Highlights

[NESTLE] QoQ 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 -     -13.38%    YoY -     12.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 983,932 972,648 961,822 1,014,910 927,688 856,696 861,442 9.26%
  QoQ % 1.16% 1.13% -5.23% 9.40% 8.29% -0.55% -
  Horiz. % 114.22% 112.91% 111.65% 117.82% 107.69% 99.45% 100.00%
PBT 130,404 104,798 113,063 98,733 124,758 52,517 153,565 -10.32%
  QoQ % 24.43% -7.31% 14.51% -20.86% 137.56% -65.80% -
  Horiz. % 84.92% 68.24% 73.63% 64.29% 81.24% 34.20% 100.00%
Tax -30,050 -27,519 -25,521 -17,013 -30,413 -18,677 -37,599 -13.87%
  QoQ % -9.20% -7.83% -50.01% 44.06% -62.84% 50.33% -
  Horiz. % 79.92% 73.19% 67.88% 45.25% 80.89% 49.67% 100.00%
NP 100,354 77,279 87,542 81,720 94,345 33,840 115,966 -9.18%
  QoQ % 29.86% -11.72% 7.12% -13.38% 178.80% -70.82% -
  Horiz. % 86.54% 66.64% 75.49% 70.47% 81.36% 29.18% 100.00%
NP to SH 100,354 77,279 87,542 81,720 94,345 33,840 115,966 -9.18%
  QoQ % 29.86% -11.72% 7.12% -13.38% 178.80% -70.82% -
  Horiz. % 86.54% 66.64% 75.49% 70.47% 81.36% 29.18% 100.00%
Tax Rate 23.04 % 26.26 % 22.57 % 17.23 % 24.38 % 35.56 % 24.48 % -3.96%
  QoQ % -12.26% 16.35% 30.99% -29.33% -31.44% 45.26% -
  Horiz. % 94.12% 107.27% 92.20% 70.38% 99.59% 145.26% 100.00%
Total Cost 883,578 895,369 874,280 933,190 833,343 822,856 745,476 11.99%
  QoQ % -1.32% 2.41% -6.31% 11.98% 1.27% 10.38% -
  Horiz. % 118.53% 120.11% 117.28% 125.18% 111.79% 110.38% 100.00%
Net Worth 616,805 515,975 447,911 485,395 729,338 637,871 586,279 3.44%
  QoQ % 19.54% 15.20% -7.72% -33.45% 14.34% 8.80% -
  Horiz. % 105.21% 88.01% 76.40% 82.79% 124.40% 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 - 187,627 - 117,245 143,499 184,818 - -
  QoQ % 0.00% 0.00% 0.00% -18.30% -22.36% 0.00% -
  Horiz. % 0.00% 101.52% 0.00% 63.44% 77.64% 100.00% -
Div Payout % - % 242.79 % - % 143.47 % 152.10 % 546.15 % - % -
  QoQ % 0.00% 0.00% 0.00% -5.67% -72.15% 0.00% -
  Horiz. % 0.00% 44.45% 0.00% 26.27% 27.85% 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 616,805 515,975 447,911 485,395 729,338 637,871 586,279 3.44%
  QoQ % 19.54% 15.20% -7.72% -33.45% 14.34% 8.80% -
  Horiz. % 105.21% 88.01% 76.40% 82.79% 124.40% 108.80% 100.00%
NOSH 234,526 234,534 234,508 234,490 234,514 234,511 234,511 0.00%
  QoQ % -0.00% 0.01% 0.01% -0.01% 0.00% -0.00% -
  Horiz. % 100.01% 100.01% 100.00% 99.99% 100.00% 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 % 7.95 % 9.10 % 8.05 % 10.17 % 3.95 % 13.46 % -16.87%
  QoQ % 28.30% -12.64% 13.04% -20.85% 157.47% -70.65% -
  Horiz. % 75.78% 59.06% 67.61% 59.81% 75.56% 29.35% 100.00%
ROE 16.27 % 14.98 % 19.54 % 16.84 % 12.94 % 5.31 % 19.78 % -12.20%
  QoQ % 8.61% -23.34% 16.03% 30.14% 143.69% -73.15% -
  Horiz. % 82.25% 75.73% 98.79% 85.14% 65.42% 26.85% 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 419.54 414.71 410.14 432.81 395.58 365.31 367.33 9.26%
  QoQ % 1.16% 1.11% -5.24% 9.41% 8.29% -0.55% -
  Horiz. % 114.21% 112.90% 111.65% 117.83% 107.69% 99.45% 100.00%
EPS 42.79 32.95 37.33 34.85 40.23 14.43 49.45 -9.19%
  QoQ % 29.86% -11.73% 7.12% -13.37% 178.79% -70.82% -
  Horiz. % 86.53% 66.63% 75.49% 70.48% 81.35% 29.18% 100.00%
DPS 0.00 80.00 0.00 50.00 61.19 78.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% -18.29% -22.36% 0.00% -
  Horiz. % 0.00% 101.51% 0.00% 63.44% 77.64% 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 419.59 414.78 410.16 432.80 395.60 365.33 367.35 9.26%
  QoQ % 1.16% 1.13% -5.23% 9.40% 8.29% -0.55% -
  Horiz. % 114.22% 112.91% 111.65% 117.82% 107.69% 99.45% 100.00%
EPS 42.79 32.95 37.33 34.85 40.23 14.43 49.45 -9.19%
  QoQ % 29.86% -11.73% 7.12% -13.37% 178.79% -70.82% -
  Horiz. % 86.53% 66.63% 75.49% 70.48% 81.35% 29.18% 100.00%
DPS 0.00 80.01 0.00 50.00 61.19 78.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% -18.29% -22.36% 0.00% -
  Horiz. % 0.00% 101.52% 0.00% 63.44% 77.64% 100.00% -
NAPS 2.6303 2.2003 1.9101 2.0699 3.1102 2.7201 2.5001 3.44%
  QoQ % 19.54% 15.19% -7.72% -33.45% 14.34% 8.80% -
  Horiz. % 105.21% 88.01% 76.40% 82.79% 124.40% 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 6.51 6.64 6.70 7.02 7.19 6.62 4.08%
  QoQ % 7.99% -1.96% -0.90% -4.56% -2.36% 8.61% -
  Horiz. % 106.19% 98.34% 100.30% 101.21% 106.04% 108.61% 100.00%
P/EPS 68.94 81.94 73.00 83.21 68.98 181.91 49.14 25.30%
  QoQ % -15.87% 12.25% -12.27% 20.63% -62.08% 270.19% -
  Horiz. % 140.29% 166.75% 148.56% 169.33% 140.37% 370.19% 100.00%
EY 1.45 1.22 1.37 1.20 1.45 0.55 2.03 -20.08%
  QoQ % 18.85% -10.95% 14.17% -17.24% 163.64% -72.91% -
  Horiz. % 71.43% 60.10% 67.49% 59.11% 71.43% 27.09% 100.00%
DY 0.00 2.96 0.00 1.72 2.21 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -22.17% -26.33% 0.00% -
  Horiz. % 0.00% 98.67% 0.00% 57.33% 73.67% 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 6.63 6.77 6.24 7.58 7.19 6.51 5.25%
  QoQ % 6.03% -2.07% 8.49% -17.68% 5.42% 10.45% -
  Horiz. % 107.99% 101.84% 103.99% 95.85% 116.44% 110.45% 100.00%
P/EPS 68.94 83.46 74.34 77.47 74.57 181.91 48.33 26.69%
  QoQ % -17.40% 12.27% -4.04% 3.89% -59.01% 276.39% -
  Horiz. % 142.64% 172.69% 153.82% 160.29% 154.29% 376.39% 100.00%
EY 1.45 1.20 1.35 1.29 1.34 0.55 2.07 -21.11%
  QoQ % 20.83% -11.11% 4.65% -3.73% 143.64% -73.43% -
  Horiz. % 70.05% 57.97% 65.22% 62.32% 64.73% 26.57% 100.00%
DY 0.00 2.91 0.00 1.85 2.04 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -9.31% -32.00% 0.00% -
  Horiz. % 0.00% 97.00% 0.00% 61.67% 68.00% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS