Highlights

[NESTLE] YoY Cumulative Quarter Result on 2006-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 03-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     95.23%    YoY -     -11.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,906,789 1,942,598 1,697,890 1,637,337 1,570,845 1,442,267 1,330,996 6.17%
  YoY % -1.84% 14.41% 3.70% 4.23% 8.91% 8.36% -
  Horiz. % 143.26% 145.95% 127.57% 123.02% 118.02% 108.36% 100.00%
PBT 234,675 223,491 189,216 184,046 172,223 158,163 115,225 12.57%
  YoY % 5.00% 18.11% 2.81% 6.86% 8.89% 37.26% -
  Horiz. % 203.67% 193.96% 164.21% 159.73% 149.47% 137.26% 100.00%
Tax -48,866 -47,426 -46,980 -47,493 -18,321 -42,208 -29,705 8.64%
  YoY % -3.04% -0.95% 1.08% -159.23% 56.59% -42.09% -
  Horiz. % 164.50% 159.66% 158.16% 159.88% 61.68% 142.09% 100.00%
NP 185,809 176,065 142,236 136,553 153,902 115,955 85,520 13.79%
  YoY % 5.53% 23.78% 4.16% -11.27% 32.73% 35.59% -
  Horiz. % 217.27% 205.88% 166.32% 159.67% 179.96% 135.59% 100.00%
NP to SH 185,809 176,065 142,236 136,553 153,902 115,955 85,520 13.79%
  YoY % 5.53% 23.78% 4.16% -11.27% 32.73% 35.59% -
  Horiz. % 217.27% 205.88% 166.32% 159.67% 179.96% 135.59% 100.00%
Tax Rate 20.82 % 21.22 % 24.83 % 25.80 % 10.64 % 26.69 % 25.78 % -3.50%
  YoY % -1.89% -14.54% -3.76% 142.48% -60.13% 3.53% -
  Horiz. % 80.76% 82.31% 96.31% 100.08% 41.27% 103.53% 100.00%
Total Cost 1,720,980 1,766,533 1,555,654 1,500,784 1,416,943 1,326,312 1,245,476 5.53%
  YoY % -2.58% 13.56% 3.66% 5.92% 6.83% 6.49% -
  Horiz. % 138.18% 141.84% 124.90% 120.50% 113.77% 106.49% 100.00%
Net Worth 513,530 485,421 518,287 485,427 405,684 311,870 316,567 8.39%
  YoY % 5.79% -6.34% 6.77% 19.66% 30.08% -1.48% -
  Horiz. % 162.22% 153.34% 163.72% 153.34% 128.15% 98.52% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 117,244 260,744 82,081 82,077 59,093 82,071 82,072 6.12%
  YoY % -55.03% 217.66% 0.01% 38.89% -28.00% -0.00% -
  Horiz. % 142.85% 317.70% 100.01% 100.01% 72.00% 100.00% 100.00%
Div Payout % 63.10 % 148.10 % 57.71 % 60.11 % 38.40 % 70.78 % 95.97 % -6.74%
  YoY % -57.39% 156.63% -3.99% 56.54% -45.75% -26.25% -
  Horiz. % 65.75% 154.32% 60.13% 62.63% 40.01% 73.75% 100.00%
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 513,530 485,421 518,287 485,427 405,684 311,870 316,567 8.39%
  YoY % 5.79% -6.34% 6.77% 19.66% 30.08% -1.48% -
  Horiz. % 162.22% 153.34% 163.72% 153.34% 128.15% 98.52% 100.00%
NOSH 234,488 234,503 234,519 234,506 234,499 234,489 234,494 -0.00%
  YoY % -0.01% -0.01% 0.01% 0.00% 0.00% -0.00% -
  Horiz. % 100.00% 100.00% 100.01% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.74 % 9.06 % 8.38 % 8.34 % 9.80 % 8.04 % 6.43 % 7.16%
  YoY % 7.51% 8.11% 0.48% -14.90% 21.89% 25.04% -
  Horiz. % 151.48% 140.90% 130.33% 129.70% 152.41% 125.04% 100.00%
ROE 36.18 % 36.27 % 27.44 % 28.13 % 37.94 % 37.18 % 27.01 % 4.99%
  YoY % -0.25% 32.18% -2.45% -25.86% 2.04% 37.65% -
  Horiz. % 133.95% 134.28% 101.59% 104.15% 140.47% 137.65% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 813.17 828.39 723.99 698.21 669.87 615.07 567.60 6.17%
  YoY % -1.84% 14.42% 3.69% 4.23% 8.91% 8.36% -
  Horiz. % 143.26% 145.95% 127.55% 123.01% 118.02% 108.36% 100.00%
EPS 79.24 75.08 60.65 58.23 65.63 49.45 36.47 13.79%
  YoY % 5.54% 23.79% 4.16% -11.28% 32.72% 35.59% -
  Horiz. % 217.27% 205.87% 166.30% 159.67% 179.96% 135.59% 100.00%
DPS 50.00 111.19 35.00 35.00 25.20 35.00 35.00 6.12%
  YoY % -55.03% 217.69% 0.00% 38.89% -28.00% 0.00% -
  Horiz. % 142.86% 317.69% 100.00% 100.00% 72.00% 100.00% 100.00%
NAPS 2.1900 2.0700 2.2100 2.0700 1.7300 1.3300 1.3500 8.39%
  YoY % 5.80% -6.33% 6.76% 19.65% 30.08% -1.48% -
  Horiz. % 162.22% 153.33% 163.70% 153.33% 128.15% 98.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 813.13 828.40 724.05 698.22 669.87 615.04 567.59 6.17%
  YoY % -1.84% 14.41% 3.70% 4.23% 8.91% 8.36% -
  Horiz. % 143.26% 145.95% 127.57% 123.01% 118.02% 108.36% 100.00%
EPS 79.24 75.08 60.66 58.23 65.63 49.45 36.47 13.79%
  YoY % 5.54% 23.77% 4.17% -11.28% 32.72% 35.59% -
  Horiz. % 217.27% 205.87% 166.33% 159.67% 179.96% 135.59% 100.00%
DPS 50.00 111.19 35.00 35.00 25.20 35.00 35.00 6.12%
  YoY % -55.03% 217.69% 0.00% 38.89% -28.00% 0.00% -
  Horiz. % 142.86% 317.69% 100.00% 100.00% 72.00% 100.00% 100.00%
NAPS 2.1899 2.0700 2.2102 2.0701 1.7300 1.3299 1.3500 8.39%
  YoY % 5.79% -6.34% 6.77% 19.66% 30.08% -1.49% -
  Horiz. % 162.21% 153.33% 163.72% 153.34% 128.15% 98.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 31.2500 29.0000 24.1000 22.6000 23.8000 22.0000 20.5000 -
P/RPS 3.84 3.50 3.33 3.24 3.55 3.58 3.61 1.03%
  YoY % 9.71% 5.11% 2.78% -8.73% -0.84% -0.83% -
  Horiz. % 106.37% 96.95% 92.24% 89.75% 98.34% 99.17% 100.00%
P/EPS 39.44 38.63 39.74 38.81 36.26 44.49 56.21 -5.73%
  YoY % 2.10% -2.79% 2.40% 7.03% -18.50% -20.85% -
  Horiz. % 70.17% 68.72% 70.70% 69.04% 64.51% 79.15% 100.00%
EY 2.54 2.59 2.52 2.58 2.76 2.25 1.78 6.10%
  YoY % -1.93% 2.78% -2.33% -6.52% 22.67% 26.40% -
  Horiz. % 142.70% 145.51% 141.57% 144.94% 155.06% 126.40% 100.00%
DY 1.60 3.83 1.45 1.55 1.06 1.59 1.71 -1.10%
  YoY % -58.22% 164.14% -6.45% 46.23% -33.33% -7.02% -
  Horiz. % 93.57% 223.98% 84.80% 90.64% 61.99% 92.98% 100.00%
P/NAPS 14.27 14.01 10.90 10.92 13.76 16.54 15.19 -1.03%
  YoY % 1.86% 28.53% -0.18% -20.64% -16.81% 8.89% -
  Horiz. % 93.94% 92.23% 71.76% 71.89% 90.59% 108.89% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 07/08/08 09/08/07 03/08/06 04/08/05 05/08/04 06/08/03 -
Price 33.8000 27.0000 24.1000 23.4000 24.9000 22.0000 20.8000 -
P/RPS 4.16 3.26 3.33 3.35 3.72 3.58 3.66 2.16%
  YoY % 27.61% -2.10% -0.60% -9.95% 3.91% -2.19% -
  Horiz. % 113.66% 89.07% 90.98% 91.53% 101.64% 97.81% 100.00%
P/EPS 42.66 35.96 39.74 40.19 37.94 44.49 57.03 -4.72%
  YoY % 18.63% -9.51% -1.12% 5.93% -14.72% -21.99% -
  Horiz. % 74.80% 63.05% 69.68% 70.47% 66.53% 78.01% 100.00%
EY 2.34 2.78 2.52 2.49 2.64 2.25 1.75 4.96%
  YoY % -15.83% 10.32% 1.20% -5.68% 17.33% 28.57% -
  Horiz. % 133.71% 158.86% 144.00% 142.29% 150.86% 128.57% 100.00%
DY 1.48 4.12 1.45 1.50 1.01 1.59 1.68 -2.09%
  YoY % -64.08% 184.14% -3.33% 48.51% -36.48% -5.36% -
  Horiz. % 88.10% 245.24% 86.31% 89.29% 60.12% 94.64% 100.00%
P/NAPS 15.43 13.04 10.90 11.30 14.39 16.54 15.41 0.02%
  YoY % 18.33% 19.63% -3.54% -21.47% -13.00% 7.33% -
  Horiz. % 100.13% 84.62% 70.73% 73.33% 93.38% 107.33% 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. [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
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

312  304  576  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.50+0.06 
 MLAB 0.03-0.005 
 SAPNRG 0.045-0.005 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 BCMALL 0.03+0.005 
 MMAG 0.090.00 
 XOX 0.030.00 
 FOCUS-WD 0.0050.00 
 KANGER 0.020.00 
PARTNERS & BROKERS