Highlights

[NESTLE] QoQ TTM 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 -     2.94%    YoY -     20.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 3,933,312 3,877,068 3,761,116 3,660,736 3,499,266 3,416,028 3,347,127 11.35%
  QoQ % 1.45% 3.08% 2.74% 4.61% 2.44% 2.06% -
  Horiz. % 117.51% 115.83% 112.37% 109.37% 104.55% 102.06% 100.00%
PBT 446,998 441,352 389,071 429,573 426,431 395,298 415,565 4.98%
  QoQ % 1.28% 13.44% -9.43% 0.74% 7.88% -4.88% -
  Horiz. % 107.56% 106.21% 93.62% 103.37% 102.61% 95.12% 100.00%
Tax -100,103 -100,466 -91,624 -103,702 -109,871 -103,256 -105,890 -3.67%
  QoQ % 0.36% -9.65% 11.65% 5.61% -6.41% 2.49% -
  Horiz. % 94.53% 94.88% 86.53% 97.93% 103.76% 97.51% 100.00%
NP 346,895 340,886 297,447 325,871 316,560 292,042 309,675 7.85%
  QoQ % 1.76% 14.60% -8.72% 2.94% 8.40% -5.69% -
  Horiz. % 112.02% 110.08% 96.05% 105.23% 102.22% 94.31% 100.00%
NP to SH 346,895 340,886 297,447 325,871 316,560 292,042 309,675 7.85%
  QoQ % 1.76% 14.60% -8.72% 2.94% 8.40% -5.69% -
  Horiz. % 112.02% 110.08% 96.05% 105.23% 102.22% 94.31% 100.00%
Tax Rate 22.39 % 22.76 % 23.55 % 24.14 % 25.77 % 26.12 % 25.48 % -8.25%
  QoQ % -1.63% -3.35% -2.44% -6.33% -1.34% 2.51% -
  Horiz. % 87.87% 89.32% 92.43% 94.74% 101.14% 102.51% 100.00%
Total Cost 3,586,417 3,536,182 3,463,669 3,334,865 3,182,706 3,123,986 3,037,452 11.70%
  QoQ % 1.42% 2.09% 3.86% 4.78% 1.88% 2.85% -
  Horiz. % 118.07% 116.42% 114.03% 109.79% 104.78% 102.85% 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 304,872 448,371 445,562 445,562 375,214 266,886 234,494 19.10%
  QoQ % -32.00% 0.63% 0.00% 18.75% 40.59% 13.81% -
  Horiz. % 130.01% 191.21% 190.01% 190.01% 160.01% 113.81% 100.00%
Div Payout % 87.89 % 131.53 % 149.80 % 136.73 % 118.53 % 91.39 % 75.72 % 10.44%
  QoQ % -33.18% -12.20% 9.56% 15.35% 29.70% 20.69% -
  Horiz. % 116.07% 173.71% 197.83% 180.57% 156.54% 120.69% 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 8.82 % 8.79 % 7.91 % 8.90 % 9.05 % 8.55 % 9.25 % -3.12%
  QoQ % 0.34% 11.13% -11.12% -1.66% 5.85% -7.57% -
  Horiz. % 95.35% 95.03% 85.51% 96.22% 97.84% 92.43% 100.00%
ROE 56.24 % 66.07 % 66.41 % 67.14 % 43.40 % 45.78 % 52.82 % 4.27%
  QoQ % -14.88% -0.51% -1.09% 54.70% -5.20% -13.33% -
  Horiz. % 106.47% 125.09% 125.73% 127.11% 82.17% 86.67% 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 1,677.13 1,653.09 1,603.83 1,561.14 1,492.13 1,456.66 1,427.28 11.34%
  QoQ % 1.45% 3.07% 2.73% 4.62% 2.44% 2.06% -
  Horiz. % 117.51% 115.82% 112.37% 109.38% 104.54% 102.06% 100.00%
EPS 147.91 145.35 126.84 138.97 134.99 124.53 132.05 7.85%
  QoQ % 1.76% 14.59% -8.73% 2.95% 8.40% -5.69% -
  Horiz. % 112.01% 110.07% 96.05% 105.24% 102.23% 94.31% 100.00%
DPS 130.00 191.19 190.00 190.00 160.00 113.81 100.00 19.09%
  QoQ % -32.00% 0.63% 0.00% 18.75% 40.59% 13.81% -
  Horiz. % 130.00% 191.19% 190.00% 190.00% 160.00% 113.81% 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 1,677.32 1,653.33 1,603.89 1,561.08 1,492.22 1,456.73 1,427.35 11.35%
  QoQ % 1.45% 3.08% 2.74% 4.61% 2.44% 2.06% -
  Horiz. % 117.51% 115.83% 112.37% 109.37% 104.54% 102.06% 100.00%
EPS 147.93 145.37 126.84 138.96 134.99 124.54 132.06 7.85%
  QoQ % 1.76% 14.61% -8.72% 2.94% 8.39% -5.69% -
  Horiz. % 112.02% 110.08% 96.05% 105.22% 102.22% 94.31% 100.00%
DPS 130.01 191.20 190.01 190.01 160.01 113.81 100.00 19.10%
  QoQ % -32.00% 0.63% 0.00% 18.75% 40.59% 13.81% -
  Horiz. % 130.01% 191.20% 190.01% 190.01% 160.01% 113.81% 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 1.76 1.63 1.70 1.86 1.86 1.80 1.70 2.34%
  QoQ % 7.98% -4.12% -8.60% 0.00% 3.33% 5.88% -
  Horiz. % 103.53% 95.88% 100.00% 109.41% 109.41% 105.88% 100.00%
P/EPS 19.94 18.58 21.48 20.87 20.56 21.08 18.40 5.50%
  QoQ % 7.32% -13.50% 2.92% 1.51% -2.47% 14.57% -
  Horiz. % 108.37% 100.98% 116.74% 113.42% 111.74% 114.57% 100.00%
EY 5.01 5.38 4.65 4.79 4.86 4.74 5.43 -5.22%
  QoQ % -6.88% 15.70% -2.92% -1.44% 2.53% -12.71% -
  Horiz. % 92.27% 99.08% 85.64% 88.21% 89.50% 87.29% 100.00%
DY 4.41 7.08 6.97 6.55 5.77 4.34 4.12 4.63%
  QoQ % -37.71% 1.58% 6.41% 13.52% 32.95% 5.34% -
  Horiz. % 107.04% 171.84% 169.17% 158.98% 140.05% 105.34% 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 1.76 1.66 1.73 1.73 2.01 1.80 1.67 3.56%
  QoQ % 6.02% -4.05% 0.00% -13.93% 11.67% 7.78% -
  Horiz. % 105.39% 99.40% 103.59% 103.59% 120.36% 107.78% 100.00%
P/EPS 19.94 18.92 21.88 19.43 22.22 21.08 18.10 6.66%
  QoQ % 5.39% -13.53% 12.61% -12.56% 5.41% 16.46% -
  Horiz. % 110.17% 104.53% 120.88% 107.35% 122.76% 116.46% 100.00%
EY 5.01 5.29 4.57 5.15 4.50 4.74 5.53 -6.37%
  QoQ % -5.29% 15.75% -11.26% 14.44% -5.06% -14.29% -
  Horiz. % 90.60% 95.66% 82.64% 93.13% 81.37% 85.71% 100.00%
DY 4.41 6.95 6.85 7.04 5.33 4.34 4.18 3.63%
  QoQ % -36.55% 1.46% -2.70% 32.08% 22.81% 3.83% -
  Horiz. % 105.50% 166.27% 163.88% 168.42% 127.51% 103.83% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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