Highlights

[NESTLE] YoY 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 -     -8.46%    YoY -     75.93%
Quarter Report


View:


Show?  YoY % Horiz. %

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 853,440 812,331 806,826 755,937 675,688 719,665 658,443 4.42%
  YoY % 5.06% 0.68% 6.73% 11.88% -6.11% 9.30% -
  Horiz. % 129.61% 123.37% 122.54% 114.81% 102.62% 109.30% 100.00%
PBT 95,591 90,842 87,167 75,173 43,494 69,947 64,291 6.83%
  YoY % 5.23% 4.22% 15.96% 72.84% -37.82% 8.80% -
  Horiz. % 148.68% 141.30% 135.58% 116.93% 67.65% 108.80% 100.00%
Tax -23,182 -24,235 -15,365 -19,755 -11,994 -18,007 -11,855 11.82%
  YoY % 4.34% -57.73% 22.22% -64.71% 33.39% -51.89% -
  Horiz. % 195.55% 204.43% 129.61% 166.64% 101.17% 151.89% 100.00%
NP 72,409 66,607 71,802 55,418 31,500 51,940 52,436 5.52%
  YoY % 8.71% -7.24% 29.56% 75.93% -39.35% -0.95% -
  Horiz. % 138.09% 127.03% 136.93% 105.69% 60.07% 99.05% 100.00%
NP to SH 72,409 66,607 71,802 55,418 31,500 51,940 52,436 5.52%
  YoY % 8.71% -7.24% 29.56% 75.93% -39.35% -0.95% -
  Horiz. % 138.09% 127.03% 136.93% 105.69% 60.07% 99.05% 100.00%
Tax Rate 24.25 % 26.68 % 17.63 % 26.28 % 27.58 % 25.74 % 18.44 % 4.67%
  YoY % -9.11% 51.33% -32.91% -4.71% 7.15% 39.59% -
  Horiz. % 131.51% 144.69% 95.61% 142.52% 149.57% 139.59% 100.00%
Total Cost 781,031 745,724 735,024 700,519 644,188 667,725 606,007 4.32%
  YoY % 4.73% 1.46% 4.93% 8.74% -3.52% 10.18% -
  Horiz. % 128.88% 123.06% 121.29% 115.60% 106.30% 110.18% 100.00%
Net Worth 518,212 485,480 405,674 311,916 316,641 375,187 314,240 8.69%
  YoY % 6.74% 19.67% 30.06% -1.49% -15.60% 19.39% -
  Horiz. % 164.91% 154.49% 129.10% 99.26% 100.76% 119.39% 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 46,897 46,906 59,092 82,083 82,092 70,347 70,352 -6.53%
  YoY % -0.02% -20.62% -28.01% -0.01% 16.70% -0.01% -
  Horiz. % 66.66% 66.67% 83.99% 116.67% 116.69% 99.99% 100.00%
Div Payout % 64.77 % 70.42 % 82.30 % 148.12 % 260.61 % 135.44 % 134.17 % -11.43%
  YoY % -8.02% -14.43% -44.44% -43.16% 92.42% 0.95% -
  Horiz. % 48.27% 52.49% 61.34% 110.40% 194.24% 100.95% 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 518,212 485,480 405,674 311,916 316,641 375,187 314,240 8.69%
  YoY % 6.74% 19.67% 30.06% -1.49% -15.60% 19.39% -
  Horiz. % 164.91% 154.49% 129.10% 99.26% 100.76% 119.39% 100.00%
NOSH 234,485 234,531 234,493 234,523 234,549 234,492 234,508 -0.00%
  YoY % -0.02% 0.02% -0.01% -0.01% 0.02% -0.01% -
  Horiz. % 99.99% 100.01% 99.99% 100.01% 100.02% 99.99% 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 8.48 % 8.20 % 8.90 % 7.33 % 4.66 % 7.22 % 7.96 % 1.06%
  YoY % 3.41% -7.87% 21.42% 57.30% -35.46% -9.30% -
  Horiz. % 106.53% 103.02% 111.81% 92.09% 58.54% 90.70% 100.00%
ROE 13.97 % 13.72 % 17.70 % 17.77 % 9.95 % 13.84 % 16.69 % -2.92%
  YoY % 1.82% -22.49% -0.39% 78.59% -28.11% -17.08% -
  Horiz. % 83.70% 82.20% 106.05% 106.47% 59.62% 82.92% 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 363.96 346.36 344.07 322.33 288.08 306.90 280.78 4.42%
  YoY % 5.08% 0.67% 6.74% 11.89% -6.13% 9.30% -
  Horiz. % 129.62% 123.36% 122.54% 114.80% 102.60% 109.30% 100.00%
EPS 30.88 28.40 30.62 23.63 13.43 22.15 22.36 5.53%
  YoY % 8.73% -7.25% 29.58% 75.95% -39.37% -0.94% -
  Horiz. % 138.10% 127.01% 136.94% 105.68% 60.06% 99.06% 100.00%
DPS 20.00 20.00 25.20 35.00 35.00 30.00 30.00 -6.53%
  YoY % 0.00% -20.63% -28.00% 0.00% 16.67% 0.00% -
  Horiz. % 66.67% 66.67% 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 363.94 346.41 344.06 322.36 288.14 306.89 280.79 4.42%
  YoY % 5.06% 0.68% 6.73% 11.88% -6.11% 9.30% -
  Horiz. % 129.61% 123.37% 122.53% 114.80% 102.62% 109.30% 100.00%
EPS 30.88 28.40 30.62 23.63 13.43 22.15 22.36 5.53%
  YoY % 8.73% -7.25% 29.58% 75.95% -39.37% -0.94% -
  Horiz. % 138.10% 127.01% 136.94% 105.68% 60.06% 99.06% 100.00%
DPS 20.00 20.00 25.20 35.00 35.01 30.00 30.00 -6.53%
  YoY % 0.00% -20.63% -28.00% -0.03% 16.70% 0.00% -
  Horiz. % 66.67% 66.67% 84.00% 116.67% 116.70% 100.00% 100.00%
NAPS 2.2099 2.0703 1.7300 1.3301 1.3503 1.5999 1.3400 8.69%
  YoY % 6.74% 19.67% 30.07% -1.50% -15.60% 19.40% -
  Horiz. % 164.92% 154.50% 129.10% 99.26% 100.77% 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 6.62 6.52 6.92 6.83 7.12 6.68 7.12 -1.21%
  YoY % 1.53% -5.78% 1.32% -4.07% 6.59% -6.18% -
  Horiz. % 92.98% 91.57% 97.19% 95.93% 100.00% 93.82% 100.00%
P/EPS 78.04 79.58 77.73 93.10 152.64 92.55 89.45 -2.25%
  YoY % -1.94% 2.38% -16.51% -39.01% 64.93% 3.47% -
  Horiz. % 87.24% 88.97% 86.90% 104.08% 170.64% 103.47% 100.00%
EY 1.28 1.26 1.29 1.07 0.66 1.08 1.12 2.25%
  YoY % 1.59% -2.33% 20.56% 62.12% -38.89% -3.57% -
  Horiz. % 114.29% 112.50% 115.18% 95.54% 58.93% 96.43% 100.00%
DY 0.83 0.88 1.06 1.59 1.71 1.46 1.50 -9.39%
  YoY % -5.68% -16.98% -33.33% -7.02% 17.12% -2.67% -
  Horiz. % 55.33% 58.67% 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 6.62 6.76 7.24 6.83 7.22 6.61 7.23 -1.46%
  YoY % -2.07% -6.63% 6.00% -5.40% 9.23% -8.58% -
  Horiz. % 91.56% 93.50% 100.14% 94.47% 99.86% 91.42% 100.00%
P/EPS 78.04 82.39 81.32 93.10 154.88 91.65 90.79 -2.49%
  YoY % -5.28% 1.32% -12.65% -39.89% 68.99% 0.95% -
  Horiz. % 85.96% 90.75% 89.57% 102.54% 170.59% 100.95% 100.00%
EY 1.28 1.21 1.23 1.07 0.65 1.09 1.10 2.56%
  YoY % 5.79% -1.63% 14.95% 64.62% -40.37% -0.91% -
  Horiz. % 116.36% 110.00% 111.82% 97.27% 59.09% 99.09% 100.00%
DY 0.83 0.85 1.01 1.59 1.68 1.48 1.48 -9.19%
  YoY % -2.35% -15.84% -36.48% -5.36% 13.51% 0.00% -
  Horiz. % 56.08% 57.43% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers