Highlights

[NESTLE] YoY Cumulative 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 -     103.70%    YoY -     4.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 2,071,350 1,906,789 1,942,598 1,697,890 1,637,337 1,570,845 1,442,267 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 288,088 234,675 223,491 189,216 184,046 172,223 158,163 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 -49,136 -48,866 -47,426 -46,980 -47,493 -18,321 -42,208 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 238,952 185,809 176,065 142,236 136,553 153,902 115,955 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 238,952 185,809 176,065 142,236 136,553 153,902 115,955 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 1,832,398 1,720,980 1,766,533 1,555,654 1,500,784 1,416,943 1,326,312 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 117,248 117,244 260,744 82,081 82,077 59,093 82,071 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 41.26 % 36.18 % 36.27 % 27.44 % 28.13 % 37.94 % 37.18 % 1.75%
  YoY % 14.04% -0.25% 32.18% -2.45% -25.86% 2.04% -
  Horiz. % 110.97% 97.31% 97.55% 73.80% 75.66% 102.04% 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 883.32 813.17 828.39 723.99 698.21 669.87 615.07 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 101.90 79.24 75.08 60.65 58.23 65.63 49.45 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 50.00 50.00 111.19 35.00 35.00 25.20 35.00 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 883.30 813.13 828.40 724.05 698.22 669.87 615.04 6.22%
  YoY % 8.63% -1.84% 14.41% 3.70% 4.23% 8.91% -
  Horiz. % 143.62% 132.21% 134.69% 117.72% 113.52% 108.91% 100.00%
EPS 101.90 79.24 75.08 60.66 58.23 65.63 49.45 12.80%
  YoY % 28.60% 5.54% 23.77% 4.17% -11.28% 32.72% -
  Horiz. % 206.07% 160.24% 151.83% 122.67% 117.76% 132.72% 100.00%
DPS 50.00 50.00 111.19 35.00 35.00 25.20 35.00 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 2.1899 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 3.96 3.84 3.50 3.33 3.24 3.55 3.58 1.69%
  YoY % 3.13% 9.71% 5.11% 2.78% -8.73% -0.84% -
  Horiz. % 110.61% 107.26% 97.77% 93.02% 90.50% 99.16% 100.00%
P/EPS 34.35 39.44 38.63 39.74 38.81 36.26 44.49 -4.22%
  YoY % -12.91% 2.10% -2.79% 2.40% 7.03% -18.50% -
  Horiz. % 77.21% 88.65% 86.83% 89.32% 87.23% 81.50% 100.00%
EY 2.91 2.54 2.59 2.52 2.58 2.76 2.25 4.38%
  YoY % 14.57% -1.93% 2.78% -2.33% -6.52% 22.67% -
  Horiz. % 129.33% 112.89% 115.11% 112.00% 114.67% 122.67% 100.00%
DY 1.43 1.60 3.83 1.45 1.55 1.06 1.59 -1.75%
  YoY % -10.63% -58.22% 164.14% -6.45% 46.23% -33.33% -
  Horiz. % 89.94% 100.63% 240.88% 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 4.47 4.16 3.26 3.33 3.35 3.72 3.58 3.77%
  YoY % 7.45% 27.61% -2.10% -0.60% -9.95% 3.91% -
  Horiz. % 124.86% 116.20% 91.06% 93.02% 93.58% 103.91% 100.00%
P/EPS 38.74 42.66 35.96 39.74 40.19 37.94 44.49 -2.28%
  YoY % -9.19% 18.63% -9.51% -1.12% 5.93% -14.72% -
  Horiz. % 87.08% 95.89% 80.83% 89.32% 90.33% 85.28% 100.00%
EY 2.58 2.34 2.78 2.52 2.49 2.64 2.25 2.31%
  YoY % 10.26% -15.83% 10.32% 1.20% -5.68% 17.33% -
  Horiz. % 114.67% 104.00% 123.56% 112.00% 110.67% 117.33% 100.00%
DY 1.27 1.48 4.12 1.45 1.50 1.01 1.59 -3.67%
  YoY % -14.19% -64.08% 184.14% -3.33% 48.51% -36.48% -
  Horiz. % 79.87% 93.08% 259.12% 91.19% 94.34% 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.
 


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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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