Highlights

[NESTLE] YoY Quarter Result on 2007-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 26-Aug-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2004  [#4]
Profit Trend QoQ -     -70.82%    YoY -     -34.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 963,893 950,632 972,648 856,696 787,795 773,820 710,991 5.20%
  YoY % 1.39% -2.26% 13.53% 8.75% 1.81% 8.84% -
  Horiz. % 135.57% 133.71% 136.80% 120.49% 110.80% 108.84% 100.00%
PBT 45,004 99,175 104,798 52,517 72,784 62,603 51,182 -2.12%
  YoY % -54.62% -5.37% 99.55% -27.85% 16.26% 22.31% -
  Horiz. % 87.93% 193.77% 204.76% 102.61% 142.21% 122.31% 100.00%
Tax -5,745 -12,951 -27,519 -18,677 -21,311 0 -12,211 -11.80%
  YoY % 55.64% 52.94% -47.34% 12.36% 0.00% 0.00% -
  Horiz. % 47.05% 106.06% 225.36% 152.95% 174.52% -0.00% 100.00%
NP 39,259 86,224 77,279 33,840 51,473 62,603 38,971 0.12%
  YoY % -54.47% 11.57% 128.37% -34.26% -17.78% 60.64% -
  Horiz. % 100.74% 221.25% 198.30% 86.83% 132.08% 160.64% 100.00%
NP to SH 39,259 86,224 77,279 33,840 51,473 43,295 38,971 0.12%
  YoY % -54.47% 11.57% 128.37% -34.26% 18.89% 11.10% -
  Horiz. % 100.74% 221.25% 198.30% 86.83% 132.08% 111.10% 100.00%
Tax Rate 12.77 % 13.06 % 26.26 % 35.56 % 29.28 % - % 23.86 % -9.89%
  YoY % -2.22% -50.27% -26.15% 21.45% 0.00% 0.00% -
  Horiz. % 53.52% 54.74% 110.06% 149.04% 122.72% 0.00% 100.00%
Total Cost 924,634 864,408 895,369 822,856 736,322 711,217 672,020 5.46%
  YoY % 6.97% -3.46% 8.81% 11.75% 3.53% 5.83% -
  Horiz. % 137.59% 128.63% 133.24% 122.45% 109.57% 105.83% 100.00%
Net Worth 614,447 567,479 515,975 637,871 558,112 536,890 368,137 8.91%
  YoY % 8.28% 9.98% -19.11% 14.29% 3.95% 45.84% -
  Horiz. % 166.91% 154.15% 140.16% 173.27% 151.60% 145.84% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 269,700 234,495 187,627 184,818 152,425 140,669 128,965 13.08%
  YoY % 15.01% 24.98% 1.52% 21.25% 8.36% 9.08% -
  Horiz. % 209.13% 181.83% 145.49% 143.31% 118.19% 109.08% 100.00%
Div Payout % 686.98 % 271.96 % 242.79 % 546.15 % 296.13 % 324.91 % 330.93 % 12.94%
  YoY % 152.60% 12.01% -55.55% 84.43% -8.86% -1.82% -
  Horiz. % 207.59% 82.18% 73.37% 165.03% 89.48% 98.18% 100.00%
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 614,447 567,479 515,975 637,871 558,112 536,890 368,137 8.91%
  YoY % 8.28% 9.98% -19.11% 14.29% 3.95% 45.84% -
  Horiz. % 166.91% 154.15% 140.16% 173.27% 151.60% 145.84% 100.00%
NOSH 234,522 234,495 234,534 234,511 234,501 234,449 234,482 0.00%
  YoY % 0.01% -0.02% 0.01% 0.00% 0.02% -0.01% -
  Horiz. % 100.02% 100.01% 100.02% 100.01% 100.01% 99.99% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.07 % 9.07 % 7.95 % 3.95 % 6.53 % 8.09 % 5.48 % -4.83%
  YoY % -55.13% 14.09% 101.27% -39.51% -19.28% 47.63% -
  Horiz. % 74.27% 165.51% 145.07% 72.08% 119.16% 147.63% 100.00%
ROE 6.39 % 15.19 % 14.98 % 5.31 % 9.22 % 8.06 % 10.59 % -8.07%
  YoY % -57.93% 1.40% 182.11% -42.41% 14.39% -23.89% -
  Horiz. % 60.34% 143.44% 141.45% 50.14% 87.06% 76.11% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 411.00 405.39 414.71 365.31 335.95 330.06 303.22 5.20%
  YoY % 1.38% -2.25% 13.52% 8.74% 1.78% 8.85% -
  Horiz. % 135.55% 133.70% 136.77% 120.48% 110.79% 108.85% 100.00%
EPS 16.74 36.77 32.95 14.43 21.95 18.54 16.62 0.12%
  YoY % -54.47% 11.59% 128.34% -34.26% 18.39% 11.55% -
  Horiz. % 100.72% 221.24% 198.26% 86.82% 132.07% 111.55% 100.00%
DPS 115.00 100.00 80.00 78.81 65.00 60.00 55.00 13.07%
  YoY % 15.00% 25.00% 1.51% 21.25% 8.33% 9.09% -
  Horiz. % 209.09% 181.82% 145.45% 143.29% 118.18% 109.09% 100.00%
NAPS 2.6200 2.4200 2.2000 2.7200 2.3800 2.2900 1.5700 8.91%
  YoY % 8.26% 10.00% -19.12% 14.29% 3.93% 45.86% -
  Horiz. % 166.88% 154.14% 140.13% 173.25% 151.59% 145.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 411.04 405.39 414.78 365.33 335.95 329.99 303.19 5.20%
  YoY % 1.39% -2.26% 13.54% 8.75% 1.81% 8.84% -
  Horiz. % 135.57% 133.71% 136.81% 120.50% 110.81% 108.84% 100.00%
EPS 16.74 36.77 32.95 14.43 21.95 18.46 16.62 0.12%
  YoY % -54.47% 11.59% 128.34% -34.26% 18.91% 11.07% -
  Horiz. % 100.72% 221.24% 198.26% 86.82% 132.07% 111.07% 100.00%
DPS 115.01 100.00 80.01 78.81 65.00 59.99 55.00 13.08%
  YoY % 15.01% 24.98% 1.52% 21.25% 8.35% 9.07% -
  Horiz. % 209.11% 181.82% 145.47% 143.29% 118.18% 109.07% 100.00%
NAPS 2.6202 2.4200 2.2003 2.7201 2.3800 2.2895 1.5699 8.91%
  YoY % 8.27% 9.99% -19.11% 14.29% 3.95% 45.84% -
  Horiz. % 166.90% 154.15% 140.16% 173.27% 151.60% 145.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 43.3400 33.1000 27.0000 26.2500 24.8000 24.3000 23.1000 -
P/RPS 10.54 8.16 6.51 7.19 7.38 7.36 7.62 5.55%
  YoY % 29.17% 25.35% -9.46% -2.57% 0.27% -3.41% -
  Horiz. % 138.32% 107.09% 85.43% 94.36% 96.85% 96.59% 100.00%
P/EPS 258.90 90.02 81.94 181.91 112.98 131.59 138.99 10.92%
  YoY % 187.60% 9.86% -54.96% 61.01% -14.14% -5.32% -
  Horiz. % 186.27% 64.77% 58.95% 130.88% 81.29% 94.68% 100.00%
EY 0.39 1.11 1.22 0.55 0.89 0.76 0.72 -9.71%
  YoY % -64.86% -9.02% 121.82% -38.20% 17.11% 5.56% -
  Horiz. % 54.17% 154.17% 169.44% 76.39% 123.61% 105.56% 100.00%
DY 2.65 3.02 2.96 3.00 2.62 2.47 2.38 1.81%
  YoY % -12.25% 2.03% -1.33% 14.50% 6.07% 3.78% -
  Horiz. % 111.34% 126.89% 124.37% 126.05% 110.08% 103.78% 100.00%
P/NAPS 16.54 13.68 12.27 9.65 10.42 10.61 14.71 1.97%
  YoY % 20.91% 11.49% 27.15% -7.39% -1.79% -27.87% -
  Horiz. % 112.44% 93.00% 83.41% 65.60% 70.84% 72.13% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 28/02/08 27/02/07 23/02/06 24/02/05 -
Price 45.3000 33.9000 27.5000 26.2500 24.0000 24.7000 23.6000 -
P/RPS 11.02 8.36 6.63 7.19 7.14 7.48 7.78 5.97%
  YoY % 31.82% 26.09% -7.79% 0.70% -4.55% -3.86% -
  Horiz. % 141.65% 107.46% 85.22% 92.42% 91.77% 96.14% 100.00%
P/EPS 270.61 92.19 83.46 181.91 109.34 133.75 142.00 11.34%
  YoY % 193.54% 10.46% -54.12% 66.37% -18.25% -5.81% -
  Horiz. % 190.57% 64.92% 58.77% 128.11% 77.00% 94.19% 100.00%
EY 0.37 1.08 1.20 0.55 0.91 0.75 0.70 -10.08%
  YoY % -65.74% -10.00% 118.18% -39.56% 21.33% 7.14% -
  Horiz. % 52.86% 154.29% 171.43% 78.57% 130.00% 107.14% 100.00%
DY 2.54 2.95 2.91 3.00 2.71 2.43 2.33 1.45%
  YoY % -13.90% 1.37% -3.00% 10.70% 11.52% 4.29% -
  Horiz. % 109.01% 126.61% 124.89% 128.76% 116.31% 104.29% 100.00%
P/NAPS 17.29 14.01 12.50 9.65 10.08 10.79 15.03 2.36%
  YoY % 23.41% 12.08% 29.53% -4.27% -6.58% -28.21% -
  Horiz. % 115.04% 93.21% 83.17% 64.20% 67.07% 71.79% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

133  181  520  1560 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.205-0.005 
 PHB-WB 0.020.00 
 ARMADA 0.315-0.005 
 SAPNRG 0.115-0.005 
 YONGTAI 0.18+0.01 
 MTOUCHE 0.080.00 
 ASIABIO-OR 0.01-0.005 
 PHB 0.0350.00 
 VIVOCOM 1.10+0.04 

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