Highlights

[NESTLE] YoY Annualized Quarter Result on 2004-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 05-Aug-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2004
Quarter 30-Jun-2004  [#2]
Profit Trend QoQ -     -4.23%    YoY -     35.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 3,395,780 3,274,674 3,141,690 2,884,534 2,661,992 2,702,644 2,564,378 4.79%
  YoY % 3.70% 4.23% 8.91% 8.36% -1.50% 5.39% -
  Horiz. % 132.42% 127.70% 122.51% 112.48% 103.81% 105.39% 100.00%
PBT 378,432 368,092 344,446 316,326 230,450 267,544 277,896 5.28%
  YoY % 2.81% 6.86% 8.89% 37.26% -13.86% -3.73% -
  Horiz. % 136.18% 132.46% 123.95% 113.83% 82.93% 96.27% 100.00%
Tax -93,960 -94,986 -36,642 -84,416 -59,410 -68,846 -64,420 6.49%
  YoY % 1.08% -159.23% 56.59% -42.09% 13.71% -6.87% -
  Horiz. % 145.86% 147.45% 56.88% 131.04% 92.22% 106.87% 100.00%
NP 284,472 273,106 307,804 231,910 171,040 198,698 213,476 4.90%
  YoY % 4.16% -11.27% 32.73% 35.59% -13.92% -6.92% -
  Horiz. % 133.26% 127.93% 144.19% 108.64% 80.12% 93.08% 100.00%
NP to SH 284,472 273,106 307,804 231,910 171,040 198,698 213,476 4.90%
  YoY % 4.16% -11.27% 32.73% 35.59% -13.92% -6.92% -
  Horiz. % 133.26% 127.93% 144.19% 108.64% 80.12% 93.08% 100.00%
Tax Rate 24.83 % 25.80 % 10.64 % 26.69 % 25.78 % 25.73 % 23.18 % 1.15%
  YoY % -3.76% 142.48% -60.13% 3.53% 0.19% 11.00% -
  Horiz. % 107.12% 111.30% 45.90% 115.14% 111.22% 111.00% 100.00%
Total Cost 3,111,308 3,001,568 2,833,886 2,652,624 2,490,952 2,503,946 2,350,902 4.78%
  YoY % 3.66% 5.92% 6.83% 6.49% -0.52% 6.51% -
  Horiz. % 132.35% 127.68% 120.54% 112.83% 105.96% 106.51% 100.00%
Net Worth 518,287 485,427 405,684 311,870 316,567 375,167 314,211 8.69%
  YoY % 6.77% 19.66% 30.08% -1.48% -15.62% 19.40% -
  Horiz. % 164.95% 154.49% 129.11% 99.26% 100.75% 119.40% 100.00%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 164,163 164,154 118,187 164,142 164,145 140,687 140,691 2.60%
  YoY % 0.01% 38.89% -28.00% -0.00% 16.67% -0.00% -
  Horiz. % 116.68% 116.68% 84.00% 116.67% 116.67% 100.00% 100.00%
Div Payout % 57.71 % 60.11 % 38.40 % 70.78 % 95.97 % 70.80 % 65.91 % -2.19%
  YoY % -3.99% 56.54% -45.75% -26.25% 35.55% 7.42% -
  Horiz. % 87.56% 91.20% 58.26% 107.39% 145.61% 107.42% 100.00%
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 518,287 485,427 405,684 311,870 316,567 375,167 314,211 8.69%
  YoY % 6.77% 19.66% 30.08% -1.48% -15.62% 19.40% -
  Horiz. % 164.95% 154.49% 129.11% 99.26% 100.75% 119.40% 100.00%
NOSH 234,519 234,506 234,499 234,489 234,494 234,479 234,485 0.00%
  YoY % 0.01% 0.00% 0.00% -0.00% 0.01% -0.00% -
  Horiz. % 100.01% 100.01% 100.01% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.38 % 8.34 % 9.80 % 8.04 % 6.43 % 7.35 % 8.32 % 0.12%
  YoY % 0.48% -14.90% 21.89% 25.04% -12.52% -11.66% -
  Horiz. % 100.72% 100.24% 117.79% 96.63% 77.28% 88.34% 100.00%
ROE 54.89 % 56.26 % 75.87 % 74.36 % 54.03 % 52.96 % 67.94 % -3.49%
  YoY % -2.44% -25.85% 2.03% 37.63% 2.02% -22.05% -
  Horiz. % 80.79% 82.81% 111.67% 109.45% 79.53% 77.95% 100.00%
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,447.97 1,396.41 1,339.74 1,230.13 1,135.21 1,152.61 1,093.62 4.79%
  YoY % 3.69% 4.23% 8.91% 8.36% -1.51% 5.39% -
  Horiz. % 132.40% 127.69% 122.51% 112.48% 103.80% 105.39% 100.00%
EPS 121.30 116.46 131.26 98.90 72.94 84.74 91.04 4.90%
  YoY % 4.16% -11.28% 32.72% 35.59% -13.92% -6.92% -
  Horiz. % 133.24% 127.92% 144.18% 108.63% 80.12% 93.08% 100.00%
DPS 70.00 70.00 50.40 70.00 70.00 60.00 60.00 2.60%
  YoY % 0.00% 38.89% -28.00% 0.00% 16.67% 0.00% -
  Horiz. % 116.67% 116.67% 84.00% 116.67% 116.67% 100.00% 100.00%
NAPS 2.2100 2.0700 1.7300 1.3300 1.3500 1.6000 1.3400 8.69%
  YoY % 6.76% 19.65% 30.08% -1.48% -15.62% 19.40% -
  Horiz. % 164.93% 154.48% 129.10% 99.25% 100.75% 119.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,448.09 1,396.45 1,339.74 1,230.08 1,135.18 1,152.51 1,093.55 4.79%
  YoY % 3.70% 4.23% 8.91% 8.36% -1.50% 5.39% -
  Horiz. % 132.42% 127.70% 122.51% 112.49% 103.81% 105.39% 100.00%
EPS 121.31 116.46 131.26 98.90 72.94 84.73 91.03 4.90%
  YoY % 4.16% -11.28% 32.72% 35.59% -13.91% -6.92% -
  Horiz. % 133.26% 127.94% 144.19% 108.65% 80.13% 93.08% 100.00%
DPS 70.01 70.00 50.40 70.00 70.00 59.99 60.00 2.60%
  YoY % 0.01% 38.89% -28.00% 0.00% 16.69% -0.02% -
  Horiz. % 116.68% 116.67% 84.00% 116.67% 116.67% 99.98% 100.00%
NAPS 2.2102 2.0701 1.7300 1.3299 1.3500 1.5999 1.3399 8.70%
  YoY % 6.77% 19.66% 30.08% -1.49% -15.62% 19.40% -
  Horiz. % 164.95% 154.50% 129.11% 99.25% 100.75% 119.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 24.1000 22.6000 23.8000 22.0000 20.5000 20.5000 20.0000 -
P/RPS 1.66 1.62 1.78 1.79 1.81 1.78 1.83 -1.61%
  YoY % 2.47% -8.99% -0.56% -1.10% 1.69% -2.73% -
  Horiz. % 90.71% 88.52% 97.27% 97.81% 98.91% 97.27% 100.00%
P/EPS 19.87 19.41 18.13 22.24 28.11 24.19 21.97 -1.66%
  YoY % 2.37% 7.06% -18.48% -20.88% 16.21% 10.10% -
  Horiz. % 90.44% 88.35% 82.52% 101.23% 127.95% 110.10% 100.00%
EY 5.03 5.15 5.52 4.50 3.56 4.13 4.55 1.68%
  YoY % -2.33% -6.70% 22.67% 26.40% -13.80% -9.23% -
  Horiz. % 110.55% 113.19% 121.32% 98.90% 78.24% 90.77% 100.00%
DY 2.90 3.10 2.12 3.18 3.41 2.93 3.00 -0.56%
  YoY % -6.45% 46.23% -33.33% -6.74% 16.38% -2.33% -
  Horiz. % 96.67% 103.33% 70.67% 106.00% 113.67% 97.67% 100.00%
P/NAPS 10.90 10.92 13.76 16.54 15.19 12.81 14.93 -5.11%
  YoY % -0.18% -20.64% -16.81% 8.89% 18.58% -14.20% -
  Horiz. % 73.01% 73.14% 92.16% 110.78% 101.74% 85.80% 100.00%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 09/08/07 03/08/06 04/08/05 05/08/04 06/08/03 21/08/02 10/08/01 -
Price 24.1000 23.4000 24.9000 22.0000 20.8000 20.3000 20.3000 -
P/RPS 1.66 1.68 1.86 1.79 1.83 1.76 1.86 -1.88%
  YoY % -1.19% -9.68% 3.91% -2.19% 3.98% -5.38% -
  Horiz. % 89.25% 90.32% 100.00% 96.24% 98.39% 94.62% 100.00%
P/EPS 19.87 20.09 18.97 22.24 28.52 23.96 22.30 -1.90%
  YoY % -1.10% 5.90% -14.70% -22.02% 19.03% 7.44% -
  Horiz. % 89.10% 90.09% 85.07% 99.73% 127.89% 107.44% 100.00%
EY 5.03 4.98 5.27 4.50 3.51 4.17 4.48 1.95%
  YoY % 1.00% -5.50% 17.11% 28.21% -15.83% -6.92% -
  Horiz. % 112.28% 111.16% 117.63% 100.45% 78.35% 93.08% 100.00%
DY 2.90 2.99 2.02 3.18 3.37 2.96 2.96 -0.34%
  YoY % -3.01% 48.02% -36.48% -5.64% 13.85% 0.00% -
  Horiz. % 97.97% 101.01% 68.24% 107.43% 113.85% 100.00% 100.00%
P/NAPS 10.90 11.30 14.39 16.54 15.41 12.69 15.15 -5.34%
  YoY % -3.54% -21.47% -13.00% 7.33% 21.43% -16.24% -
  Horiz. % 71.95% 74.59% 94.98% 109.17% 101.72% 83.76% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS