Highlights

[NESTLE] YoY Annualized Quarter Result on 2007-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 28-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -15.17%    YoY -     10.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 4,026,319 3,744,233 3,877,068 3,416,028 3,275,541 3,127,441 2,901,183 5.61%
  YoY % 7.53% -3.43% 13.50% 4.29% 4.74% 7.80% -
  Horiz. % 138.78% 129.06% 133.64% 117.75% 112.90% 107.80% 100.00%
PBT 465,744 440,261 441,353 395,298 363,285 331,253 297,209 7.77%
  YoY % 5.79% -0.25% 11.65% 8.81% 9.67% 11.45% -
  Horiz. % 156.71% 148.13% 148.50% 133.00% 122.23% 111.45% 100.00%
Tax -74,346 -88,468 -100,466 -103,256 -99,066 0 -76,801 -0.54%
  YoY % 15.96% 11.94% 2.70% -4.23% 0.00% 0.00% -
  Horiz. % 96.80% 115.19% 130.81% 134.45% 128.99% -0.00% 100.00%
NP 391,398 351,793 340,887 292,042 264,219 331,253 220,408 10.04%
  YoY % 11.26% 3.20% 16.73% 10.53% -20.24% 50.29% -
  Horiz. % 177.58% 159.61% 154.66% 132.50% 119.88% 150.29% 100.00%
NP to SH 391,398 351,793 340,887 292,042 264,219 266,819 220,408 10.04%
  YoY % 11.26% 3.20% 16.73% 10.53% -0.97% 21.06% -
  Horiz. % 177.58% 159.61% 154.66% 132.50% 119.88% 121.06% 100.00%
Tax Rate 15.96 % 20.09 % 22.76 % 26.12 % 27.27 % - % 25.84 % -7.71%
  YoY % -20.56% -11.73% -12.86% -4.22% 0.00% 0.00% -
  Horiz. % 61.76% 77.75% 88.08% 101.08% 105.53% 0.00% 100.00%
Total Cost 3,634,921 3,392,440 3,536,181 3,123,986 3,011,322 2,796,188 2,680,775 5.20%
  YoY % 7.15% -4.06% 13.19% 3.74% 7.69% 4.31% -
  Horiz. % 135.59% 126.55% 131.91% 116.53% 112.33% 104.31% 100.00%
Net Worth 614,380 567,483 515,891 637,830 558,126 537,014 368,167 8.91%
  YoY % 8.26% 10.00% -19.12% 14.28% 3.93% 45.86% -
  Horiz. % 166.88% 154.14% 140.12% 173.24% 151.60% 145.86% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 386,919 351,746 448,333 266,880 234,506 199,797 188,070 12.77%
  YoY % 10.00% -21.54% 67.99% 13.80% 17.37% 6.24% -
  Horiz. % 205.73% 187.03% 238.39% 141.90% 124.69% 106.24% 100.00%
Div Payout % 98.86 % 99.99 % 131.52 % 91.38 % 88.75 % 74.88 % 85.33 % 2.48%
  YoY % -1.13% -23.97% 43.93% 2.96% 18.52% -12.25% -
  Horiz. % 115.86% 117.18% 154.13% 107.09% 104.01% 87.75% 100.00%
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 614,380 567,483 515,891 637,830 558,126 537,014 368,167 8.91%
  YoY % 8.26% 10.00% -19.12% 14.28% 3.93% 45.86% -
  Horiz. % 166.88% 154.14% 140.12% 173.24% 151.60% 145.86% 100.00%
NOSH 234,496 234,497 234,496 234,496 234,506 234,504 234,501 -0.00%
  YoY % -0.00% 0.00% -0.00% -0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.72 % 9.40 % 8.79 % 8.55 % 8.07 % 10.59 % 7.60 % 4.18%
  YoY % 3.40% 6.94% 2.81% 5.95% -23.80% 39.34% -
  Horiz. % 127.89% 123.68% 115.66% 112.50% 106.18% 139.34% 100.00%
ROE 63.71 % 61.99 % 66.08 % 45.79 % 47.34 % 49.69 % 59.87 % 1.04%
  YoY % 2.77% -6.19% 44.31% -3.27% -4.73% -17.00% -
  Horiz. % 106.41% 103.54% 110.37% 76.48% 79.07% 83.00% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,717.01 1,596.71 1,653.36 1,456.75 1,396.78 1,333.64 1,237.17 5.61%
  YoY % 7.53% -3.43% 13.50% 4.29% 4.73% 7.80% -
  Horiz. % 138.79% 129.06% 133.64% 117.75% 112.90% 107.80% 100.00%
EPS 166.91 150.02 145.37 124.54 112.67 113.78 93.99 10.04%
  YoY % 11.26% 3.20% 16.73% 10.54% -0.98% 21.06% -
  Horiz. % 177.58% 159.61% 154.67% 132.50% 119.87% 121.06% 100.00%
DPS 165.00 150.00 191.19 113.81 100.00 85.20 80.20 12.77%
  YoY % 10.00% -21.54% 67.99% 13.81% 17.37% 6.23% -
  Horiz. % 205.74% 187.03% 238.39% 141.91% 124.69% 106.23% 100.00%
NAPS 2.6200 2.4200 2.2000 2.7200 2.3800 2.2900 1.5700 8.91%
  YoY % 8.26% 10.00% -19.12% 14.29% 3.93% 45.86% -
  Horiz. % 166.88% 154.14% 140.13% 173.25% 151.59% 145.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,716.98 1,596.69 1,653.33 1,456.73 1,396.82 1,333.66 1,237.18 5.61%
  YoY % 7.53% -3.43% 13.50% 4.29% 4.74% 7.80% -
  Horiz. % 138.78% 129.06% 133.64% 117.75% 112.90% 107.80% 100.00%
EPS 166.91 150.02 145.37 124.54 112.67 113.78 93.99 10.04%
  YoY % 11.26% 3.20% 16.73% 10.54% -0.98% 21.06% -
  Horiz. % 177.58% 159.61% 154.67% 132.50% 119.87% 121.06% 100.00%
DPS 165.00 150.00 191.19 113.81 100.00 85.20 80.20 12.77%
  YoY % 10.00% -21.54% 67.99% 13.81% 17.37% 6.23% -
  Horiz. % 205.74% 187.03% 238.39% 141.91% 124.69% 106.23% 100.00%
NAPS 2.6200 2.4200 2.2000 2.7200 2.3801 2.2900 1.5700 8.91%
  YoY % 8.26% 10.00% -19.12% 14.28% 3.93% 45.86% -
  Horiz. % 166.88% 154.14% 140.13% 173.25% 151.60% 145.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 43.3400 33.1000 27.0000 26.2500 24.8000 24.3000 23.1000 -
P/RPS 2.52 2.07 1.63 1.80 1.78 1.82 1.87 5.10%
  YoY % 21.74% 26.99% -9.44% 1.12% -2.20% -2.67% -
  Horiz. % 134.76% 110.70% 87.17% 96.26% 95.19% 97.33% 100.00%
P/EPS 25.97 22.06 18.57 21.08 22.01 21.36 24.58 0.92%
  YoY % 17.72% 18.79% -11.91% -4.23% 3.04% -13.10% -
  Horiz. % 105.65% 89.75% 75.55% 85.76% 89.54% 86.90% 100.00%
EY 3.85 4.53 5.38 4.74 4.54 4.68 4.07 -0.92%
  YoY % -15.01% -15.80% 13.50% 4.41% -2.99% 14.99% -
  Horiz. % 94.59% 111.30% 132.19% 116.46% 111.55% 114.99% 100.00%
DY 3.81 4.53 7.08 4.34 4.03 3.51 3.47 1.57%
  YoY % -15.89% -36.02% 63.13% 7.69% 14.81% 1.15% -
  Horiz. % 109.80% 130.55% 204.03% 125.07% 116.14% 101.15% 100.00%
P/NAPS 16.54 13.68 12.27 9.65 10.42 10.61 14.71 1.97%
  YoY % 20.91% 11.49% 27.15% -7.39% -1.79% -27.87% -
  Horiz. % 112.44% 93.00% 83.41% 65.60% 70.84% 72.13% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 28/02/08 27/02/07 23/02/06 24/02/05 -
Price 45.3000 33.9000 27.5000 26.2500 24.0000 24.7000 23.6000 -
P/RPS 2.64 2.12 1.66 1.80 1.72 1.85 1.91 5.54%
  YoY % 24.53% 27.71% -7.78% 4.65% -7.03% -3.14% -
  Horiz. % 138.22% 110.99% 86.91% 94.24% 90.05% 96.86% 100.00%
P/EPS 27.14 22.60 18.92 21.08 21.30 21.71 25.11 1.30%
  YoY % 20.09% 19.45% -10.25% -1.03% -1.89% -13.54% -
  Horiz. % 108.08% 90.00% 75.35% 83.95% 84.83% 86.46% 100.00%
EY 3.68 4.43 5.29 4.74 4.69 4.61 3.98 -1.30%
  YoY % -16.93% -16.26% 11.60% 1.07% 1.74% 15.83% -
  Horiz. % 92.46% 111.31% 132.91% 119.10% 117.84% 115.83% 100.00%
DY 3.64 4.42 6.95 4.34 4.17 3.45 3.40 1.14%
  YoY % -17.65% -36.40% 60.14% 4.08% 20.87% 1.47% -
  Horiz. % 107.06% 130.00% 204.41% 127.65% 122.65% 101.47% 100.00%
P/NAPS 17.29 14.01 12.50 9.65 10.08 10.79 15.03 2.36%
  YoY % 23.41% 12.08% 29.53% -4.27% -6.58% -28.21% -
  Horiz. % 115.04% 93.21% 83.17% 64.20% 67.07% 71.79% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS