Highlights

[NESTLE] YoY TTM 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 -     2.20%    YoY -     8.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,908,794 3,841,259 3,660,736 3,336,094 3,193,933 3,029,761 2,768,260 5.92%
  YoY % 1.76% 4.93% 9.73% 4.45% 5.42% 9.45% -
  Horiz. % 141.20% 138.76% 132.24% 120.51% 115.38% 109.45% 100.00%
PBT 493,673 452,536 429,573 368,454 343,077 311,271 245,056 12.38%
  YoY % 9.09% 5.35% 16.59% 7.40% 10.22% 27.02% -
  Horiz. % 201.45% 184.67% 175.30% 150.36% 140.00% 127.02% 100.00%
Tax -88,738 -101,906 -103,702 -98,552 -74,470 -52,914 -52,631 9.09%
  YoY % 12.92% 1.73% -5.23% -32.34% -40.74% -0.54% -
  Horiz. % 168.60% 193.62% 197.04% 187.25% 141.49% 100.54% 100.00%
NP 404,935 350,630 325,871 269,902 268,607 258,357 192,425 13.20%
  YoY % 15.49% 7.60% 20.74% 0.48% 3.97% 34.26% -
  Horiz. % 210.44% 182.22% 169.35% 140.26% 139.59% 134.26% 100.00%
NP to SH 404,935 350,630 325,871 269,902 249,299 258,357 192,425 13.20%
  YoY % 15.49% 7.60% 20.74% 8.26% -3.51% 34.26% -
  Horiz. % 210.44% 182.22% 169.35% 140.26% 129.56% 134.26% 100.00%
Tax Rate 17.98 % 22.52 % 24.14 % 26.75 % 21.71 % 17.00 % 21.48 % -2.92%
  YoY % -20.16% -6.71% -9.76% 23.22% 27.71% -20.86% -
  Horiz. % 83.71% 104.84% 112.38% 124.53% 101.07% 79.14% 100.00%
Total Cost 3,503,859 3,490,629 3,334,865 3,066,192 2,925,326 2,771,404 2,575,835 5.26%
  YoY % 0.38% 4.67% 8.76% 4.82% 5.55% 7.59% -
  Horiz. % 136.03% 135.51% 129.47% 119.04% 113.57% 107.59% 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 351,743 304,881 445,562 234,494 222,748 188,057 199,357 9.92%
  YoY % 15.37% -31.57% 90.01% 5.27% 18.45% -5.67% -
  Horiz. % 176.44% 152.93% 223.50% 117.62% 111.73% 94.33% 100.00%
Div Payout % 86.86 % 86.95 % 136.73 % 86.88 % 89.35 % 72.79 % 103.60 % -2.89%
  YoY % -0.10% -36.41% 57.38% -2.76% 22.75% -29.74% -
  Horiz. % 83.84% 83.93% 131.98% 83.86% 86.25% 70.26% 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 10.36 % 9.13 % 8.90 % 8.09 % 8.41 % 8.53 % 6.95 % 6.88%
  YoY % 13.47% 2.58% 10.01% -3.80% -1.41% 22.73% -
  Horiz. % 149.06% 131.37% 128.06% 116.40% 121.01% 122.73% 100.00%
ROE 69.91 % 68.27 % 67.14 % 52.08 % 51.35 % 63.69 % 61.69 % 2.11%
  YoY % 2.40% 1.68% 28.92% 1.42% -19.38% 3.24% -
  Horiz. % 113.32% 110.67% 108.83% 84.42% 83.24% 103.24% 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 1,666.90 1,638.00 1,561.14 1,422.73 1,361.83 1,292.04 1,180.37 5.92%
  YoY % 1.76% 4.92% 9.73% 4.47% 5.40% 9.46% -
  Horiz. % 141.22% 138.77% 132.26% 120.53% 115.37% 109.46% 100.00%
EPS 172.68 149.52 138.97 115.10 106.30 110.18 82.05 13.20%
  YoY % 15.49% 7.59% 20.74% 8.28% -3.52% 34.28% -
  Horiz. % 210.46% 182.23% 169.37% 140.28% 129.56% 134.28% 100.00%
DPS 150.00 130.00 190.00 100.00 95.00 80.20 85.00 9.92%
  YoY % 15.38% -31.58% 90.00% 5.26% 18.45% -5.65% -
  Horiz. % 176.47% 152.94% 223.53% 117.65% 111.76% 94.35% 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 1,666.86 1,638.06 1,561.08 1,422.64 1,362.02 1,292.01 1,180.49 5.92%
  YoY % 1.76% 4.93% 9.73% 4.45% 5.42% 9.45% -
  Horiz. % 141.20% 138.76% 132.24% 120.51% 115.38% 109.45% 100.00%
EPS 172.68 149.52 138.96 115.10 106.31 110.17 82.06 13.19%
  YoY % 15.49% 7.60% 20.73% 8.27% -3.50% 34.26% -
  Horiz. % 210.43% 182.21% 169.34% 140.26% 129.55% 134.26% 100.00%
DPS 150.00 130.01 190.01 100.00 94.99 80.20 85.01 9.92%
  YoY % 15.38% -31.58% 90.01% 5.27% 18.44% -5.66% -
  Horiz. % 176.45% 152.93% 223.51% 117.63% 111.74% 94.34% 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 2.10 1.91 1.86 1.69 1.66 1.84 1.86 2.04%
  YoY % 9.95% 2.69% 10.06% 1.81% -9.78% -1.08% -
  Horiz. % 112.90% 102.69% 100.00% 90.86% 89.25% 98.92% 100.00%
P/EPS 20.27 20.90 20.87 20.94 21.26 21.60 26.81 -4.55%
  YoY % -3.01% 0.14% -0.33% -1.51% -1.57% -19.43% -
  Horiz. % 75.61% 77.96% 77.84% 78.11% 79.30% 80.57% 100.00%
EY 4.93 4.78 4.79 4.78 4.70 4.63 3.73 4.76%
  YoY % 3.14% -0.21% 0.21% 1.70% 1.51% 24.13% -
  Horiz. % 132.17% 128.15% 128.42% 128.15% 126.01% 124.13% 100.00%
DY 4.29 4.16 6.55 4.15 4.20 3.37 3.86 1.78%
  YoY % 3.13% -36.49% 57.83% -1.19% 24.63% -12.69% -
  Horiz. % 111.14% 107.77% 169.69% 107.51% 108.81% 87.31% 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 2.37 2.06 1.73 1.69 1.72 1.93 1.86 4.12%
  YoY % 15.05% 19.08% 2.37% -1.74% -10.88% 3.76% -
  Horiz. % 127.42% 110.75% 93.01% 90.86% 92.47% 103.76% 100.00%
P/EPS 22.86 22.61 19.43 20.94 22.01 22.60 26.81 -2.62%
  YoY % 1.11% 16.37% -7.21% -4.86% -2.61% -15.70% -
  Horiz. % 85.27% 84.33% 72.47% 78.11% 82.10% 84.30% 100.00%
EY 4.37 4.42 5.15 4.78 4.54 4.42 3.73 2.67%
  YoY % -1.13% -14.17% 7.74% 5.29% 2.71% 18.50% -
  Horiz. % 117.16% 118.50% 138.07% 128.15% 121.72% 118.50% 100.00%
DY 3.80 3.85 7.04 4.15 4.06 3.22 3.86 -0.26%
  YoY % -1.30% -45.31% 69.64% 2.22% 26.09% -16.58% -
  Horiz. % 98.45% 99.74% 182.38% 107.51% 105.18% 83.42% 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.
 


TOP ARTICLES

1. Malaysia's steel price to ride global wave in 2021 - Koon Yew Yin Koon Yew Yin's Blog
2. NOVEMBER 2021 FCPO NOW OVER RM5,300: ALL OIL PALM COMPANIES NOW IN ONCE A CENTURY SUPER OUTSIZED EARNING TIME, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks- FOR 26 OCTOBER 2021 --- K SEE_Research
4. Opportunities abound for Hong Kong construction sector Good Articles to Share
5. Strategy - Turn of Tide HLBank Research Highlights
6. "Premature to release Serba Dinamik's special independent review" save malaysia!
7. WONG ENGINEERING CORP BHD (7050)- POISED FOR ANOTHER HIGH BY DECEMBER? The Alpha Trader
8. BursaRangers Daily Technical Picks (27 October 2021) BursaRangers Daily Technical Picks
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
 
 

410  459  583  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.03+0.005 
 OVERSEA-WA 0.03+0.005 
 GUH 0.72+0.08 
 VC 0.10+0.005 
 KANGER 0.050.00 
 KNM 0.215-0.005 
 DNEX 0.765-0.005 
 ITRONIC 0.195+0.005 
 ASDION 0.235+0.005 
 AYS 0.93+0.115 
PARTNERS & BROKERS