Highlights

[NESTLE] YoY Annualized Quarter Result on 2007-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 09-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     1.85%    YoY -     4.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 4,142,700 3,813,578 3,885,196 3,395,780 3,274,674 3,141,690 2,884,534 6.22%
  YoY % 8.63% -1.84% 14.41% 3.70% 4.23% 8.91% -
  Horiz. % 143.62% 132.21% 134.69% 117.72% 113.53% 108.91% 100.00%
PBT 576,176 469,350 446,982 378,432 368,092 344,446 316,326 10.51%
  YoY % 22.76% 5.00% 18.11% 2.81% 6.86% 8.89% -
  Horiz. % 182.15% 148.38% 141.30% 119.63% 116.36% 108.89% 100.00%
Tax -98,272 -97,732 -94,852 -93,960 -94,986 -36,642 -84,416 2.56%
  YoY % -0.55% -3.04% -0.95% 1.08% -159.23% 56.59% -
  Horiz. % 116.41% 115.77% 112.36% 111.31% 112.52% 43.41% 100.00%
NP 477,904 371,618 352,130 284,472 273,106 307,804 231,910 12.80%
  YoY % 28.60% 5.53% 23.78% 4.16% -11.27% 32.73% -
  Horiz. % 206.07% 160.24% 151.84% 122.66% 117.76% 132.73% 100.00%
NP to SH 477,904 371,618 352,130 284,472 273,106 307,804 231,910 12.80%
  YoY % 28.60% 5.53% 23.78% 4.16% -11.27% 32.73% -
  Horiz. % 206.07% 160.24% 151.84% 122.66% 117.76% 132.73% 100.00%
Tax Rate 17.06 % 20.82 % 21.22 % 24.83 % 25.80 % 10.64 % 26.69 % -7.18%
  YoY % -18.06% -1.89% -14.54% -3.76% 142.48% -60.13% -
  Horiz. % 63.92% 78.01% 79.51% 93.03% 96.67% 39.87% 100.00%
Total Cost 3,664,796 3,441,960 3,533,066 3,111,308 3,001,568 2,833,886 2,652,624 5.53%
  YoY % 6.47% -2.58% 13.56% 3.66% 5.92% 6.83% -
  Horiz. % 138.16% 129.76% 133.19% 117.29% 113.15% 106.83% 100.00%
Net Worth 579,206 513,530 485,421 518,287 485,427 405,684 311,870 10.86%
  YoY % 12.79% 5.79% -6.34% 6.77% 19.66% 30.08% -
  Horiz. % 185.72% 164.66% 155.65% 166.19% 155.65% 130.08% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 234,496 234,488 521,488 164,163 164,154 118,187 164,142 6.12%
  YoY % 0.00% -55.03% 217.66% 0.01% 38.89% -28.00% -
  Horiz. % 142.86% 142.86% 317.70% 100.01% 100.01% 72.00% 100.00%
Div Payout % 49.07 % 63.10 % 148.10 % 57.71 % 60.11 % 38.40 % 70.78 % -5.92%
  YoY % -22.23% -57.39% 156.63% -3.99% 56.54% -45.75% -
  Horiz. % 69.33% 89.15% 209.24% 81.53% 84.93% 54.25% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 579,206 513,530 485,421 518,287 485,427 405,684 311,870 10.86%
  YoY % 12.79% 5.79% -6.34% 6.77% 19.66% 30.08% -
  Horiz. % 185.72% 164.66% 155.65% 166.19% 155.65% 130.08% 100.00%
NOSH 234,496 234,488 234,503 234,519 234,506 234,499 234,489 0.00%
  YoY % 0.00% -0.01% -0.01% 0.01% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.01% 100.01% 100.01% 100.00% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.54 % 9.74 % 9.06 % 8.38 % 8.34 % 9.80 % 8.04 % 6.21%
  YoY % 18.48% 7.51% 8.11% 0.48% -14.90% 21.89% -
  Horiz. % 143.53% 121.14% 112.69% 104.23% 103.73% 121.89% 100.00%
ROE 82.51 % 72.37 % 72.54 % 54.89 % 56.26 % 75.87 % 74.36 % 1.75%
  YoY % 14.01% -0.23% 32.16% -2.44% -25.85% 2.03% -
  Horiz. % 110.96% 97.32% 97.55% 73.82% 75.66% 102.03% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,766.64 1,626.34 1,656.78 1,447.97 1,396.41 1,339.74 1,230.13 6.22%
  YoY % 8.63% -1.84% 14.42% 3.69% 4.23% 8.91% -
  Horiz. % 143.61% 132.21% 134.68% 117.71% 113.52% 108.91% 100.00%
EPS 203.80 158.48 150.16 121.30 116.46 131.26 98.90 12.80%
  YoY % 28.60% 5.54% 23.79% 4.16% -11.28% 32.72% -
  Horiz. % 206.07% 160.24% 151.83% 122.65% 117.76% 132.72% 100.00%
DPS 100.00 100.00 222.38 70.00 70.00 50.40 70.00 6.12%
  YoY % 0.00% -55.03% 217.69% 0.00% 38.89% -28.00% -
  Horiz. % 142.86% 142.86% 317.69% 100.00% 100.00% 72.00% 100.00%
NAPS 2.4700 2.1900 2.0700 2.2100 2.0700 1.7300 1.3300 10.86%
  YoY % 12.79% 5.80% -6.33% 6.76% 19.65% 30.08% -
  Horiz. % 185.71% 164.66% 155.64% 166.17% 155.64% 130.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,766.61 1,626.26 1,656.80 1,448.09 1,396.45 1,339.74 1,230.08 6.22%
  YoY % 8.63% -1.84% 14.41% 3.70% 4.23% 8.91% -
  Horiz. % 143.62% 132.21% 134.69% 117.72% 113.53% 108.91% 100.00%
EPS 203.80 158.47 150.16 121.31 116.46 131.26 98.90 12.80%
  YoY % 28.60% 5.53% 23.78% 4.16% -11.28% 32.72% -
  Horiz. % 206.07% 160.23% 151.83% 122.66% 117.76% 132.72% 100.00%
DPS 100.00 100.00 222.38 70.01 70.00 50.40 70.00 6.12%
  YoY % 0.00% -55.03% 217.64% 0.01% 38.89% -28.00% -
  Horiz. % 142.86% 142.86% 317.69% 100.01% 100.00% 72.00% 100.00%
NAPS 2.4700 2.1899 2.0700 2.2102 2.0701 1.7300 1.3299 10.86%
  YoY % 12.79% 5.79% -6.34% 6.77% 19.66% 30.08% -
  Horiz. % 185.73% 164.67% 155.65% 166.19% 155.66% 130.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 35.0000 31.2500 29.0000 24.1000 22.6000 23.8000 22.0000 -
P/RPS 1.98 1.92 1.75 1.66 1.62 1.78 1.79 1.69%
  YoY % 3.13% 9.71% 5.42% 2.47% -8.99% -0.56% -
  Horiz. % 110.61% 107.26% 97.77% 92.74% 90.50% 99.44% 100.00%
P/EPS 17.17 19.72 19.31 19.87 19.41 18.13 22.24 -4.22%
  YoY % -12.93% 2.12% -2.82% 2.37% 7.06% -18.48% -
  Horiz. % 77.20% 88.67% 86.83% 89.34% 87.28% 81.52% 100.00%
EY 5.82 5.07 5.18 5.03 5.15 5.52 4.50 4.38%
  YoY % 14.79% -2.12% 2.98% -2.33% -6.70% 22.67% -
  Horiz. % 129.33% 112.67% 115.11% 111.78% 114.44% 122.67% 100.00%
DY 2.86 3.20 7.67 2.90 3.10 2.12 3.18 -1.75%
  YoY % -10.63% -58.28% 164.48% -6.45% 46.23% -33.33% -
  Horiz. % 89.94% 100.63% 241.19% 91.19% 97.48% 66.67% 100.00%
P/NAPS 14.17 14.27 14.01 10.90 10.92 13.76 16.54 -2.54%
  YoY % -0.70% 1.86% 28.53% -0.18% -20.64% -16.81% -
  Horiz. % 85.67% 86.28% 84.70% 65.90% 66.02% 83.19% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 07/08/08 09/08/07 03/08/06 04/08/05 05/08/04 -
Price 39.4800 33.8000 27.0000 24.1000 23.4000 24.9000 22.0000 -
P/RPS 2.23 2.08 1.63 1.66 1.68 1.86 1.79 3.73%
  YoY % 7.21% 27.61% -1.81% -1.19% -9.68% 3.91% -
  Horiz. % 124.58% 116.20% 91.06% 92.74% 93.85% 103.91% 100.00%
P/EPS 19.37 21.33 17.98 19.87 20.09 18.97 22.24 -2.28%
  YoY % -9.19% 18.63% -9.51% -1.10% 5.90% -14.70% -
  Horiz. % 87.10% 95.91% 80.85% 89.34% 90.33% 85.30% 100.00%
EY 5.16 4.69 5.56 5.03 4.98 5.27 4.50 2.31%
  YoY % 10.02% -15.65% 10.54% 1.00% -5.50% 17.11% -
  Horiz. % 114.67% 104.22% 123.56% 111.78% 110.67% 117.11% 100.00%
DY 2.53 2.96 8.24 2.90 2.99 2.02 3.18 -3.74%
  YoY % -14.53% -64.08% 184.14% -3.01% 48.02% -36.48% -
  Horiz. % 79.56% 93.08% 259.12% 91.19% 94.03% 63.52% 100.00%
P/NAPS 15.98 15.43 13.04 10.90 11.30 14.39 16.54 -0.57%
  YoY % 3.56% 18.33% 19.63% -3.54% -21.47% -13.00% -
  Horiz. % 96.61% 93.29% 78.84% 65.90% 68.32% 87.00% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers