Highlights

[NESTLE] YoY Cumulative 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 -     91.54%    YoY -     35.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 1,697,890 1,637,337 1,570,845 1,442,267 1,330,996 1,351,322 1,282,189 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 189,216 184,046 172,223 158,163 115,225 133,772 138,948 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 -46,980 -47,493 -18,321 -42,208 -29,705 -34,423 -32,210 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 142,236 136,553 153,902 115,955 85,520 99,349 106,738 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 142,236 136,553 153,902 115,955 85,520 99,349 106,738 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 1,555,654 1,500,784 1,416,943 1,326,312 1,245,476 1,251,973 1,175,451 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 82,081 82,077 59,093 82,071 82,072 70,343 70,345 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 27.44 % 28.13 % 37.94 % 37.18 % 27.01 % 26.48 % 33.97 % -3.49%
  YoY % -2.45% -25.86% 2.04% 37.65% 2.00% -22.05% -
  Horiz. % 80.78% 82.81% 111.69% 109.45% 79.51% 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 723.99 698.21 669.87 615.07 567.60 576.31 546.81 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 60.65 58.23 65.63 49.45 36.47 42.37 45.52 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 35.00 35.00 25.20 35.00 35.00 30.00 30.00 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 724.05 698.22 669.87 615.04 567.59 576.26 546.78 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%
EPS 60.66 58.23 65.63 49.45 36.47 42.37 45.52 4.90%
  YoY % 4.17% -11.28% 32.72% 35.59% -13.92% -6.92% -
  Horiz. % 133.26% 127.92% 144.18% 108.63% 80.12% 93.08% 100.00%
DPS 35.00 35.00 25.20 35.00 35.00 30.00 30.00 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 2.2102 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 3.33 3.24 3.55 3.58 3.61 3.56 3.66 -1.56%
  YoY % 2.78% -8.73% -0.84% -0.83% 1.40% -2.73% -
  Horiz. % 90.98% 88.52% 96.99% 97.81% 98.63% 97.27% 100.00%
P/EPS 39.74 38.81 36.26 44.49 56.21 48.38 43.94 -1.66%
  YoY % 2.40% 7.03% -18.50% -20.85% 16.18% 10.10% -
  Horiz. % 90.44% 88.32% 82.52% 101.25% 127.92% 110.10% 100.00%
EY 2.52 2.58 2.76 2.25 1.78 2.07 2.28 1.68%
  YoY % -2.33% -6.52% 22.67% 26.40% -14.01% -9.21% -
  Horiz. % 110.53% 113.16% 121.05% 98.68% 78.07% 90.79% 100.00%
DY 1.45 1.55 1.06 1.59 1.71 1.46 1.50 -0.56%
  YoY % -6.45% 46.23% -33.33% -7.02% 17.12% -2.67% -
  Horiz. % 96.67% 103.33% 70.67% 106.00% 114.00% 97.33% 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 3.33 3.35 3.72 3.58 3.66 3.52 3.71 -1.78%
  YoY % -0.60% -9.95% 3.91% -2.19% 3.98% -5.12% -
  Horiz. % 89.76% 90.30% 100.27% 96.50% 98.65% 94.88% 100.00%
P/EPS 39.74 40.19 37.94 44.49 57.03 47.91 44.60 -1.90%
  YoY % -1.12% 5.93% -14.72% -21.99% 19.04% 7.42% -
  Horiz. % 89.10% 90.11% 85.07% 99.75% 127.87% 107.42% 100.00%
EY 2.52 2.49 2.64 2.25 1.75 2.09 2.24 1.98%
  YoY % 1.20% -5.68% 17.33% 28.57% -16.27% -6.70% -
  Horiz. % 112.50% 111.16% 117.86% 100.45% 78.12% 93.30% 100.00%
DY 1.45 1.50 1.01 1.59 1.68 1.48 1.48 -0.34%
  YoY % -3.33% 48.51% -36.48% -5.36% 13.51% 0.00% -
  Horiz. % 97.97% 101.35% 68.24% 107.43% 113.51% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
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
 
 

256  252  576  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.53+0.09 
 HSI-CI2 0.33-0.01 
 EDUSPEC 0.0150.00 
 SAPNRG 0.050.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.115-0.01 
 FOCUS-WD 0.0050.00 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS