Highlights

[NESTLE] QoQ Quarter Result on 2006-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 03-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     -4.77%    YoY -     -7.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 844,450 787,795 850,409 812,331 825,006 773,820 782,776 5.19%
  QoQ % 7.19% -7.36% 4.69% -1.54% 6.61% -1.14% -
  Horiz. % 107.88% 100.64% 108.64% 103.78% 105.39% 98.86% 100.00%
PBT 93,625 72,784 106,454 90,842 93,204 62,603 96,428 -1.95%
  QoQ % 28.63% -31.63% 17.19% -2.53% 48.88% -35.08% -
  Horiz. % 97.09% 75.48% 110.40% 94.21% 96.66% 64.92% 100.00%
Tax -23,798 -21,311 -30,261 -24,235 -23,258 0 -26,977 -8.03%
  QoQ % -11.67% 29.58% -24.86% -4.20% 0.00% 0.00% -
  Horiz. % 88.22% 79.00% 112.17% 89.84% 86.21% -0.00% 100.00%
NP 69,827 51,473 76,193 66,607 69,946 62,603 69,451 0.36%
  QoQ % 35.66% -32.44% 14.39% -4.77% 11.73% -9.86% -
  Horiz. % 100.54% 74.11% 109.71% 95.91% 100.71% 90.14% 100.00%
NP to SH 69,827 51,473 76,193 66,607 69,946 43,295 69,451 0.36%
  QoQ % 35.66% -32.44% 14.39% -4.77% 61.56% -37.66% -
  Horiz. % 100.54% 74.11% 109.71% 95.91% 100.71% 62.34% 100.00%
Tax Rate 25.42 % 29.28 % 28.43 % 26.68 % 24.95 % - % 27.98 % -6.20%
  QoQ % -13.18% 2.99% 6.56% 6.93% 0.00% 0.00% -
  Horiz. % 90.85% 104.65% 101.61% 95.35% 89.17% 0.00% 100.00%
Total Cost 774,623 736,322 774,216 745,724 755,060 711,217 713,325 5.66%
  QoQ % 5.20% -4.89% 3.82% -1.24% 6.16% -0.30% -
  Horiz. % 108.59% 103.22% 108.54% 104.54% 105.85% 99.70% 100.00%
Net Worth 633,085 558,112 513,581 485,480 604,963 536,890 410,328 33.56%
  QoQ % 13.43% 8.67% 5.79% -19.75% 12.68% 30.84% -
  Horiz. % 154.29% 136.02% 125.16% 118.32% 147.43% 130.84% 100.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 35,171 152,425 - 46,906 35,172 140,669 - -
  QoQ % -76.93% 0.00% 0.00% 33.36% -75.00% 0.00% -
  Horiz. % 25.00% 108.36% 0.00% 33.34% 25.00% 100.00% -
Div Payout % 50.37 % 296.13 % - % 70.42 % 50.28 % 324.91 % - % -
  QoQ % -82.99% 0.00% 0.00% 40.06% -84.52% 0.00% -
  Horiz. % 15.50% 91.14% 0.00% 21.67% 15.48% 100.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 633,085 558,112 513,581 485,480 604,963 536,890 410,328 33.56%
  QoQ % 13.43% 8.67% 5.79% -19.75% 12.68% 30.84% -
  Horiz. % 154.29% 136.02% 125.16% 118.32% 147.43% 130.84% 100.00%
NOSH 234,476 234,501 234,512 234,531 234,482 234,449 234,473 0.00%
  QoQ % -0.01% -0.00% -0.01% 0.02% 0.01% -0.01% -
  Horiz. % 100.00% 100.01% 100.02% 100.02% 100.00% 99.99% 100.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.27 % 6.53 % 8.96 % 8.20 % 8.48 % 8.09 % 8.87 % -4.57%
  QoQ % 26.65% -27.12% 9.27% -3.30% 4.82% -8.79% -
  Horiz. % 93.24% 73.62% 101.01% 92.45% 95.60% 91.21% 100.00%
ROE 11.03 % 9.22 % 14.84 % 13.72 % 11.56 % 8.06 % 16.93 % -24.87%
  QoQ % 19.63% -37.87% 8.16% 18.69% 43.42% -52.39% -
  Horiz. % 65.15% 54.46% 87.66% 81.04% 68.28% 47.61% 100.00%
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 360.14 335.95 362.63 346.36 351.84 330.06 333.84 5.19%
  QoQ % 7.20% -7.36% 4.70% -1.56% 6.60% -1.13% -
  Horiz. % 107.88% 100.63% 108.62% 103.75% 105.39% 98.87% 100.00%
EPS 29.78 21.95 32.49 28.40 29.83 18.54 29.62 0.36%
  QoQ % 35.67% -32.44% 14.40% -4.79% 60.90% -37.41% -
  Horiz. % 100.54% 74.11% 109.69% 95.88% 100.71% 62.59% 100.00%
DPS 15.00 65.00 0.00 20.00 15.00 60.00 0.00 -
  QoQ % -76.92% 0.00% 0.00% 33.33% -75.00% 0.00% -
  Horiz. % 25.00% 108.33% 0.00% 33.33% 25.00% 100.00% -
NAPS 2.7000 2.3800 2.1900 2.0700 2.5800 2.2900 1.7500 33.56%
  QoQ % 13.45% 8.68% 5.80% -19.77% 12.66% 30.86% -
  Horiz. % 154.29% 136.00% 125.14% 118.29% 147.43% 130.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 360.11 335.95 362.65 346.41 351.81 329.99 333.81 5.19%
  QoQ % 7.19% -7.36% 4.69% -1.53% 6.61% -1.14% -
  Horiz. % 107.88% 100.64% 108.64% 103.77% 105.39% 98.86% 100.00%
EPS 29.78 21.95 32.49 28.40 29.83 18.46 29.62 0.36%
  QoQ % 35.67% -32.44% 14.40% -4.79% 61.59% -37.68% -
  Horiz. % 100.54% 74.11% 109.69% 95.88% 100.71% 62.32% 100.00%
DPS 15.00 65.00 0.00 20.00 15.00 59.99 0.00 -
  QoQ % -76.92% 0.00% 0.00% 33.33% -75.00% 0.00% -
  Horiz. % 25.00% 108.35% 0.00% 33.34% 25.00% 100.00% -
NAPS 2.6997 2.3800 2.1901 2.0703 2.5798 2.2895 1.7498 33.56%
  QoQ % 13.43% 8.67% 5.79% -19.75% 12.68% 30.84% -
  Horiz. % 154.29% 136.02% 125.16% 118.32% 147.43% 130.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 24.4000 24.8000 24.0000 22.6000 24.2000 24.3000 24.9000 -
P/RPS 6.78 7.38 6.62 6.52 6.88 7.36 7.46 -6.18%
  QoQ % -8.13% 11.48% 1.53% -5.23% -6.52% -1.34% -
  Horiz. % 90.88% 98.93% 88.74% 87.40% 92.23% 98.66% 100.00%
P/EPS 81.93 112.98 73.87 79.58 81.13 131.59 84.06 -1.70%
  QoQ % -27.48% 52.94% -7.18% -1.91% -38.35% 56.54% -
  Horiz. % 97.47% 134.40% 87.88% 94.67% 96.51% 156.54% 100.00%
EY 1.22 0.89 1.35 1.26 1.23 0.76 1.19 1.68%
  QoQ % 37.08% -34.07% 7.14% 2.44% 61.84% -36.13% -
  Horiz. % 102.52% 74.79% 113.45% 105.88% 103.36% 63.87% 100.00%
DY 0.61 2.62 0.00 0.88 0.62 2.47 0.00 -
  QoQ % -76.72% 0.00% 0.00% 41.94% -74.90% 0.00% -
  Horiz. % 24.70% 106.07% 0.00% 35.63% 25.10% 100.00% -
P/NAPS 9.04 10.42 10.96 10.92 9.38 10.61 14.23 -26.12%
  QoQ % -13.24% -4.93% 0.37% 16.42% -11.59% -25.44% -
  Horiz. % 63.53% 73.23% 77.02% 76.74% 65.92% 74.56% 100.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/04/07 27/02/07 09/11/06 03/08/06 26/04/06 23/02/06 10/11/05 -
Price 24.7000 24.0000 24.0000 23.4000 24.5000 24.7000 24.6000 -
P/RPS 6.86 7.14 6.62 6.76 6.96 7.48 7.37 -4.67%
  QoQ % -3.92% 7.85% -2.07% -2.87% -6.95% 1.49% -
  Horiz. % 93.08% 96.88% 89.82% 91.72% 94.44% 101.49% 100.00%
P/EPS 82.94 109.34 73.87 82.39 82.13 133.75 83.05 -0.09%
  QoQ % -24.14% 48.02% -10.34% 0.32% -38.59% 61.05% -
  Horiz. % 99.87% 131.66% 88.95% 99.21% 98.89% 161.05% 100.00%
EY 1.21 0.91 1.35 1.21 1.22 0.75 1.20 0.56%
  QoQ % 32.97% -32.59% 11.57% -0.82% 62.67% -37.50% -
  Horiz. % 100.83% 75.83% 112.50% 100.83% 101.67% 62.50% 100.00%
DY 0.61 2.71 0.00 0.85 0.61 2.43 0.00 -
  QoQ % -77.49% 0.00% 0.00% 39.34% -74.90% 0.00% -
  Horiz. % 25.10% 111.52% 0.00% 34.98% 25.10% 100.00% -
P/NAPS 9.15 10.08 10.96 11.30 9.50 10.79 14.06 -24.92%
  QoQ % -9.23% -8.03% -3.01% 18.95% -11.96% -23.26% -
  Horiz. % 65.08% 71.69% 77.95% 80.37% 67.57% 76.74% 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.
 


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
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers