Highlights

[NESTLE] YoY Cumulative 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 -     86.62%    YoY -     23.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 2,112,874 2,071,350 1,906,789 1,942,598 1,697,890 1,637,337 1,570,845 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 318,881 288,088 234,675 223,491 189,216 184,046 172,223 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 -73,343 -49,136 -48,866 -47,426 -46,980 -47,493 -18,321 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 245,538 238,952 185,809 176,065 142,236 136,553 153,902 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 245,538 238,952 185,809 176,065 142,236 136,553 153,902 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 1,867,336 1,832,398 1,720,980 1,766,533 1,555,654 1,500,784 1,416,943 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 128,972 117,248 117,244 260,744 82,081 82,077 59,093 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 52.35 % 41.26 % 36.18 % 36.27 % 27.44 % 28.13 % 37.94 % 5.51%
  YoY % 26.88% 14.04% -0.25% 32.18% -2.45% -25.86% -
  Horiz. % 137.98% 108.75% 95.36% 95.60% 72.32% 74.14% 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 901.03 883.32 813.17 828.39 723.99 698.21 669.87 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 104.71 101.90 79.24 75.08 60.65 58.23 65.63 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 55.00 50.00 50.00 111.19 35.00 35.00 25.20 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 901.01 883.30 813.13 828.40 724.05 698.22 669.87 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 104.71 101.90 79.24 75.08 60.66 58.23 65.63 8.09%
  YoY % 2.76% 28.60% 5.54% 23.77% 4.17% -11.28% -
  Horiz. % 159.55% 155.26% 120.74% 114.40% 92.43% 88.72% 100.00%
DPS 55.00 50.00 50.00 111.19 35.00 35.00 25.20 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 2.1899 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 5.24 3.96 3.84 3.50 3.33 3.24 3.55 6.70%
  YoY % 32.32% 3.13% 9.71% 5.11% 2.78% -8.73% -
  Horiz. % 147.61% 111.55% 108.17% 98.59% 93.80% 91.27% 100.00%
P/EPS 45.08 34.35 39.44 38.63 39.74 38.81 36.26 3.69%
  YoY % 31.24% -12.91% 2.10% -2.79% 2.40% 7.03% -
  Horiz. % 124.32% 94.73% 108.77% 106.54% 109.60% 107.03% 100.00%
EY 2.22 2.91 2.54 2.59 2.52 2.58 2.76 -3.56%
  YoY % -23.71% 14.57% -1.93% 2.78% -2.33% -6.52% -
  Horiz. % 80.43% 105.43% 92.03% 93.84% 91.30% 93.48% 100.00%
DY 1.17 1.43 1.60 3.83 1.45 1.55 1.06 1.66%
  YoY % -18.18% -10.63% -58.22% 164.14% -6.45% 46.23% -
  Horiz. % 110.38% 134.91% 150.94% 361.32% 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 5.32 4.47 4.16 3.26 3.33 3.35 3.72 6.14%
  YoY % 19.02% 7.45% 27.61% -2.10% -0.60% -9.95% -
  Horiz. % 143.01% 120.16% 111.83% 87.63% 89.52% 90.05% 100.00%
P/EPS 45.75 38.74 42.66 35.96 39.74 40.19 37.94 3.17%
  YoY % 18.09% -9.19% 18.63% -9.51% -1.12% 5.93% -
  Horiz. % 120.59% 102.11% 112.44% 94.78% 104.74% 105.93% 100.00%
EY 2.19 2.58 2.34 2.78 2.52 2.49 2.64 -3.07%
  YoY % -15.12% 10.26% -15.83% 10.32% 1.20% -5.68% -
  Horiz. % 82.95% 97.73% 88.64% 105.30% 95.45% 94.32% 100.00%
DY 1.15 1.27 1.48 4.12 1.45 1.50 1.01 2.19%
  YoY % -9.45% -14.19% -64.08% 184.14% -3.33% 48.51% -
  Horiz. % 113.86% 125.74% 146.53% 407.92% 143.56% 148.51% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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