Highlights

[NESTLE] YoY 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 -     3.70%    YoY -     8.71%
Quarter Report


View:


Show?  YoY % Horiz. %

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 1,050,863 922,857 1,014,910 853,440 812,331 806,826 755,937 5.64%
  YoY % 13.87% -9.07% 18.92% 5.06% 0.68% 6.73% -
  Horiz. % 139.01% 122.08% 134.26% 112.90% 107.46% 106.73% 100.00%
PBT 117,470 104,271 98,733 95,591 90,842 87,167 75,173 7.72%
  YoY % 12.66% 5.61% 3.29% 5.23% 4.22% 15.96% -
  Horiz. % 156.27% 138.71% 131.34% 127.16% 120.84% 115.96% 100.00%
Tax -17,317 -18,816 -17,013 -23,182 -24,235 -15,365 -19,755 -2.17%
  YoY % 7.97% -10.60% 26.61% 4.34% -57.73% 22.22% -
  Horiz. % 87.66% 95.25% 86.12% 117.35% 122.68% 77.78% 100.00%
NP 100,153 85,455 81,720 72,409 66,607 71,802 55,418 10.36%
  YoY % 17.20% 4.57% 12.86% 8.71% -7.24% 29.56% -
  Horiz. % 180.72% 154.20% 147.46% 130.66% 120.19% 129.56% 100.00%
NP to SH 100,153 85,455 81,720 72,409 66,607 71,802 55,418 10.36%
  YoY % 17.20% 4.57% 12.86% 8.71% -7.24% 29.56% -
  Horiz. % 180.72% 154.20% 147.46% 130.66% 120.19% 129.56% 100.00%
Tax Rate 14.74 % 18.05 % 17.23 % 24.25 % 26.68 % 17.63 % 26.28 % -9.18%
  YoY % -18.34% 4.76% -28.95% -9.11% 51.33% -32.91% -
  Horiz. % 56.09% 68.68% 65.56% 92.28% 101.52% 67.09% 100.00%
Total Cost 950,710 837,402 933,190 781,031 745,724 735,024 700,519 5.22%
  YoY % 13.53% -10.26% 19.48% 4.73% 1.46% 4.93% -
  Horiz. % 135.72% 119.54% 133.21% 111.49% 106.45% 104.93% 100.00%
Net Worth 579,203 513,574 485,395 518,212 485,480 405,674 311,916 10.86%
  YoY % 12.78% 5.81% -6.33% 6.74% 19.67% 30.06% -
  Horiz. % 185.69% 164.65% 155.62% 166.14% 155.64% 130.06% 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 117,247 117,254 117,245 46,897 46,906 59,092 82,083 6.12%
  YoY % -0.01% 0.01% 150.01% -0.02% -20.62% -28.01% -
  Horiz. % 142.84% 142.85% 142.84% 57.13% 57.14% 71.99% 100.00%
Div Payout % 117.07 % 137.21 % 143.47 % 64.77 % 70.42 % 82.30 % 148.12 % -3.84%
  YoY % -14.68% -4.36% 121.51% -8.02% -14.43% -44.44% -
  Horiz. % 79.04% 92.63% 96.86% 43.73% 47.54% 55.56% 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 579,203 513,574 485,395 518,212 485,480 405,674 311,916 10.86%
  YoY % 12.78% 5.81% -6.33% 6.74% 19.67% 30.06% -
  Horiz. % 185.69% 164.65% 155.62% 166.14% 155.64% 130.06% 100.00%
NOSH 234,495 234,508 234,490 234,485 234,531 234,493 234,523 -0.00%
  YoY % -0.01% 0.01% 0.00% -0.02% 0.02% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.98% 100.00% 99.99% 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 9.53 % 9.26 % 8.05 % 8.48 % 8.20 % 8.90 % 7.33 % 4.47%
  YoY % 2.92% 15.03% -5.07% 3.41% -7.87% 21.42% -
  Horiz. % 130.01% 126.33% 109.82% 115.69% 111.87% 121.42% 100.00%
ROE 17.29 % 16.64 % 16.84 % 13.97 % 13.72 % 17.70 % 17.77 % -0.46%
