Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2005-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 04-Aug-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Jun-2005  [#2]
Profit Trend QoQ -     87.46%    YoY -     32.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 825,006 3,127,441 2,353,621 1,570,845 764,019 2,901,183 2,190,192 -47.87%
  QoQ % -73.62% 32.88% 49.83% 105.60% -73.67% 32.46% -
  Horiz. % 37.67% 142.79% 107.46% 71.72% 34.88% 132.46% 100.00%
PBT 93,204 331,253 268,650 172,223 85,056 297,209 246,029 -47.68%
  QoQ % -71.86% 23.30% 55.99% 102.48% -71.38% 20.80% -
  Horiz. % 37.88% 134.64% 109.19% 70.00% 34.57% 120.80% 100.00%
Tax -23,258 0 -45,298 -18,321 -2,956 -76,801 -64,590 -49.42%
  QoQ % 0.00% 0.00% -147.25% -519.79% 96.15% -18.91% -
  Horiz. % 36.01% -0.00% 70.13% 28.37% 4.58% 118.91% 100.00%
NP 69,946 331,253 223,352 153,902 82,100 220,408 181,439 -47.06%
  QoQ % -78.88% 48.31% 45.13% 87.46% -62.75% 21.48% -
  Horiz. % 38.55% 182.57% 123.10% 84.82% 45.25% 121.48% 100.00%
NP to SH 69,946 266,819 223,352 153,902 82,100 220,408 181,439 -47.06%
  QoQ % -73.79% 19.46% 45.13% 87.46% -62.75% 21.48% -
  Horiz. % 38.55% 147.06% 123.10% 84.82% 45.25% 121.48% 100.00%
Tax Rate 24.95 % - % 16.86 % 10.64 % 3.48 % 25.84 % 26.25 % -3.33%
  QoQ % 0.00% 0.00% 58.46% 205.75% -86.53% -1.56% -
  Horiz. % 95.05% 0.00% 64.23% 40.53% 13.26% 98.44% 100.00%
Total Cost 755,060 2,796,188 2,130,269 1,416,943 681,919 2,680,775 2,008,753 -47.95%
  QoQ % -73.00% 31.26% 50.34% 107.79% -74.56% 33.45% -
  Horiz. % 37.59% 139.20% 106.05% 70.54% 33.95% 133.45% 100.00%
Net Worth 604,963 537,014 410,358 405,684 461,973 368,167 321,276 52.55%
  QoQ % 12.65% 30.86% 1.15% -12.18% 25.48% 14.60% -
  Horiz. % 188.30% 167.15% 127.73% 126.27% 143.79% 114.60% 100.00%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 35,172 199,797 59,091 59,093 - 188,070 82,077 -43.19%
  QoQ % -82.40% 238.12% -0.00% 0.00% 0.00% 129.14% -
  Horiz. % 42.85% 243.42% 71.99% 72.00% 0.00% 229.14% 100.00%
Div Payout % 50.28 % 74.88 % 26.46 % 38.40 % - % 85.33 % 45.24 % 7.30%
  QoQ % -32.85% 182.99% -31.09% 0.00% 0.00% 88.62% -
  Horiz. % 111.14% 165.52% 58.49% 84.88% 0.00% 188.62% 100.00%
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 604,963 537,014 410,358 405,684 461,973 368,167 321,276 52.55%
  QoQ % 12.65% 30.86% 1.15% -12.18% 25.48% 14.60% -
  Horiz. % 188.30% 167.15% 127.73% 126.27% 143.79% 114.60% 100.00%
NOSH 234,482 234,504 234,490 234,499 234,504 234,501 234,508 -0.01%
  QoQ % -0.01% 0.01% -0.00% -0.00% 0.00% -0.00% -
  Horiz. % 99.99% 100.00% 99.99% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.48 % 10.59 % 9.49 % 9.80 % 10.75 % 7.60 % 8.28 % 1.61%
  QoQ % -19.92% 11.59% -3.16% -8.84% 41.45% -8.21% -
  Horiz. % 102.42% 127.90% 114.61% 118.36% 129.83% 91.79% 100.00%
ROE 11.56 % 49.69 % 54.43 % 37.94 % 17.77 % 59.87 % 56.47 % -65.30%
  QoQ % -76.74% -8.71% 43.46% 113.51% -70.32% 6.02% -
  Horiz. % 20.47% 87.99% 96.39% 67.19% 31.47% 106.02% 100.00%
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 351.84 1,333.64 1,003.72 669.87 325.80 1,237.17 933.95 -47.87%
  QoQ % -73.62% 32.87% 49.84% 105.61% -73.67% 32.47% -
  Horiz. % 37.67% 142.80% 107.47% 71.72% 34.88% 132.47% 100.00%
EPS 29.83 113.78 95.25 65.63 35.01 93.99 77.37 -47.06%
  QoQ % -73.78% 19.45% 45.13% 87.46% -62.75% 21.48% -
  Horiz. % 38.55% 147.06% 123.11% 84.83% 45.25% 121.48% 100.00%
DPS 15.00 85.20 25.20 25.20 0.00 80.20 35.00 -43.19%
