Highlights

[NESTLE] YoY TTM Result on 2008-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 07-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     2.94%    YoY -     20.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 4,067,843 3,908,794 3,841,259 3,660,736 3,336,094 3,193,933 3,029,761 5.03%
  YoY % 4.07% 1.76% 4.93% 9.73% 4.45% 5.42% -
  Horiz. % 134.26% 129.01% 126.78% 120.83% 110.11% 105.42% 100.00%
PBT 496,537 493,673 452,536 429,573 368,454 343,077 311,271 8.09%
  YoY % 0.58% 9.09% 5.35% 16.59% 7.40% 10.22% -
  Horiz. % 159.52% 158.60% 145.38% 138.01% 118.37% 110.22% 100.00%
Tax -98,553 -88,738 -101,906 -103,702 -98,552 -74,470 -52,914 10.92%
  YoY % -11.06% 12.92% 1.73% -5.23% -32.34% -40.74% -
  Horiz. % 186.25% 167.70% 192.59% 195.98% 186.25% 140.74% 100.00%
NP 397,984 404,935 350,630 325,871 269,902 268,607 258,357 7.46%
  YoY % -1.72% 15.49% 7.60% 20.74% 0.48% 3.97% -
  Horiz. % 154.04% 156.73% 135.72% 126.13% 104.47% 103.97% 100.00%
NP to SH 397,984 404,935 350,630 325,871 269,902 249,299 258,357 7.46%
  YoY % -1.72% 15.49% 7.60% 20.74% 8.26% -3.51% -
  Horiz. % 154.04% 156.73% 135.72% 126.13% 104.47% 96.49% 100.00%
Tax Rate 19.85 % 17.98 % 22.52 % 24.14 % 26.75 % 21.71 % 17.00 % 2.62%
  YoY % 10.40% -20.16% -6.71% -9.76% 23.22% 27.71% -
  Horiz. % 116.76% 105.76% 132.47% 142.00% 157.35% 127.71% 100.00%
Total Cost 3,669,859 3,503,859 3,490,629 3,334,865 3,066,192 2,925,326 2,771,404 4.79%
  YoY % 4.74% 0.38% 4.67% 8.76% 4.82% 5.55% -
  Horiz. % 132.42% 126.43% 125.95% 120.33% 110.64% 105.55% 100.00%
Net Worth 468,965 579,203 513,574 485,395 518,212 485,480 405,674 2.44%
  YoY % -19.03% 12.78% 5.81% -6.33% 6.74% 19.67% -
  Horiz. % 115.60% 142.78% 126.60% 119.65% 127.74% 119.67% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 398,665 351,743 304,881 445,562 234,494 222,748 188,057 13.33%
  YoY % 13.34% 15.37% -31.57% 90.01% 5.27% 18.45% -
  Horiz. % 211.99% 187.04% 162.12% 236.93% 124.69% 118.45% 100.00%
Div Payout % 100.17 % 86.86 % 86.95 % 136.73 % 86.88 % 89.35 % 72.79 % 5.46%
  YoY % 15.32% -0.10% -36.41% 57.38% -2.76% 22.75% -
  Horiz. % 137.62% 119.33% 119.45% 187.84% 119.36% 122.75% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 468,965 579,203 513,574 485,395 518,212 485,480 405,674 2.44%
  YoY % -19.03% 12.78% 5.81% -6.33% 6.74% 19.67% -
  Horiz. % 115.60% 142.78% 126.60% 119.65% 127.74% 119.67% 100.00%
NOSH 234,482 234,495 234,508 234,490 234,485 234,531 234,493 -0.00%
  YoY % -0.01% -0.01% 0.01% 0.00% -0.02% 0.02% -
  Horiz. % 100.00% 100.00% 100.01% 100.00% 100.00% 100.02% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.78 % 10.36 % 9.13 % 8.90 % 8.09 % 8.41 % 8.53 % 2.30%
  YoY % -5.60% 13.47% 2.58% 10.01% -3.80% -1.41% -
  Horiz. % 114.65% 121.45% 107.03% 104.34% 94.84% 98.59% 100.00%
ROE 84.86 % 69.91 % 68.27 % 67.14 % 52.08 % 51.35 % 63.69 % 4.90%
  YoY % 21.38% 2.40% 1.68% 28.92% 1.42% -19.38% -
  Horiz. % 133.24% 109.77% 107.19% 105.42% 81.77% 80.62% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,734.81 1,666.90 1,638.00 1,561.14 1,422.73 1,361.83 1,292.04 5.03%
  YoY % 4.07% 1.76% 4.92% 9.73% 4.47% 5.40% -
  Horiz. % 134.27% 129.01% 126.78% 120.83% 110.12% 105.40% 100.00%
EPS 169.73 172.68 149.52 138.97 115.10 106.30 110.18 7.46%
  YoY % -1.71% 15.49% 7.59% 20.74% 8.28% -3.52% -
  Horiz. % 154.05% 156.73% 135.71% 126.13% 104.47% 96.48% 100.00%
DPS 170.00 150.00 130.00 190.00 100.00 95.00 80.20 13.33%
  YoY % 13.33% 15.38% -31.58% 90.00% 5.26% 18.45% -
  Horiz. % 211.97% 187.03% 162.09% 236.91% 124.69% 118.45% 100.00%
NAPS 2.0000 2.4700 2.1900 2.0700 2.2100 2.0700 1.7300 2.45%
  YoY % -19.03% 12.79% 5.80% -6.33% 6.76% 19.65% -
  Horiz. % 115.61% 142.77% 126.59% 119.65% 127.75% 119.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,734.69 1,666.86 1,638.06 1,561.08 1,422.64 1,362.02 1,292.01 5.03%
  YoY % 4.07% 1.76% 4.93% 9.73% 4.45% 5.42% -
  Horiz. % 134.26% 129.01% 126.78% 120.83% 110.11% 105.42% 100.00%
EPS 169.72 172.68 149.52 138.96 115.10 106.31 110.17 7.46%
  YoY % -1.71% 15.49% 7.60% 20.73% 8.27% -3.50% -
  Horiz. % 154.05% 156.74% 135.72% 126.13% 104.47% 96.50% 100.00%
DPS 170.01 150.00 130.01 190.01 100.00 94.99 80.20 13.33%
  YoY % 13.34% 15.38% -31.58% 90.01% 5.27% 18.44% -
  Horiz. % 211.98% 187.03% 162.11% 236.92% 124.69% 118.44% 100.00%
NAPS 1.9999 2.4700 2.1901 2.0699 2.2099 2.0703 1.7300 2.44%
  YoY % -19.03% 12.78% 5.81% -6.34% 6.74% 19.67% -
  Horiz. % 115.60% 142.77% 126.60% 119.65% 127.74% 119.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 47.2000 35.0000 31.2500 29.0000 24.1000 22.6000 23.8000 -
P/RPS 2.72 2.10 1.91 1.86 1.69 1.66 1.84 6.73%
  YoY % 29.52% 9.95% 2.69% 10.06% 1.81% -9.78% -
  Horiz. % 147.83% 114.13% 103.80% 101.09% 91.85% 90.22% 100.00%
P/EPS 27.81 20.27 20.90 20.87 20.94 21.26 21.60 4.30%
  YoY % 37.20% -3.01% 0.14% -0.33% -1.51% -1.57% -
  Horiz. % 128.75% 93.84% 96.76% 96.62% 96.94% 98.43% 100.00%
EY 3.60 4.93 4.78 4.79 4.78 4.70 4.63 -4.11%
  YoY % -26.98% 3.14% -0.21% 0.21% 1.70% 1.51% -
  Horiz. % 77.75% 106.48% 103.24% 103.46% 103.24% 101.51% 100.00%
DY 3.60 4.29 4.16 6.55 4.15 4.20 3.37 1.11%
  YoY % -16.08% 3.13% -36.49% 57.83% -1.19% 24.63% -
  Horiz. % 106.82% 127.30% 123.44% 194.36% 123.15% 124.63% 100.00%
P/NAPS 23.60 14.17 14.27 14.01 10.90 10.92 13.76 9.40%
  YoY % 66.55% -0.70% 1.86% 28.53% -0.18% -20.64% -
  Horiz. % 171.51% 102.98% 103.71% 101.82% 79.22% 79.36% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 26/08/10 27/08/09 07/08/08 09/08/07 03/08/06 04/08/05 -
Price 47.9000 39.4800 33.8000 27.0000 24.1000 23.4000 24.9000 -
P/RPS 2.76 2.37 2.06 1.73 1.69 1.72 1.93 6.14%
  YoY % 16.46% 15.05% 19.08% 2.37% -1.74% -10.88% -
  Horiz. % 143.01% 122.80% 106.74% 89.64% 87.56% 89.12% 100.00%
P/EPS 28.22 22.86 22.61 19.43 20.94 22.01 22.60 3.77%
  YoY % 23.45% 1.11% 16.37% -7.21% -4.86% -2.61% -
  Horiz. % 124.87% 101.15% 100.04% 85.97% 92.65% 97.39% 100.00%
EY 3.54 4.37 4.42 5.15 4.78 4.54 4.42 -3.63%
  YoY % -18.99% -1.13% -14.17% 7.74% 5.29% 2.71% -
  Horiz. % 80.09% 98.87% 100.00% 116.52% 108.14% 102.71% 100.00%
DY 3.55 3.80 3.85 7.04 4.15 4.06 3.22 1.64%
  YoY % -6.58% -1.30% -45.31% 69.64% 2.22% 26.09% -
  Horiz. % 110.25% 118.01% 119.57% 218.63% 128.88% 126.09% 100.00%
P/NAPS 23.95 15.98 15.43 13.04 10.90 11.30 14.39 8.86%
  YoY % 49.87% 3.56% 18.33% 19.63% -3.54% -21.47% -
  Horiz. % 166.44% 111.05% 107.23% 90.62% 75.75% 78.53% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS