Highlights

[NESTLE] QoQ Cumulative 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 -     86.62%    YoY -     23.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 983,932 3,877,068 2,904,420 1,942,598 927,688 3,416,028 2,559,332 -47.10%
  QoQ % -74.62% 33.49% 49.51% 109.40% -72.84% 33.47% -
  Horiz. % 38.44% 151.49% 113.48% 75.90% 36.25% 133.47% 100.00%
PBT 130,404 441,353 336,555 223,491 124,758 395,298 342,781 -47.47%
  QoQ % -70.45% 31.14% 50.59% 79.14% -68.44% 15.32% -
  Horiz. % 38.04% 128.76% 98.18% 65.20% 36.40% 115.32% 100.00%
Tax -30,050 -100,466 -72,947 -47,426 -30,413 -103,256 -84,579 -49.80%
  QoQ % 70.09% -37.72% -53.81% -55.94% 70.55% -22.08% -
  Horiz. % 35.53% 118.78% 86.25% 56.07% 35.96% 122.08% 100.00%
NP 100,354 340,887 263,608 176,065 94,345 292,042 258,202 -46.71%
  QoQ % -70.56% 29.32% 49.72% 86.62% -67.69% 13.11% -
  Horiz. % 38.87% 132.02% 102.09% 68.19% 36.54% 113.11% 100.00%
NP to SH 100,354 340,887 263,608 176,065 94,345 292,042 258,202 -46.71%
  QoQ % -70.56% 29.32% 49.72% 86.62% -67.69% 13.11% -
  Horiz. % 38.87% 132.02% 102.09% 68.19% 36.54% 113.11% 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 883,578 3,536,181 2,640,812 1,766,533 833,343 3,123,986 2,301,130 -47.14%
  QoQ % -75.01% 33.91% 49.49% 111.98% -73.32% 35.76% -
  Horiz. % 38.40% 153.67% 114.76% 76.77% 36.21% 135.76% 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 - 448,333 260,747 260,744 143,499 266,880 82,073 -
  QoQ % 0.00% 71.94% 0.00% 81.70% -46.23% 225.17% -
  Horiz. % 0.00% 546.26% 317.70% 317.70% 174.84% 325.17% 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 16.27 % 66.08 % 58.85 % 36.27 % 12.94 % 45.79 % 44.04 % -48.48%
  QoQ % -75.38% 12.29% 62.26% 180.29% -71.74% 3.97% -
  Horiz. % 36.94% 150.05% 133.63% 82.36% 29.38% 103.97% 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 419.54 1,653.36 1,238.53 828.39 395.58 1,456.75 1,091.42 -47.10%
  QoQ % -74.62% 33.49% 49.51% 109.41% -72.85% 33.47% -
  Horiz. % 38.44% 151.49% 113.48% 75.90% 36.24% 133.47% 100.00%
EPS 42.79 145.37 112.41 75.08 40.23 124.54 110.11 -46.72%
  QoQ % -70.56% 29.32% 49.72% 86.63% -67.70% 13.11% -
  Horiz. % 38.86% 132.02% 102.09% 68.19% 36.54% 113.11% 100.00%
DPS 0.00 191.19 111.19 111.19 61.19 113.81 35.00 -
  QoQ % 0.00% 71.95% 0.00% 81.71% -46.23% 225.17% -
  Horiz. % 0.00% 546.26% 317.69% 317.69% 174.83% 325.17% 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 419.59 1,653.33 1,238.56 828.40 395.60 1,456.73 1,091.40 -47.10%
  QoQ % -74.62% 33.49% 49.51% 109.40% -72.84% 33.47% -
  Horiz. % 38.45% 151.49% 113.48% 75.90% 36.25% 133.47% 100.00%
EPS 42.79 145.37 112.41 75.08 40.23 124.54 110.11 -46.72%
  QoQ % -70.56% 29.32% 49.72% 86.63% -67.70% 13.11% -
  Horiz. % 38.86% 132.02% 102.09% 68.19% 36.54% 113.11% 100.00%
DPS 0.00 191.19 111.19 111.19 61.19 113.81 35.00 -
  QoQ % 0.00% 71.95% 0.00% 81.71% -46.23% 225.17% -
  Horiz. % 0.00% 546.26% 317.69% 317.69% 174.83% 325.17% 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 7.03 1.63 2.20 3.50 7.02 1.80 2.23 114.85%
  QoQ % 331.29% -25.91% -37.14% -50.14% 290.00% -19.28% -
  Horiz. % 315.25% 73.09% 98.65% 156.95% 314.80% 80.72% 100.00%
P/EPS 68.94 18.57 24.24 38.63 68.98 21.08 22.07 113.54%
  QoQ % 271.24% -23.39% -37.25% -44.00% 227.23% -4.49% -
  Horiz. % 312.37% 84.14% 109.83% 175.03% 312.55% 95.51% 100.00%
EY 1.45 5.38 4.13 2.59 1.45 4.74 4.53 -53.17%
  QoQ % -73.05% 30.27% 59.46% 78.62% -69.41% 4.64% -
  Horiz. % 32.01% 118.76% 91.17% 57.17% 32.01% 104.64% 100.00%
DY 0.00 7.08 4.08 3.83 2.21 4.34 1.44 -
  QoQ % 0.00% 73.53% 6.53% 73.30% -49.08% 201.39% -
  Horiz. % 0.00% 491.67% 283.33% 265.97% 153.47% 301.39% 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 7.03 1.66 2.24 3.26 7.58 1.80 2.19 117.45%
  QoQ % 323.49% -25.89% -31.29% -56.99% 321.11% -17.81% -
  Horiz. % 321.00% 75.80% 102.28% 148.86% 346.12% 82.19% 100.00%
P/EPS 68.94 18.92 24.69 35.96 74.57 21.08 21.71 115.89%
  QoQ % 264.38% -23.37% -31.34% -51.78% 253.75% -2.90% -
  Horiz. % 317.55% 87.15% 113.73% 165.64% 343.48% 97.10% 100.00%
EY 1.45 5.29 4.05 2.78 1.34 4.74 4.61 -53.72%
  QoQ % -72.59% 30.62% 45.68% 107.46% -71.73% 2.82% -
  Horiz. % 31.45% 114.75% 87.85% 60.30% 29.07% 102.82% 100.00%
DY 0.00 6.95 4.01 4.12 2.04 4.34 1.46 -
  QoQ % 0.00% 73.32% -2.67% 101.96% -53.00% 197.26% -
  Horiz. % 0.00% 476.03% 274.66% 282.19% 139.73% 297.26% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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