  YoY % 3.91% -1.19% 20.54% 1.82% -22.49% -0.39% -
  Horiz. % 97.30% 93.64% 94.77% 78.62% 77.21% 99.61% 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 448.14 393.53 432.81 363.96 346.36 344.07 322.33 5.64%
  YoY % 13.88% -9.08% 18.92% 5.08% 0.67% 6.74% -
  Horiz. % 139.03% 122.09% 134.28% 112.92% 107.46% 106.74% 100.00%
EPS 42.71 36.44 34.85 30.88 28.40 30.62 23.63 10.36%
  YoY % 17.21% 4.56% 12.86% 8.73% -7.25% 29.58% -
  Horiz. % 180.74% 154.21% 147.48% 130.68% 120.19% 129.58% 100.00%
DPS 50.00 50.00 50.00 20.00 20.00 25.20 35.00 6.12%
  YoY % 0.00% 0.00% 150.00% 0.00% -20.63% -28.00% -
  Horiz. % 142.86% 142.86% 142.86% 57.14% 57.14% 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 448.13 393.54 432.80 363.94 346.41 344.06 322.36 5.64%
  YoY % 13.87% -9.07% 18.92% 5.06% 0.68% 6.73% -
  Horiz. % 139.02% 122.08% 134.26% 112.90% 107.46% 106.73% 100.00%
EPS 42.71 36.44 34.85 30.88 28.40 30.62 23.63 10.36%
  YoY % 17.21% 4.56% 12.86% 8.73% -7.25% 29.58% -
  Horiz. % 180.74% 154.21% 147.48% 130.68% 120.19% 129.58% 100.00%
DPS 50.00 50.00 50.00 20.00 20.00 25.20 35.00 6.12%
  YoY % 0.00% 0.00% 150.00% 0.00% -20.63% -28.00% -
  Horiz. % 142.86% 142.86% 142.86% 57.14% 57.14% 72.00% 100.00%
NAPS 2.4700 2.1901 2.0699 2.2099 2.0703 1.7300 1.3301 10.86%
  YoY % 12.78% 5.81% -6.34% 6.74% 19.67% 30.07% -
  Horiz. % 185.70% 164.66% 155.62% 166.15% 155.65% 130.07% 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 7.81 7.94 6.70 6.62 6.52 6.92 6.83 2.26%
  YoY % -1.64% 18.51% 1.21% 1.53% -5.78% 1.32% -
  Horiz. % 114.35% 116.25% 98.10% 96.93% 95.46% 101.32% 100.00%
P/EPS 81.95 85.76 83.21 78.04 79.58 77.73 93.10 -2.10%
  YoY % -4.44% 3.06% 6.62% -1.94% 2.38% -16.51% -
  Horiz. % 88.02% 92.12% 89.38% 83.82% 85.48% 83.49% 100.00%
EY 1.22 1.17 1.20 1.28 1.26 1.29 1.07 2.21%
  YoY % 4.27% -2.50% -6.25% 1.59% -2.33% 20.56% -
  Horiz. % 114.02% 109.35% 112.15% 119.63% 117.76% 120.56% 100.00%
DY 1.43 1.60 1.72 0.83 0.88 1.06 1.59 -1.75%
  YoY % -10.63% -6.98% 107.23% -5.68% -16.98% -33.33% -
  Horiz. % 89.94% 100.63% 108.18% 52.20% 55.35% 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 8.81 8.59 6.24 6.62 6.76 7.24 6.83 4.33%
  YoY % 2.56% 37.66% -5.74% -2.07% -6.63% 6.00% -
  Horiz. % 128.99% 125.77% 91.36% 96.93% 98.98% 106.00% 100.00%
P/EPS 92.44 92.76 77.47 78.04 82.39 81.32 93.10 -0.12%
  YoY % -0.34% 19.74% -0.73% -5.28% 1.32% -12.65% -
  Horiz. % 99.29% 99.63% 83.21% 83.82% 88.50% 87.35% 100.00%
EY 1.08 1.08 1.29 1.28 1.21 1.23 1.07 0.16%
  YoY % 0.00% -16.28% 0.78% 5.79% -1.63% 14.95% -
  Horiz. % 100.93% 100.93% 120.56% 119.63% 113.08% 114.95% 100.00%
DY 1.27 1.48 1.85 0.83 0.85 1.01 1.59 -3.67%
  YoY % -14.19% -20.00% 122.89% -2.35% -15.84% -36.48% -
  Horiz. % 79.87% 93.08% 116.35% 52.20% 53.46% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers