Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2007-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 09-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     103.70%    YoY -     4.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 927,688 3,416,028 2,559,332 1,697,890 844,450 3,275,541 2,487,746 -48.16%
  QoQ % -72.84% 33.47% 50.74% 101.06% -74.22% 31.67% -
  Horiz. % 37.29% 137.31% 102.88% 68.25% 33.94% 131.67% 100.00%
PBT 124,758 395,298 342,781 189,216 93,625 363,285 290,501 -43.05%
  QoQ % -68.44% 15.32% 81.16% 102.10% -74.23% 25.05% -
  Horiz. % 42.95% 136.07% 118.00% 65.13% 32.23% 125.05% 100.00%
Tax -30,413 -103,256 -84,579 -46,980 -23,798 -99,066 -77,755 -46.49%
  QoQ % 70.55% -22.08% -80.03% -97.41% 75.98% -27.41% -
  Horiz. % 39.11% 132.80% 108.78% 60.42% 30.61% 127.41% 100.00%
NP 94,345 292,042 258,202 142,236 69,827 264,219 212,746 -41.82%
  QoQ % -67.69% 13.11% 81.53% 103.70% -73.57% 24.19% -
  Horiz. % 44.35% 137.27% 121.37% 66.86% 32.82% 124.19% 100.00%
NP to SH 94,345 292,042 258,202 142,236 69,827 264,219 212,746 -41.82%
  QoQ % -67.69% 13.11% 81.53% 103.70% -73.57% 24.19% -
  Horiz. % 44.35% 137.27% 121.37% 66.86% 32.82% 124.19% 100.00%
Tax Rate 24.38 % 26.12 % 24.67 % 24.83 % 25.42 % 27.27 % 26.77 % -6.04%
  QoQ % -6.66% 5.88% -0.64% -2.32% -6.78% 1.87% -
  Horiz. % 91.07% 97.57% 92.16% 92.75% 94.96% 101.87% 100.00%
Total Cost 833,343 3,123,986 2,301,130 1,555,654 774,623 3,011,322 2,275,000 -48.77%
  QoQ % -73.32% 35.76% 47.92% 100.83% -74.28% 32.37% -
  Horiz. % 36.63% 137.32% 101.15% 68.38% 34.05% 132.37% 100.00%
Net Worth 729,338 637,830 586,236 518,287 633,085 558,126 513,573 26.32%
  QoQ % 14.35% 8.80% 13.11% -18.13% 13.43% 8.68% -
  Horiz. % 142.01% 124.19% 114.15% 100.92% 123.27% 108.68% 100.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 143,499 266,880 82,073 82,081 35,171 234,506 82,077 45.08%
  QoQ % -46.23% 225.17% -0.01% 133.38% -85.00% 185.71% -
  Horiz. % 174.83% 325.16% 99.99% 100.00% 42.85% 285.71% 100.00%
Div Payout % 152.10 % 91.38 % 31.79 % 57.71 % 50.37 % 88.75 % 38.58 % 149.35%
  QoQ % 66.45% 187.45% -44.91% 14.57% -43.25% 130.04% -
  Horiz. % 394.25% 236.86% 82.40% 149.59% 130.56% 230.04% 100.00%
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 729,338 637,830 586,236 518,287 633,085 558,126 513,573 26.32%
  QoQ % 14.35% 8.80% 13.11% -18.13% 13.43% 8.68% -
  Horiz. % 142.01% 124.19% 114.15% 100.92% 123.27% 108.68% 100.00%
NOSH 234,514 234,496 234,494 234,519 234,476 234,506 234,508 0.00%
  QoQ % 0.01% 0.00% -0.01% 0.02% -0.01% -0.00% -
  Horiz. % 100.00% 99.99% 99.99% 100.00% 99.99% 100.00% 100.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.17 % 8.55 % 10.09 % 8.38 % 8.27 % 8.07 % 8.55 % 12.25%
  QoQ % 18.95% -15.26% 20.41% 1.33% 2.48% -5.61% -
  Horiz. % 118.95% 100.00% 118.01% 98.01% 96.73% 94.39% 100.00%
ROE 12.94 % 45.79 % 44.04 % 27.44 % 11.03 % 47.34 % 41.42 % -53.93%
  QoQ % -71.74% 3.97% 60.50% 148.78% -76.70% 14.29% -
  Horiz. % 31.24% 110.55% 106.33% 66.25% 26.63% 114.29% 100.00%
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 395.58 1,456.75 1,091.42 723.99 360.14 1,396.78 1,060.83 -48.16%
  QoQ % -72.85% 33.47% 50.75% 101.03% -74.22% 31.67% -
  Horiz. % 37.29% 137.32% 102.88% 68.25% 33.95% 131.67% 100.00%
EPS 40.23 124.54 110.11 60.65 29.78 112.67 90.72 -41.82%
  QoQ % -67.70% 13.11% 81.55% 103.66% -73.57% 24.20% -
  Horiz. % 44.35% 137.28% 121.37% 66.85% 32.83% 124.20% 100.00%
DPS 61.19 113.81 35.00 35.00 15.00 100.00 35.00 45.08%
  QoQ % -46.23% 225.17% 0.00% 133.33% -85.00% 185.71% -
  Horiz. % 174.83% 325.17% 100.00% 100.00% 42.86% 285.71% 100.00%
NAPS 3.1100 2.7200 2.5000 2.2100 2.7000 2.3800 2.1900 26.31%
  QoQ % 14.34% 8.80% 13.12% -18.15% 13.45% 8.68% -
  Horiz. % 142.01% 124.20% 114.16% 100.91% 123.29% 108.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 395.60 1,456.73 1,091.40 724.05 360.11 1,396.82 1,060.87 -48.16%
  QoQ % -72.84% 33.47% 50.74% 101.06% -74.22% 31.67% -
  Horiz. % 37.29% 137.31% 102.88% 68.25% 33.94% 131.67% 100.00%
EPS 40.23 124.54 110.11 60.66 29.78 112.67 90.72 -41.82%
  QoQ % -67.70% 13.11% 81.52% 103.69% -73.57% 24.20% -
  Horiz. % 44.35% 137.28% 121.37% 66.87% 32.83% 124.20% 100.00%
DPS 61.19 113.81 35.00 35.00 15.00 100.00 35.00 45.08%
  QoQ % -46.23% 225.17% 0.00% 133.33% -85.00% 185.71% -
  Horiz. % 174.83% 325.17% 100.00% 100.00% 42.86% 285.71% 100.00%
NAPS 3.1102 2.7200 2.4999 2.2102 2.6997 2.3801 2.1901 26.32%
  QoQ % 14.35% 8.80% 13.11% -18.13% 13.43% 8.68% -
  Horiz. % 142.01% 124.20% 114.15% 100.92% 123.27% 108.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 27.7500 26.2500 24.3000 24.1000 24.4000 24.8000 24.0000 -
P/RPS 7.02 1.80 2.23 3.33 6.78 1.78 2.26 112.74%
  QoQ % 290.00% -19.28% -33.03% -50.88% 280.90% -21.24% -
  Horiz. % 310.62% 79.65% 98.67% 147.35% 300.00% 78.76% 100.00%
P/EPS 68.98 21.08 22.07 39.74 81.93 22.01 26.46 89.31%
  QoQ % 227.23% -4.49% -44.46% -51.50% 272.24% -16.82% -
  Horiz. % 260.70% 79.67% 83.41% 150.19% 309.64% 83.18% 100.00%
EY 1.45 4.74 4.53 2.52 1.22 4.54 3.78 -47.18%
  QoQ % -69.41% 4.64% 79.76% 106.56% -73.13% 20.11% -
  Horiz. % 38.36% 125.40% 119.84% 66.67% 32.28% 120.11% 100.00%
DY 2.21 4.34 1.44 1.45 0.61 4.03 1.46 31.80%
  QoQ % -49.08% 201.39% -0.69% 137.70% -84.86% 176.03% -
  Horiz. % 151.37% 297.26% 98.63% 99.32% 41.78% 276.03% 100.00%
P/NAPS 8.92 9.65 9.72 10.90 9.04 10.42 10.96 -12.82%
  QoQ % -7.56% -0.72% -10.83% 20.58% -13.24% -4.93% -
  Horiz. % 81.39% 88.05% 88.69% 99.45% 82.48% 95.07% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/04/08 28/02/08 25/10/07 09/08/07 25/04/07 27/02/07 09/11/06 -
Price 30.0000 26.2500 23.9000 24.1000 24.7000 24.0000 24.0000 -
P/RPS 7.58 1.80 2.19 3.33 6.86 1.72 2.26 123.90%
  QoQ % 321.11% -17.81% -34.23% -51.46% 298.84% -23.89% -
  Horiz. % 335.40% 79.65% 96.90% 147.35% 303.54% 76.11% 100.00%
P/EPS 74.57 21.08 21.71 39.74 82.94 21.30 26.46 99.39%
  QoQ % 253.75% -2.90% -45.37% -52.09% 289.39% -19.50% -
  Horiz. % 281.82% 79.67% 82.05% 150.19% 313.45% 80.50% 100.00%
EY 1.34 4.74 4.61 2.52 1.21 4.69 3.78 -49.88%
  QoQ % -71.73% 2.82% 82.94% 108.26% -74.20% 24.07% -
  Horiz. % 35.45% 125.40% 121.96% 66.67% 32.01% 124.07% 100.00%
DY 2.04 4.34 1.46 1.45 0.61 4.17 1.46 24.96%
  QoQ % -53.00% 197.26% 0.69% 137.70% -85.37% 185.62% -
  Horiz. % 139.73% 297.26% 100.00% 99.32% 41.78% 285.62% 100.00%
P/NAPS 9.65 9.65 9.56 10.90 9.15 10.08 10.96 -8.13%
  QoQ % 0.00% 0.94% -12.29% 19.13% -9.23% -8.03% -
  Horiz. % 88.05% 88.05% 87.23% 99.45% 83.49% 91.97% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers