Highlights

[NESTLE] YoY Annualized 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 -     -6.69%    YoY -     23.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 4,225,748 4,142,700 3,813,578 3,885,196 3,395,780 3,274,674 3,141,690 5.06%
  YoY % 2.00% 8.63% -1.84% 14.41% 3.70% 4.23% -
  Horiz. % 134.51% 131.86% 121.39% 123.67% 108.09% 104.23% 100.00%
PBT 637,762 576,176 469,350 446,982 378,432 368,092 344,446 10.81%
  YoY % 10.69% 22.76% 5.00% 18.11% 2.81% 6.86% -
  Horiz. % 185.16% 167.28% 136.26% 129.77% 109.87% 106.86% 100.00%
Tax -146,686 -98,272 -97,732 -94,852 -93,960 -94,986 -36,642 26.00%
  YoY % -49.27% -0.55% -3.04% -0.95% 1.08% -159.23% -
  Horiz. % 400.32% 268.19% 266.72% 258.86% 256.43% 259.23% 100.00%
NP 491,076 477,904 371,618 352,130 284,472 273,106 307,804 8.09%
  YoY % 2.76% 28.60% 5.53% 23.78% 4.16% -11.27% -
  Horiz. % 159.54% 155.26% 120.73% 114.40% 92.42% 88.73% 100.00%
NP to SH 491,076 477,904 371,618 352,130 284,472 273,106 307,804 8.09%
  YoY % 2.76% 28.60% 5.53% 23.78% 4.16% -11.27% -
  Horiz. % 159.54% 155.26% 120.73% 114.40% 92.42% 88.73% 100.00%
Tax Rate 23.00 % 17.06 % 20.82 % 21.22 % 24.83 % 25.80 % 10.64 % 13.70%
  YoY % 34.82% -18.06% -1.89% -14.54% -3.76% 142.48% -
  Horiz. % 216.17% 160.34% 195.68% 199.44% 233.36% 242.48% 100.00%
Total Cost 3,734,672 3,664,796 3,441,960 3,533,066 3,111,308 3,001,568 2,833,886 4.71%
  YoY % 1.91% 6.47% -2.58% 13.56% 3.66% 5.92% -
  Horiz. % 131.79% 129.32% 121.46% 124.67% 109.79% 105.92% 100.00%
Net Worth 468,989 579,206 513,530 485,421 518,287 485,427 405,684 2.45%
  YoY % -19.03% 12.79% 5.79% -6.34% 6.77% 19.66% -
  Horiz. % 115.60% 142.77% 126.58% 119.66% 127.76% 119.66% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 257,944 234,496 234,488 521,488 164,163 164,154 118,187 13.88%
  YoY % 10.00% 0.00% -55.03% 217.66% 0.01% 38.89% -
  Horiz. % 218.25% 198.41% 198.40% 441.24% 138.90% 138.89% 100.00%
Div Payout % 52.53 % 49.07 % 63.10 % 148.10 % 57.71 % 60.11 % 38.40 % 5.36%
  YoY % 7.05% -22.23% -57.39% 156.63% -3.99% 56.54% -
  Horiz. % 136.80% 127.79% 164.32% 385.68% 150.29% 156.54% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 468,989 579,206 513,530 485,421 518,287 485,427 405,684 2.45%
  YoY % -19.03% 12.79% 5.79% -6.34% 6.77% 19.66% -
  Horiz. % 115.60% 142.77% 126.58% 119.66% 127.76% 119.66% 100.00%
NOSH 234,494 234,496 234,488 234,503 234,519 234,506 234,499 -0.00%
  YoY % -0.00% 0.00% -0.01% -0.01% 0.01% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.62 % 11.54 % 9.74 % 9.06 % 8.38 % 8.34 % 9.80 % 2.88%
  YoY % 0.69% 18.48% 7.51% 8.11% 0.48% -14.90% -
  Horiz. % 118.57% 117.76% 99.39% 92.45% 85.51% 85.10% 100.00%
ROE 104.71 % 82.51 % 72.37 % 72.54 % 54.89 % 56.26 % 75.87 % 5.51%
  YoY % 26.91% 14.01% -0.23% 32.16% -2.44% -25.85% -
  Horiz. % 138.01% 108.75% 95.39% 95.61% 72.35% 74.15% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,802.06 1,766.64 1,626.34 1,656.78 1,447.97 1,396.41 1,339.74 5.06%
  YoY % 2.00% 8.63% -1.84% 14.42% 3.69% 4.23% -
  Horiz. % 134.51% 131.86% 121.39% 123.66% 108.08% 104.23% 100.00%
EPS 209.42 203.80 158.48 150.16 121.30 116.46 131.26 8.09%
  YoY % 2.76% 28.60% 5.54% 23.79% 4.16% -11.28% -
  Horiz. % 159.55% 155.26% 120.74% 114.40% 92.41% 88.72% 100.00%
DPS 110.00 100.00 100.00 222.38 70.00 70.00 50.40 13.89%
  YoY % 10.00% 0.00% -55.03% 217.69% 0.00% 38.89% -
  Horiz. % 218.25% 198.41% 198.41% 441.23% 138.89% 138.89% 100.00%
NAPS 2.0000 2.4700 2.1900 2.0700 2.2100 2.0700 1.7300 2.45%
  YoY % -19.03% 12.79% 5.80% -6.33% 6.76% 19.65% -
  Horiz. % 115.61% 142.77% 126.59% 119.65% 127.75% 119.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,802.02 1,766.61 1,626.26 1,656.80 1,448.09 1,396.45 1,339.74 5.06%
  YoY % 2.00% 8.63% -1.84% 14.41% 3.70% 4.23% -
  Horiz. % 134.51% 131.86% 121.39% 123.67% 108.09% 104.23% 100.00%
EPS 209.41 203.80 158.47 150.16 121.31 116.46 131.26 8.09%
  YoY % 2.75% 28.60% 5.53% 23.78% 4.16% -11.28% -
  Horiz. % 159.54% 155.26% 120.73% 114.40% 92.42% 88.72% 100.00%
DPS 110.00 100.00 100.00 222.38 70.01 70.00 50.40 13.89%
  YoY % 10.00% 0.00% -55.03% 217.64% 0.01% 38.89% -
  Horiz. % 218.25% 198.41% 198.41% 441.23% 138.91% 138.89% 100.00%
NAPS 2.0000 2.4700 2.1899 2.0700 2.2102 2.0701 1.7300 2.45%
  YoY % -19.03% 12.79% 5.79% -6.34% 6.77% 19.66% -
  Horiz. % 115.61% 142.77% 126.58% 119.65% 127.76% 119.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 47.2000 35.0000 31.2500 29.0000 24.1000 22.6000 23.8000 -
P/RPS 2.62 1.98 1.92 1.75 1.66 1.62 1.78 6.65%
  YoY % 32.32% 3.13% 9.71% 5.42% 2.47% -8.99% -
  Horiz. % 147.19% 111.24% 107.87% 98.31% 93.26% 91.01% 100.00%
P/EPS 22.54 17.17 19.72 19.31 19.87 19.41 18.13 3.69%
  YoY % 31.28% -12.93% 2.12% -2.82% 2.37% 7.06% -
  Horiz. % 124.32% 94.70% 108.77% 106.51% 109.60% 107.06% 100.00%
EY 4.44 5.82 5.07 5.18 5.03 5.15 5.52 -3.56%
  YoY % -23.71% 14.79% -2.12% 2.98% -2.33% -6.70% -
  Horiz. % 80.43% 105.43% 91.85% 93.84% 91.12% 93.30% 100.00%
DY 2.33 2.86 3.20 7.67 2.90 3.10 2.12 1.59%
  YoY % -18.53% -10.63% -58.28% 164.48% -6.45% 46.23% -
  Horiz. % 109.91% 134.91% 150.94% 361.79% 136.79% 146.23% 100.00%
P/NAPS 23.60 14.17 14.27 14.01 10.90 10.92 13.76 9.40%
  YoY % 66.55% -0.70% 1.86% 28.53% -0.18% -20.64% -
  Horiz. % 171.51% 102.98% 103.71% 101.82% 79.22% 79.36% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 26/08/10 27/08/09 07/08/08 09/08/07 03/08/06 04/08/05 -
Price 47.9000 39.4800 33.8000 27.0000 24.1000 23.4000 24.9000 -
P/RPS 2.66 2.23 2.08 1.63 1.66 1.68 1.86 6.14%
  YoY % 19.28% 7.21% 27.61% -1.81% -1.19% -9.68% -
  Horiz. % 143.01% 119.89% 111.83% 87.63% 89.25% 90.32% 100.00%
P/EPS 22.87 19.37 21.33 17.98 19.87 20.09 18.97 3.16%
  YoY % 18.07% -9.19% 18.63% -9.51% -1.10% 5.90% -
  Horiz. % 120.56% 102.11% 112.44% 94.78% 104.74% 105.90% 100.00%
EY 4.37 5.16 4.69 5.56 5.03 4.98 5.27 -3.07%
  YoY % -15.31% 10.02% -15.65% 10.54% 1.00% -5.50% -
  Horiz. % 82.92% 97.91% 88.99% 105.50% 95.45% 94.50% 100.00%
DY 2.30 2.53 2.96 8.24 2.90 2.99 2.02 2.19%
  YoY % -9.09% -14.53% -64.08% 184.14% -3.01% 48.02% -
  Horiz. % 113.86% 125.25% 146.53% 407.92% 143.56% 148.02% 100.00%
P/NAPS 23.95 15.98 15.43 13.04 10.90 11.30 14.39 8.86%
  YoY % 49.87% 3.56% 18.33% 19.63% -3.54% -21.47% -
  Horiz. % 166.44% 111.05% 107.23% 90.62% 75.75% 78.53% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

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. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【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?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers