Highlights

[NESTLE] YoY Annualized Quarter Result on 2005-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 04-Aug-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Jun-2005  [#2]
Profit Trend QoQ -     -6.27%    YoY -     32.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 3,885,196 3,395,780 3,274,674 3,141,690 2,884,534 2,661,992 2,702,644 6.23%
  YoY % 14.41% 3.70% 4.23% 8.91% 8.36% -1.50% -
  Horiz. % 143.76% 125.65% 121.17% 116.25% 106.73% 98.50% 100.00%
PBT 446,982 378,432 368,092 344,446 316,326 230,450 267,544 8.92%
  YoY % 18.11% 2.81% 6.86% 8.89% 37.26% -13.86% -
  Horiz. % 167.07% 141.45% 137.58% 128.74% 118.23% 86.14% 100.00%
Tax -94,852 -93,960 -94,986 -36,642 -84,416 -59,410 -68,846 5.48%
  YoY % -0.95% 1.08% -159.23% 56.59% -42.09% 13.71% -
  Horiz. % 137.77% 136.48% 137.97% 53.22% 122.62% 86.29% 100.00%
NP 352,130 284,472 273,106 307,804 231,910 171,040 198,698 10.00%
  YoY % 23.78% 4.16% -11.27% 32.73% 35.59% -13.92% -
  Horiz. % 177.22% 143.17% 137.45% 154.91% 116.71% 86.08% 100.00%
NP to SH 352,130 284,472 273,106 307,804 231,910 171,040 198,698 10.00%
  YoY % 23.78% 4.16% -11.27% 32.73% 35.59% -13.92% -
  Horiz. % 177.22% 143.17% 137.45% 154.91% 116.71% 86.08% 100.00%
Tax Rate 21.22 % 24.83 % 25.80 % 10.64 % 26.69 % 25.78 % 25.73 % -3.16%
  YoY % -14.54% -3.76% 142.48% -60.13% 3.53% 0.19% -
  Horiz. % 82.47% 96.50% 100.27% 41.35% 103.73% 100.19% 100.00%
Total Cost 3,533,066 3,111,308 3,001,568 2,833,886 2,652,624 2,490,952 2,503,946 5.90%
  YoY % 13.56% 3.66% 5.92% 6.83% 6.49% -0.52% -
  Horiz. % 141.10% 124.26% 119.87% 113.18% 105.94% 99.48% 100.00%
Net Worth 485,421 518,287 485,427 405,684 311,870 316,567 375,167 4.38%
  YoY % -6.34% 6.77% 19.66% 30.08% -1.48% -15.62% -
  Horiz. % 129.39% 138.15% 129.39% 108.13% 83.13% 84.38% 100.00%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 521,488 164,163 164,154 118,187 164,142 164,145 140,687 24.38%
  YoY % 217.66% 0.01% 38.89% -28.00% -0.00% 16.67% -
  Horiz. % 370.67% 116.69% 116.68% 84.01% 116.67% 116.67% 100.00%
Div Payout % 148.10 % 57.71 % 60.11 % 38.40 % 70.78 % 95.97 % 70.80 % 13.08%
  YoY % 156.63% -3.99% 56.54% -45.75% -26.25% 35.55% -
  Horiz. % 209.18% 81.51% 84.90% 54.24% 99.97% 135.55% 100.00%
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 485,421 518,287 485,427 405,684 311,870 316,567 375,167 4.38%
  YoY % -6.34% 6.77% 19.66% 30.08% -1.48% -15.62% -
  Horiz. % 129.39% 138.15% 129.39% 108.13% 83.13% 84.38% 100.00%
NOSH 234,503 234,519 234,506 234,499 234,489 234,494 234,479 0.00%
  YoY % -0.01% 0.01% 0.00% 0.00% -0.00% 0.01% -
  Horiz. % 100.01% 100.02% 100.01% 100.01% 100.00% 100.01% 100.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.06 % 8.38 % 8.34 % 9.80 % 8.04 % 6.43 % 7.35 % 3.54%
  YoY % 8.11% 0.48% -14.90% 21.89% 25.04% -12.52% -
  Horiz. % 123.27% 114.01% 113.47% 133.33% 109.39% 87.48% 100.00%
ROE 72.54 % 54.89 % 56.26 % 75.87 % 74.36 % 54.03 % 52.96 % 5.38%
  YoY % 32.16% -2.44% -25.85% 2.03% 37.63% 2.02% -
  Horiz. % 136.97% 103.64% 106.23% 143.26% 140.41% 102.02% 100.00%
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,656.78 1,447.97 1,396.41 1,339.74 1,230.13 1,135.21 1,152.61 6.23%
  YoY % 14.42% 3.69% 4.23% 8.91% 8.36% -1.51% -
  Horiz. % 143.74% 125.63% 121.15% 116.24% 106.73% 98.49% 100.00%
EPS 150.16 121.30 116.46 131.26 98.90 72.94 84.74 10.00%
  YoY % 23.79% 4.16% -11.28% 32.72% 35.59% -13.92% -
  Horiz. % 177.20% 143.14% 137.43% 154.90% 116.71% 86.08% 100.00%
DPS 222.38 70.00 70.00 50.40 70.00 70.00 60.00 24.38%
  YoY % 217.69% 0.00% 38.89% -28.00% 0.00% 16.67% -
  Horiz. % 370.63% 116.67% 116.67% 84.00% 116.67% 116.67% 100.00%
NAPS 2.0700 2.2100 2.0700 1.7300 1.3300 1.3500 1.6000 4.38%
  YoY % -6.33% 6.76% 19.65% 30.08% -1.48% -15.62% -
  Horiz. % 129.38% 138.12% 129.38% 108.12% 83.12% 84.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,656.80 1,448.09 1,396.45 1,339.74 1,230.08 1,135.18 1,152.51 6.23%
  YoY % 14.41% 3.70% 4.23% 8.91% 8.36% -1.50% -
  Horiz. % 143.76% 125.65% 121.17% 116.25% 106.73% 98.50% 100.00%
EPS 150.16 121.31 116.46 131.26 98.90 72.94 84.73 10.00%
  YoY % 23.78% 4.16% -11.28% 32.72% 35.59% -13.91% -
  Horiz. % 177.22% 143.17% 137.45% 154.92% 116.72% 86.09% 100.00%
DPS 222.38 70.01 70.00 50.40 70.00 70.00 59.99 24.38%
  YoY % 217.64% 0.01% 38.89% -28.00% 0.00% 16.69% -
  Horiz. % 370.70% 116.70% 116.69% 84.01% 116.69% 116.69% 100.00%
NAPS 2.0700 2.2102 2.0701 1.7300 1.3299 1.3500 1.5999 4.38%
  YoY % -6.34% 6.77% 19.66% 30.08% -1.49% -15.62% -
  Horiz. % 129.38% 138.15% 129.39% 108.13% 83.12% 84.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 29.0000 24.1000 22.6000 23.8000 22.0000 20.5000 20.5000 -
P/RPS 1.75 1.66 1.62 1.78 1.79 1.81 1.78 -0.28%
  YoY % 5.42% 2.47% -8.99% -0.56% -1.10% 1.69% -
  Horiz. % 98.31% 93.26% 91.01% 100.00% 100.56% 101.69% 100.00%
P/EPS 19.31 19.87 19.41 18.13 22.24 28.11 24.19 -3.68%
  YoY % -2.82% 2.37% 7.06% -18.48% -20.88% 16.21% -
  Horiz. % 79.83% 82.14% 80.24% 74.95% 91.94% 116.21% 100.00%
EY 5.18 5.03 5.15 5.52 4.50 3.56 4.13 3.84%
  YoY % 2.98% -2.33% -6.70% 22.67% 26.40% -13.80% -
  Horiz. % 125.42% 121.79% 124.70% 133.66% 108.96% 86.20% 100.00%
DY 7.67 2.90 3.10 2.12 3.18 3.41 2.93 17.38%
  YoY % 164.48% -6.45% 46.23% -33.33% -6.74% 16.38% -
  Horiz. % 261.77% 98.98% 105.80% 72.35% 108.53% 116.38% 100.00%
P/NAPS 14.01 10.90 10.92 13.76 16.54 15.19 12.81 1.50%
  YoY % 28.53% -0.18% -20.64% -16.81% 8.89% 18.58% -
  Horiz. % 109.37% 85.09% 85.25% 107.42% 129.12% 118.58% 100.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 07/08/08 09/08/07 03/08/06 04/08/05 05/08/04 06/08/03 21/08/02 -
Price 27.0000 24.1000 23.4000 24.9000 22.0000 20.8000 20.3000 -
P/RPS 1.63 1.66 1.68 1.86 1.79 1.83 1.76 -1.27%
  YoY % -1.81% -1.19% -9.68% 3.91% -2.19% 3.98% -
  Horiz. % 92.61% 94.32% 95.45% 105.68% 101.70% 103.98% 100.00%
P/EPS 17.98 19.87 20.09 18.97 22.24 28.52 23.96 -4.67%
  YoY % -9.51% -1.10% 5.90% -14.70% -22.02% 19.03% -
  Horiz. % 75.04% 82.93% 83.85% 79.17% 92.82% 119.03% 100.00%
EY 5.56 5.03 4.98 5.27 4.50 3.51 4.17 4.91%
  YoY % 10.54% 1.00% -5.50% 17.11% 28.21% -15.83% -
  Horiz. % 133.33% 120.62% 119.42% 126.38% 107.91% 84.17% 100.00%
DY 8.24 2.90 2.99 2.02 3.18 3.37 2.96 18.59%
  YoY % 184.14% -3.01% 48.02% -36.48% -5.64% 13.85% -
  Horiz. % 278.38% 97.97% 101.01% 68.24% 107.43% 113.85% 100.00%
P/NAPS 13.04 10.90 11.30 14.39 16.54 15.41 12.69 0.45%
  YoY % 19.63% -3.54% -21.47% -13.00% 7.33% 21.43% -
  Horiz. % 102.76% 85.89% 89.05% 113.40% 130.34% 121.43% 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. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS