00% -
  Horiz. % 100.01% 100.00% 100.00% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.20 % 8.79 % 9.08 % 9.06 % 10.17 % 8.55 % 10.09 % 0.72%
  QoQ % 16.04% -3.19% 0.22% -10.91% 18.95% -15.26% -
  Horiz. % 101.09% 87.12% 89.99% 89.79% 100.79% 84.74% 100.00%
ROE 65.08 % 66.08 % 78.47 % 72.54 % 51.74 % 45.79 % 58.73 % 7.08%
  QoQ % -1.51% -15.79% 8.17% 40.20% 12.99% -22.03% -
  Horiz. % 110.81% 112.51% 133.61% 123.51% 88.10% 77.97% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,678.16 1,653.36 1,651.37 1,656.78 1,582.32 1,456.75 1,455.23 9.96%
  QoQ % 1.50% 0.12% -0.33% 4.71% 8.62% 0.10% -
  Horiz. % 115.32% 113.62% 113.48% 113.85% 108.73% 100.10% 100.00%
EPS 171.16 145.37 149.88 150.16 160.92 124.54 146.81 10.76%
  QoQ % 17.74% -3.01% -0.19% -6.69% 29.21% -15.17% -
  Horiz. % 116.59% 99.02% 102.09% 102.28% 109.61% 84.83% 100.00%
DPS 0.00 191.19 148.25 222.38 244.76 113.81 46.67 -
  QoQ % 0.00% 28.96% -33.33% -9.14% 115.06% 143.86% -
  Horiz. % 0.00% 409.66% 317.66% 476.49% 524.45% 243.86% 100.00%
NAPS 2.6300 2.2000 1.9100 2.0700 3.1100 2.7200 2.5000 3.43%
  QoQ % 19.55% 15.18% -7.73% -33.44% 14.34% 8.80% -
  Horiz. % 105.20% 88.00% 76.40% 82.80% 124.40% 108.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,678.35 1,653.33 1,651.41 1,656.80 1,582.41 1,456.73 1,455.20 9.97%
  QoQ % 1.51% 0.12% -0.33% 4.70% 8.63% 0.11% -
  Horiz. % 115.33% 113.62% 113.48% 113.85% 108.74% 100.11% 100.00%
EPS 171.18 145.37 149.88 150.16 160.93 124.54 146.81 10.77%
  QoQ % 17.75% -3.01% -0.19% -6.69% 29.22% -15.17% -
  Horiz. % 116.60% 99.02% 102.09% 102.28% 109.62% 84.83% 100.00%
DPS 0.00 191.19 148.26 222.38 244.77 113.81 46.67 -
  QoQ % 0.00% 28.96% -33.33% -9.15% 115.07% 143.86% -
  Horiz. % 0.00% 409.66% 317.68% 476.49% 524.47% 243.86% 100.00%
NAPS 2.6303 2.2000 1.9100 2.0700 3.1102 2.7200 2.4999 3.44%
  QoQ % 19.56% 15.18% -7.73% -33.44% 14.35% 8.80% -
  Horiz. % 105.22% 88.00% 76.40% 82.80% 124.41% 108.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 29.5000 27.0000 27.2500 29.0000 27.7500 26.2500 24.3000 -
P/RPS 1.76 1.63 1.65 1.75 1.75 1.80 1.67 3.56%
  QoQ % 7.98% -1.21% -5.71% 0.00% -2.78% 7.78% -
  Horiz. % 105.39% 97.60% 98.80% 104.79% 104.79% 107.78% 100.00%
P/EPS 17.24 18.57 18.18 19.31 17.24 21.08 16.55 2.76%
  QoQ % -7.16% 2.15% -5.85% 12.01% -18.22% 27.37% -
  Horiz. % 104.17% 112.21% 109.85% 116.68% 104.17% 127.37% 100.00%
EY 5.80 5.38 5.50 5.18 5.80 4.74 6.04 -2.66%
  QoQ % 7.81% -2.18% 6.18% -10.69% 22.36% -21.52% -
  Horiz. % 96.03% 89.07% 91.06% 85.76% 96.03% 78.48% 100.00%
DY 0.00 7.08 5.44 7.67 8.82 4.34 1.92 -
  QoQ % 0.00% 30.15% -29.07% -13.04% 103.23% 126.04% -
  Horiz. % 0.00% 368.75% 283.33% 399.48% 459.38% 226.04% 100.00%
P/NAPS 11.22 12.27 14.27 14.01 8.92 9.65 9.72 10.03%
  QoQ % -8.56% -14.02% 1.86% 57.06% -7.56% -0.72% -
  Horiz. % 115.43% 126.23% 146.81% 144.14% 91.77% 99.28% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/04/09 26/02/09 30/10/08 07/08/08 23/04/08 28/02/08 25/10/07 -
Price 29.5000 27.5000 27.7500 27.0000 30.0000 26.2500 23.9000 -
P/RPS 1.76 1.66 1.68 1.63 1.90 1.80 1.64 4.82%
  QoQ % 6.02% -1.19% 3.07% -14.21% 5.56% 9.76% -
  Horiz. % 107.32% 101.22% 102.44% 99.39% 115.85% 109.76% 100.00%
P/EPS 17.24 18.92 18.51 17.98 18.64 21.08 16.28 3.89%
  QoQ % -8.88% 2.22% 2.95% -3.54% -11.57% 29.48% -
  Horiz. % 105.90% 116.22% 113.70% 110.44% 114.50% 129.48% 100.00%
EY 5.80 5.29 5.40 5.56 5.36 4.74 6.14 -3.72%
  QoQ % 9.64% -2.04% -2.88% 3.73% 13.08% -22.80% -
  Horiz. % 94.46% 86.16% 87.95% 90.55% 87.30% 77.20% 100.00%
DY 0.00 6.95 5.34 8.24 8.16 4.34 1.95 -
  QoQ % 0.00% 30.15% -35.19% 0.98% 88.02% 122.56% -
  Horiz. % 0.00% 356.41% 273.85% 422.56% 418.46% 222.56% 100.00%
P/NAPS 11.22 12.50 14.53 13.04 9.65 9.65 9.56 11.25%
  QoQ % -10.24% -13.97% 11.43% 35.13% 0.00% 0.94% -
  Horiz. % 117.36% 130.75% 151.99% 136.40% 100.94% 100.94% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS