Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2007-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Oct-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     81.53%    YoY -     21.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,942,598 927,688 3,416,028 2,559,332 1,697,890 844,450 3,275,541 -29.43%
  QoQ % 109.40% -72.84% 33.47% 50.74% 101.06% -74.22% -
  Horiz. % 59.31% 28.32% 104.29% 78.13% 51.84% 25.78% 100.00%
PBT 223,491 124,758 395,298 342,781 189,216 93,625 363,285 -27.69%
  QoQ % 79.14% -68.44% 15.32% 81.16% 102.10% -74.23% -
  Horiz. % 61.52% 34.34% 108.81% 94.36% 52.08% 25.77% 100.00%
Tax -47,426 -30,413 -103,256 -84,579 -46,980 -23,798 -99,066 -38.83%
  QoQ % -55.94% 70.55% -22.08% -80.03% -97.41% 75.98% -
  Horiz. % 47.87% 30.70% 104.23% 85.38% 47.42% 24.02% 100.00%
NP 176,065 94,345 292,042 258,202 142,236 69,827 264,219 -23.73%
  QoQ % 86.62% -67.69% 13.11% 81.53% 103.70% -73.57% -
  Horiz. % 66.64% 35.71% 110.53% 97.72% 53.83% 26.43% 100.00%
NP to SH 176,065 94,345 292,042 258,202 142,236 69,827 264,219 -23.73%
  QoQ % 86.62% -67.69% 13.11% 81.53% 103.70% -73.57% -
  Horiz. % 66.64% 35.71% 110.53% 97.72% 53.83% 26.43% 100.00%
Tax Rate 21.22 % 24.38 % 26.12 % 24.67 % 24.83 % 25.42 % 27.27 % -15.41%
  QoQ % -12.96% -6.66% 5.88% -0.64% -2.32% -6.78% -
  Horiz. % 77.81% 89.40% 95.78% 90.47% 91.05% 93.22% 100.00%
Total Cost 1,766,533 833,343 3,123,986 2,301,130 1,555,654 774,623 3,011,322 -29.95%
  QoQ % 111.98% -73.32% 35.76% 47.92% 100.83% -74.28% -
  Horiz. % 58.66% 27.67% 103.74% 76.42% 51.66% 25.72% 100.00%
Net Worth 485,421 729,338 637,830 586,236 518,287 633,085 558,126 -8.89%
  QoQ % -33.44% 14.35% 8.80% 13.11% -18.13% 13.43% -
  Horiz. % 86.97% 130.68% 114.28% 105.04% 92.86% 113.43% 100.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 260,744 143,499 266,880 82,073 82,081 35,171 234,506 7.33%
  QoQ % 81.70% -46.23% 225.17% -0.01% 133.38% -85.00% -
  Horiz. % 111.19% 61.19% 113.80% 35.00% 35.00% 15.00% 100.00%
Div Payout % 148.10 % 152.10 % 91.38 % 31.79 % 57.71 % 50.37 % 88.75 % 40.73%
  QoQ % -2.63% 66.45% 187.45% -44.91% 14.57% -43.25% -
  Horiz. % 166.87% 171.38% 102.96% 35.82% 65.03% 56.75% 100.00%
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 485,421 729,338 637,830 586,236 518,287 633,085 558,126 -8.89%
  QoQ % -33.44% 14.35% 8.80% 13.11% -18.13% 13.43% -
  Horiz. % 86.97% 130.68% 114.28% 105.04% 92.86% 113.43% 100.00%
NOSH 234,503 234,514 234,496 234,494 234,519 234,476 234,506 -0.00%
  QoQ % -0.00% 0.01% 0.00% -0.01% 0.02% -0.01% -
  Horiz. % 100.00% 100.00% 100.00% 99.99% 100.01% 99.99% 100.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.06 % 10.17 % 8.55 % 10.09 % 8.38 % 8.27 % 8.07 % 8.03%
  QoQ % -10.91% 18.95% -15.26% 20.41% 1.33% 2.48% -
  Horiz. % 112.27% 126.02% 105.95% 125.03% 103.84% 102.48% 100.00%
ROE 36.27 % 12.94 % 45.79 % 44.04 % 27.44 % 11.03 % 47.34 % -16.28%
  QoQ % 180.29% -71.74% 3.97% 60.50% 148.78% -76.70% -
  Horiz. % 76.62% 27.33% 96.73% 93.03% 57.96% 23.30% 100.00%
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 828.39 395.58 1,456.75 1,091.42 723.99 360.14 1,396.78 -29.43%
  QoQ % 109.41% -72.85% 33.47% 50.75% 101.03% -74.22% -
  Horiz. % 59.31% 28.32% 104.29% 78.14% 51.83% 25.78% 100.00%
EPS 75.08 40.23 124.54 110.11 60.65 29.78 112.67 -23.73%
  QoQ % 86.63% -67.70% 13.11% 81.55% 103.66% -73.57% -
  Horiz. % 66.64% 35.71% 110.54% 97.73% 53.83% 26.43% 100.00%
DPS 111.19 61.19 113.81 35.00 35.00 15.00 100.00 7.33%
  QoQ % 81.71% -46.23% 225.17% 0.00% 133.33% -85.00% -
  Horiz. % 111.19% 61.19% 113.81% 35.00% 35.00% 15.00% 100.00%
NAPS 2.0700 3.1100 2.7200 2.5000 2.2100 2.7000 2.3800 -8.89%
  QoQ % -33.44% 14.34% 8.80% 13.12% -18.15% 13.45% -
  Horiz. % 86.97% 130.67% 114.29% 105.04% 92.86% 113.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 828.40 395.60 1,456.73 1,091.40 724.05 360.11 1,396.82 -29.43%
  QoQ % 109.40% -72.84% 33.47% 50.74% 101.06% -74.22% -
  Horiz. % 59.31% 28.32% 104.29% 78.13% 51.84% 25.78% 100.00%
EPS 75.08 40.23 124.54 110.11 60.66 29.78 112.67 -23.73%
  QoQ % 86.63% -67.70% 13.11% 81.52% 103.69% -73.57% -
  Horiz. % 66.64% 35.71% 110.54% 97.73% 53.84% 26.43% 100.00%
DPS 111.19 61.19 113.81 35.00 35.00 15.00 100.00 7.33%
  QoQ % 81.71% -46.23% 225.17% 0.00% 133.33% -85.00% -
  Horiz. % 111.19% 61.19% 113.81% 35.00% 35.00% 15.00% 100.00%
NAPS 2.0700 3.1102 2.7200 2.4999 2.2102 2.6997 2.3801 -8.89%
  QoQ % -33.44% 14.35% 8.80% 13.11% -18.13% 13.43% -
  Horiz. % 86.97% 130.68% 114.28% 105.03% 92.86% 113.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 29.0000 27.7500 26.2500 24.3000 24.1000 24.4000 24.8000 -
P/RPS 3.50 7.02 1.80 2.23 3.33 6.78 1.78 57.02%
  QoQ % -50.14% 290.00% -19.28% -33.03% -50.88% 280.90% -
  Horiz. % 196.63% 394.38% 101.12% 125.28% 187.08% 380.90% 100.00%
P/EPS 38.63 68.98 21.08 22.07 39.74 81.93 22.01 45.55%
  QoQ % -44.00% 227.23% -4.49% -44.46% -51.50% 272.24% -
  Horiz. % 175.51% 313.40% 95.77% 100.27% 180.55% 372.24% 100.00%
EY 2.59 1.45 4.74 4.53 2.52 1.22 4.54 -31.24%
  QoQ % 78.62% -69.41% 4.64% 79.76% 106.56% -73.13% -
  Horiz. % 57.05% 31.94% 104.41% 99.78% 55.51% 26.87% 100.00%
DY 3.83 2.21 4.34 1.44 1.45 0.61 4.03 -3.34%
  QoQ % 73.30% -49.08% 201.39% -0.69% 137.70% -84.86% -
  Horiz. % 95.04% 54.84% 107.69% 35.73% 35.98% 15.14% 100.00%
P/NAPS 14.01 8.92 9.65 9.72 10.90 9.04 10.42 21.84%
  QoQ % 57.06% -7.56% -0.72% -10.83% 20.58% -13.24% -
  Horiz. % 134.45% 85.60% 92.61% 93.28% 104.61% 86.76% 100.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 23/04/08 28/02/08 25/10/07 09/08/07 25/04/07 27/02/07 -
Price 27.0000 30.0000 26.2500 23.9000 24.1000 24.7000 24.0000 -
P/RPS 3.26 7.58 1.80 2.19 3.33 6.86 1.72 53.21%
  QoQ % -56.99% 321.11% -17.81% -34.23% -51.46% 298.84% -
  Horiz. % 189.53% 440.70% 104.65% 127.33% 193.60% 398.84% 100.00%
P/EPS 35.96 74.57 21.08 21.71 39.74 82.94 21.30 41.83%
  QoQ % -51.78% 253.75% -2.90% -45.37% -52.09% 289.39% -
  Horiz. % 168.83% 350.09% 98.97% 101.92% 186.57% 389.39% 100.00%
EY 2.78 1.34 4.74 4.61 2.52 1.21 4.69 -29.46%
  QoQ % 107.46% -71.73% 2.82% 82.94% 108.26% -74.20% -
  Horiz. % 59.28% 28.57% 101.07% 98.29% 53.73% 25.80% 100.00%
DY 4.12 2.04 4.34 1.46 1.45 0.61 4.17 -0.80%
  QoQ % 101.96% -53.00% 197.26% 0.69% 137.70% -85.37% -
  Horiz. % 98.80% 48.92% 104.08% 35.01% 34.77% 14.63% 100.00%
P/NAPS 13.04 9.65 9.65 9.56 10.90 9.15 10.08 18.74%
  QoQ % 35.13% 0.00% 0.94% -12.29% 19.13% -9.23% -
  Horiz. % 129.37% 95.73% 95.73% 94.84% 108.13% 90.77% 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
 
 

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