  QoQ % -82.39% 238.10% 0.00% 0.00% 0.00% 129.14% -
  Horiz. % 42.86% 243.43% 72.00% 72.00% 0.00% 229.14% 100.00%
NAPS 2.5800 2.2900 1.7500 1.7300 1.9700 1.5700 1.3700 52.56%
  QoQ % 12.66% 30.86% 1.16% -12.18% 25.48% 14.60% -
  Horiz. % 188.32% 167.15% 127.74% 126.28% 143.80% 114.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 351.81 1,333.66 1,003.68 669.87 325.81 1,237.18 933.98 -47.87%
  QoQ % -73.62% 32.88% 49.83% 105.60% -73.67% 32.46% -
  Horiz. % 37.67% 142.79% 107.46% 71.72% 34.88% 132.46% 100.00%
EPS 29.83 113.78 95.25 65.63 35.01 93.99 77.37 -47.06%
  QoQ % -73.78% 19.45% 45.13% 87.46% -62.75% 21.48% -
  Horiz. % 38.55% 147.06% 123.11% 84.83% 45.25% 121.48% 100.00%
DPS 15.00 85.20 25.20 25.20 0.00 80.20 35.00 -43.19%
  QoQ % -82.39% 238.10% 0.00% 0.00% 0.00% 129.14% -
  Horiz. % 42.86% 243.43% 72.00% 72.00% 0.00% 229.14% 100.00%
NAPS 2.5798 2.2900 1.7499 1.7300 1.9700 1.5700 1.3700 52.55%
  QoQ % 12.66% 30.86% 1.15% -12.18% 25.48% 14.60% -
  Horiz. % 188.31% 167.15% 127.73% 126.28% 143.80% 114.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 24.2000 24.3000 24.9000 23.8000 24.0000 23.1000 22.7000 -
P/RPS 6.88 1.82 2.48 3.55 7.37 1.87 2.43 100.26%
  QoQ % 278.02% -26.61% -30.14% -51.83% 294.12% -23.05% -
  Horiz. % 283.13% 74.90% 102.06% 146.09% 303.29% 76.95% 100.00%
P/EPS 81.13 21.36 26.14 36.26 68.55 24.58 29.34 97.13%
  QoQ % 279.82% -18.29% -27.91% -47.10% 178.89% -16.22% -
  Horiz. % 276.52% 72.80% 89.09% 123.59% 233.64% 83.78% 100.00%
EY 1.23 4.68 3.83 2.76 1.46 4.07 3.41 -49.36%
  QoQ % -73.72% 22.19% 38.77% 89.04% -64.13% 19.35% -
  Horiz. % 36.07% 137.24% 112.32% 80.94% 42.82% 119.35% 100.00%
DY 0.62 3.51 1.01 1.06 0.00 3.47 1.54 -45.51%
  QoQ % -82.34% 247.52% -4.72% 0.00% 0.00% 125.32% -
  Horiz. % 40.26% 227.92% 65.58% 68.83% 0.00% 225.32% 100.00%
P/NAPS 9.38 10.61 14.23 13.76 12.18 14.71 16.57 -31.59%
  QoQ % -11.59% -25.44% 3.42% 12.97% -17.20% -11.23% -
  Horiz. % 56.61% 64.03% 85.88% 83.04% 73.51% 88.77% 100.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/04/06 23/02/06 10/11/05 04/08/05 05/05/05 24/02/05 04/11/04 -
Price 24.5000 24.7000 24.6000 24.9000 24.5000 23.6000 22.6000 -
P/RPS 6.96 1.85 2.45 3.72 7.52 1.91 2.42 102.37%
  QoQ % 276.22% -24.49% -34.14% -50.53% 293.72% -21.07% -
  Horiz. % 287.60% 76.45% 101.24% 153.72% 310.74% 78.93% 100.00%
P/EPS 82.13 21.71 25.83 37.94 69.98 25.11 29.21 99.34%
  QoQ % 278.30% -15.95% -31.92% -45.78% 178.69% -14.04% -
  Horiz. % 281.17% 74.32% 88.43% 129.89% 239.58% 85.96% 100.00%
EY 1.22 4.61 3.87 2.64 1.43 3.98 3.42 -49.73%
  QoQ % -73.54% 19.12% 46.59% 84.62% -64.07% 16.37% -
  Horiz. % 35.67% 134.80% 113.16% 77.19% 41.81% 116.37% 100.00%
DY 0.61 3.45 1.02 1.01 0.00 3.40 1.55 -46.33%
  QoQ % -82.32% 238.24% 0.99% 0.00% 0.00% 119.35% -
  Horiz. % 39.35% 222.58% 65.81% 65.16% 0.00% 219.35% 100.00%
P/NAPS 9.50 10.79 14.06 14.39 12.44 15.03 16.50 -30.81%
  QoQ % -11.96% -23.26% -2.29% 15.68% -17.23% -8.91% -
  Horiz. % 57.58% 65.39% 85.21% 87.21% 75.39% 91.09% 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!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
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
 
 

281  270  577  1158 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.545+0.105 
 HSI-CI2 0.335-0.005 
 SAPNRG 0.050.00 
 EDUSPEC 0.02+0.005 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.12-0.005 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS