Highlights

[NESTLE] YoY Quarter Result on 2002-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 21-Aug-2002
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2002
Quarter 30-Jun-2002  [#2]
Profit Trend QoQ -     9.56%    YoY -     -0.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 806,826 755,937 675,688 719,665 658,443 558,269 0 -
  YoY % 6.73% 11.88% -6.11% 9.30% 17.94% 0.00% -
  Horiz. % 144.52% 135.41% 121.03% 128.91% 117.94% 100.00% -
PBT 87,167 75,173 43,494 69,947 64,291 69,114 0 -
  YoY % 15.96% 72.84% -37.82% 8.80% -6.98% 0.00% -
  Horiz. % 126.12% 108.77% 62.93% 101.21% 93.02% 100.00% -
Tax -15,365 -19,755 -11,994 -18,007 -11,855 -8,985 - -
  YoY % 22.22% -64.71% 33.39% -51.89% -31.94% 0.00% -
  Horiz. % 171.01% 219.87% 133.49% 200.41% 131.94% 100.00% -
NP 71,802 55,418 31,500 51,940 52,436 60,129 - -
  YoY % 29.56% 75.93% -39.35% -0.95% -12.79% 0.00% -
  Horiz. % 119.41% 92.17% 52.39% 86.38% 87.21% 100.00% -
NP to SH 71,802 55,418 31,500 51,940 52,436 60,129 0 -
  YoY % 29.56% 75.93% -39.35% -0.95% -12.79% 0.00% -
  Horiz. % 119.41% 92.17% 52.39% 86.38% 87.21% 100.00% -
Tax Rate 17.63 % 26.28 % 27.58 % 25.74 % 18.44 % 13.00 % - % -
  YoY % -32.91% -4.71% 7.15% 39.59% 41.85% 0.00% -
  Horiz. % 135.62% 202.15% 212.15% 198.00% 141.85% 100.00% -
Total Cost 735,024 700,519 644,188 667,725 606,007 498,140 - -
  YoY % 4.93% 8.74% -3.52% 10.18% 21.65% 0.00% -
  Horiz. % 147.55% 140.63% 129.32% 134.04% 121.65% 100.00% -
Net Worth 405,674 311,916 316,641 375,187 314,240 295,485 - -
  YoY % 30.06% -1.49% -15.60% 19.39% 6.35% 0.00% -
  Horiz. % 137.29% 105.56% 107.16% 126.97% 106.35% 100.00% -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 59,092 82,083 82,092 70,347 70,352 65,663 - -
  YoY % -28.01% -0.01% 16.70% -0.01% 7.14% 0.00% -
  Horiz. % 89.99% 125.01% 125.02% 107.13% 107.14% 100.00% -
Div Payout % 82.30 % 148.12 % 260.61 % 135.44 % 134.17 % 109.20 % - % -
  YoY % -44.44% -43.16% 92.42% 0.95% 22.87% 0.00% -
  Horiz. % 75.37% 135.64% 238.65% 124.03% 122.87% 100.00% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 405,674 311,916 316,641 375,187 314,240 295,485 - -
  YoY % 30.06% -1.49% -15.60% 19.39% 6.35% 0.00% -
  Horiz. % 137.29% 105.56% 107.16% 126.97% 106.35% 100.00% -
NOSH 234,493 234,523 234,549 234,492 234,508 234,512 - -
  YoY % -0.01% -0.01% 0.02% -0.01% -0.00% 0.00% -
  Horiz. % 99.99% 100.00% 100.02% 99.99% 100.00% 100.00% -
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 8.90 % 7.33 % 4.66 % 7.22 % 7.96 % 10.77 % - % -
  YoY % 21.42% 57.30% -35.46% -9.30% -26.09% 0.00% -
  Horiz. % 82.64% 68.06% 43.27% 67.04% 73.91% 100.00% -
ROE 17.70 % 17.77 % 9.95 % 13.84 % 16.69 % 20.35 % - % -
  YoY % -0.39% 78.59% -28.11% -17.08% -17.99% 0.00% -
  Horiz. % 86.98% 87.32% 48.89% 68.01% 82.01% 100.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 344.07 322.33 288.08 306.90 280.78 238.06 - -
  YoY % 6.74% 11.89% -6.13% 9.30% 17.95% 0.00% -
  Horiz. % 144.53% 135.40% 121.01% 128.92% 117.95% 100.00% -
EPS 30.62 23.63 13.43 22.15 22.36 25.64 0.00 -
  YoY % 29.58% 75.95% -39.37% -0.94% -12.79% 0.00% -
  Horiz. % 119.42% 92.16% 52.38% 86.39% 87.21% 100.00% -
DPS 25.20 35.00 35.00 30.00 30.00 28.00 0.00 -
  YoY % -28.00% 0.00% 16.67% 0.00% 7.14% 0.00% -
  Horiz. % 90.00% 125.00% 125.00% 107.14% 107.14% 100.00% -
NAPS 1.7300 1.3300 1.3500 1.6000 1.3400 1.2600 - -
  YoY % 30.08% -1.48% -15.62% 19.40% 6.35% 0.00% -
  Horiz. % 137.30% 105.56% 107.14% 126.98% 106.35% 100.00% -
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 344.06 322.36 288.14 306.89 280.79 238.07 - -
  YoY % 6.73% 11.88% -6.11% 9.30% 17.94% 0.00% -
  Horiz. % 144.52% 135.41% 121.03% 128.91% 117.94% 100.00% -
EPS 30.62 23.63 13.43 22.15 22.36 25.64 0.00 -
  YoY % 29.58% 75.95% -39.37% -0.94% -12.79% 0.00% -
  Horiz. % 119.42% 92.16% 52.38% 86.39% 87.21% 100.00% -
DPS 25.20 35.00 35.01 30.00 30.00 28.00 0.00 -
  YoY % -28.00% -0.03% 16.70% 0.00% 7.14% 0.00% -
  Horiz. % 90.00% 125.00% 125.04% 107.14% 107.14% 100.00% -
NAPS 1.7300 1.3301 1.3503 1.5999 1.3400 1.2601 - -
  YoY % 30.07% -1.50% -15.60% 19.40% 6.34% 0.00% -
  Horiz. % 137.29% 105.56% 107.16% 126.97% 106.34% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 23.8000 22.0000 20.5000 20.5000 20.0000 17.6000 0.0000 -
P/RPS 6.92 6.83 7.12 6.68 7.12 7.39 0.00 -
  YoY % 1.32% -4.07% 6.59% -6.18% -3.65% 0.00% -
  Horiz. % 93.64% 92.42% 96.35% 90.39% 96.35% 100.00% -
P/EPS 77.73 93.10 152.64 92.55 89.45 68.64 0.00 -
  YoY % -16.51% -39.01% 64.93% 3.47% 30.32% 0.00% -
  Horiz. % 113.24% 135.64% 222.38% 134.83% 130.32% 100.00% -
EY 1.29 1.07 0.66 1.08 1.12 1.46 0.00 -
  YoY % 20.56% 62.12% -38.89% -3.57% -23.29% 0.00% -
  Horiz. % 88.36% 73.29% 45.21% 73.97% 76.71% 100.00% -
DY 1.06 1.59 1.71 1.46 1.50 1.59 0.00 -
  YoY % -33.33% -7.02% 17.12% -2.67% -5.66% 0.00% -
  Horiz. % 66.67% 100.00% 107.55% 91.82% 94.34% 100.00% -
P/NAPS 13.76 16.54 15.19 12.81 14.93 13.97 0.00 -
  YoY % -16.81% 8.89% 18.58% -14.20% 6.87% 0.00% -
  Horiz. % 98.50% 118.40% 108.73% 91.70% 106.87% 100.00% -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 04/08/05 05/08/04 06/08/03 21/08/02 10/08/01 23/08/00 - -
Price 24.9000 22.0000 20.8000 20.3000 20.3000 19.0000 0.0000 -
P/RPS 7.24 6.83 7.22 6.61 7.23 7.98 0.00 -
  YoY % 6.00% -5.40% 9.23% -8.58% -9.40% 0.00% -
  Horiz. % 90.73% 85.59% 90.48% 82.83% 90.60% 100.00% -
P/EPS 81.32 93.10 154.88 91.65 90.79 74.10 0.00 -
  YoY % -12.65% -39.89% 68.99% 0.95% 22.52% 0.00% -
  Horiz. % 109.74% 125.64% 209.01% 123.68% 122.52% 100.00% -
EY 1.23 1.07 0.65 1.09 1.10 1.35 0.00 -
  YoY % 14.95% 64.62% -40.37% -0.91% -18.52% 0.00% -
  Horiz. % 91.11% 79.26% 48.15% 80.74% 81.48% 100.00% -
DY 1.01 1.59 1.68 1.48 1.48 1.47 0.00 -
  YoY % -36.48% -5.36% 13.51% 0.00% 0.68% 0.00% -
  Horiz. % 68.71% 108.16% 114.29% 100.68% 100.68% 100.00% -
P/NAPS 14.39 16.54 15.41 12.69 15.15 15.08 0.00 -
  YoY % -13.00% 7.33% 21.43% -16.24% 0.46% 0.00% -
  Horiz. % 95.42% 109.68% 102.19% 84.15% 100.46% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  242  583  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.545+0.105 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.050.00 
 MLAB 0.03-0.005 
 MMAG 0.095+0.005 
 EDUSPEC 0.0150.00 
 DNEX 0.77+0.005 
 HSI-CI1 0.115-0.01 
 FOCUS-WD 0.0050.00 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS