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.
 


TOP ARTICLES

1. Benefits of having a dog - Koon Yew Yin Koon Yew Yin's Blog
2. Shipping & Logistic Industry - SonicShares' global shipping ETF has returned 13% to investors EagleEyed - Win Big Trend
3. CPO Prices Flying High BFM Podcast
4. PELIKEN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. BursaRangers Daily Technical Picks (21 October 2021) BursaRangers Daily Technical Picks
6. THE DAYS OF CHEAP PALM OIL MIGHT BE OVER FOR GOOD JUST BY LOOKING AT HISTORIC CRUDE OIL PRICE CHART, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. BursaRangers Daily Technical Picks (22 October 2021) BursaRangers Daily Technical Picks
8. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 12 – SUPER BULL STOCK / METAL STOCK (UPDATED NUMBER : 10 ) from 21 October 2021 onward SEE_Research
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
 
 

302  411  667  909 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 VC 0.09+0.01 
 KNM 0.220.00 
 NWP 0.29-0.005 
 HIAPTEK 0.63-0.02 
 TANCO 0.26+0.005 
 TIGER 0.045-0.005 
 OPCOM 1.26+0.13 
 ASDION 0.23+0.01 
 DAYA 0.02+0.005 
PARTNERS & BROKERS