[NESTLE] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

09-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 1.85%

YoY- 4.16%

Quarter Report

06KLSEreporting2007 - final transmission.xls

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Annualized Quarter Result
Revenue	3,710,752	3,416,028	3,412,442	3,395,780	3,377,800	3,275,541	3,316,994	7.75%
YoY %	8.63%	0.11%	0.49%	0.53%	3.12%	-1.25%	-	-
Horiz. %	111.87%	102.99%	102.88%	102.38%	101.83%	98.75%	100.00%	-
PBT	499,032	395,298	457,041	378,432	374,500	363,285	387,334	18.38%
YoY %	26.24%	-13.51%	20.77%	1.05%	3.09%	-6.21%	-	-
Horiz. %	128.84%	102.06%	118.00%	97.70%	96.69%	93.79%	100.00%	-
Tax	-121,652	-103,256	-112,772	-93,960	-95,192	-99,066	-103,673	11.23%
YoY %	-17.82%	8.44%	-20.02%	1.29%	3.91%	4.44%	-	-
Horiz. %	117.34%	99.60%	108.78%	90.63%	91.82%	95.56%	100.00%	-
NP	377,380	292,042	344,269	284,472	279,308	264,219	283,661	20.94%
YoY %	29.22%	-15.17%	21.02%	1.85%	5.71%	-6.85%	-	-
Horiz. %	133.04%	102.95%	121.37%	100.29%	98.47%	93.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	377,380	292,042	344,269	284,472	279,308	264,219	283,661	20.94%
YoY %	29.22%	-15.17%	21.02%	1.85%	5.71%	-6.85%	-	-
Horiz. %	133.04%	102.95%	121.37%	100.29%	98.47%	93.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.38%	26.12%	24.67%	24.83%	25.42%	27.27%	26.77%	-
YoY %	-6.66%	5.88%	-0.64%	-2.32%	-6.78%	1.87%	-	-
Horiz. %	91.07%	97.57%	92.16%	92.75%	94.96%	101.87%	100.00%	-
Total Cost	3,333,372	3,123,986	3,068,173	3,111,308	3,098,492	3,011,322	3,033,333	6.48%
YoY %	6.70%	1.82%	-1.39%	0.41%	2.89%	-0.73%	-	-
Horiz. %	109.89%	102.99%	101.15%	102.57%	102.15%	99.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	729,338	637,830	586,236	518,287	633,085	558,126	513,573	26.31%
YoY %	14.35%	8.80%	13.11%	-18.13%	13.43%	8.68%	-	-
Horiz. %	142.01%	124.19%	114.15%	100.92%	123.27%	108.68%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	573,996	266,880	109,430	164,163	140,685	234,506	109,437	201.57%
YoY %	115.08%	143.88%	-33.34%	16.69%	-40.01%	114.28%	-	-
Horiz. %	524.50%	243.87%	99.99%	150.01%	128.55%	214.28%	100.00%	-
Div Payout %	152.10%	91.38%	31.79%	57.71%	50.37%	88.75%	38.58%	-
YoY %	66.45%	187.45%	-44.91%	14.57%	-43.25%	130.04%	-	-
Horiz. %	394.25%	236.86%	82.40%	149.59%	130.56%	230.04%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	729,338	637,830	586,236	518,287	633,085	558,126	513,573	26.31%
YoY %	14.35%	8.80%	13.11%	-18.13%	13.43%	8.68%	-	-
Horiz. %	142.01%	124.19%	114.15%	100.92%	123.27%	108.68%	100.00%	-
NOSH	234,514	234,496	234,494	234,519	234,476	234,506	234,508	0.00%
YoY %	0.01%	0.00%	-0.01%	0.02%	-0.01%	-0.00%	-	-
Horiz. %	100.00%	99.99%	99.99%	100.00%	99.99%	100.00%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	10.17%	8.55%	10.09%	8.38%	8.27%	8.07%	8.55%	-
YoY %	18.95%	-15.26%	20.41%	1.33%	2.48%	-5.61%	-	-
Horiz. %	118.95%	100.00%	118.01%	98.01%	96.73%	94.39%	100.00%	-
ROE	51.74%	45.79%	58.73%	54.89%	44.12%	47.34%	55.23%	-
YoY %	12.99%	-22.03%	7.00%	24.41%	-6.80%	-14.29%	-	-
Horiz. %	93.68%	82.91%	106.34%	99.38%	79.88%	85.71%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	1,582.32	1,456.75	1,455.23	1,447.97	1,440.57	1,396.78	1,414.45	7.75%
YoY %	8.62%	0.10%	0.50%	0.51%	3.14%	-1.25%	-	-
Horiz. %	111.87%	102.99%	102.88%	102.37%	101.85%	98.75%	100.00%	-
EPS	160.92	124.54	146.81	121.30	119.12	112.67	120.96	20.94%
YoY %	29.21%	-15.17%	21.03%	1.83%	5.72%	-6.85%	-	-
Horiz. %	133.04%	102.96%	121.37%	100.28%	98.48%	93.15%	100.00%	-
DPS	244.76	113.81	46.67	70.00	60.00	100.00	46.67	201.55%
YoY %	115.06%	143.86%	-33.33%	16.67%	-40.00%	114.27%	-	-
Horiz. %	524.45%	243.86%	100.00%	149.99%	128.56%	214.27%	100.00%	-
NAPS	3.11	2.72	2.50	2.21	2.70	2.38	2.19	26.31%
YoY %	14.34%	8.80%	13.12%	-18.15%	13.45%	8.68%	-	-
Horiz. %	142.01%	124.20%	114.16%	100.91%	123.29%	108.68%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 234,485
RPS	1,582.41	1,456.73	1,455.20	1,448.09	1,440.43	1,396.82	1,414.50	7.75%
YoY %	8.63%	0.11%	0.49%	0.53%	3.12%	-1.25%	-	-
Horiz. %	111.87%	102.99%	102.88%	102.37%	101.83%	98.75%	100.00%	-
EPS	160.93	124.54	146.81	121.31	119.11	112.67	120.96	20.94%
YoY %	29.22%	-15.17%	21.02%	1.85%	5.72%	-6.85%	-	-
Horiz. %	133.04%	102.96%	121.37%	100.29%	98.47%	93.15%	100.00%	-
DPS	244.77	113.81	46.67	70.01	59.99	100.00	46.67	201.56%
YoY %	115.07%	143.86%	-33.34%	16.70%	-40.01%	114.27%	-	-
Horiz. %	524.47%	243.86%	100.00%	150.01%	128.54%	214.27%	100.00%	-
NAPS	3.1102	2.72	2.4999	2.2102	2.6997	2.3801	2.1901	26.31%
YoY %	14.35%	8.80%	13.11%	-18.13%	13.43%	8.68%	-	-
Horiz. %	142.01%	124.20%	114.15%	100.92%	123.27%	108.68%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	27.75	26.25	24.30	24.10	24.40	24.80	24.00	-
P/RPS	1.75	1.80	1.67	1.66	1.69	1.78	1.70	1.94%
YoY %	-2.78%	7.78%	0.60%	-1.78%	-5.06%	4.71%	-	-
Horiz. %	102.94%	105.88%	98.24%	97.65%	99.41%	104.71%	100.00%	-
P/EPS	17.24	21.08	16.55	19.87	20.48	22.01	19.84	-8.93%
YoY %	-18.22%	27.37%	-16.71%	-2.98%	-6.95%	10.94%	-	-
Horiz. %	86.90%	106.25%	83.42%	100.15%	103.23%	110.94%	100.00%	-
EY	5.80	4.74	6.04	5.03	4.88	4.54	5.04	9.80%
YoY %	22.36%	-21.52%	20.08%	3.07%	7.49%	-9.92%	-	-
Horiz. %	115.08%	94.05%	119.84%	99.80%	96.83%	90.08%	100.00%	-
DY	8.82	4.34	1.92	2.90	2.46	4.03	1.94	174.18%
YoY %	103.23%	126.04%	-33.79%	17.89%	-38.96%	107.73%	-	-
Horiz. %	454.64%	223.71%	98.97%	149.48%	126.80%	207.73%	100.00%	-
P/NAPS	8.92	9.65	9.72	10.90	9.04	10.42	10.96	-12.81%
YoY %	-7.56%	-0.72%	-10.83%	20.58%	-13.24%	-4.93%	-	-
Horiz. %	81.39%	88.05%	88.69%	99.45%	82.48%	95.07%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	23/04/08	28/02/08	25/10/07	09/08/07	25/04/07	27/02/07	09/11/06	-
Price	30.00	26.25	23.90	24.10	24.70	24.00	24.00	-
P/RPS	1.90	1.80	1.64	1.66	1.71	1.72	1.70	7.68%
YoY %	5.56%	9.76%	-1.20%	-2.92%	-0.58%	1.18%	-	-
Horiz. %	111.76%	105.88%	96.47%	97.65%	100.59%	101.18%	100.00%	-
P/EPS	18.64	21.08	16.28	19.87	20.74	21.30	19.84	-4.07%
YoY %	-11.57%	29.48%	-18.07%	-4.19%	-2.63%	7.36%	-	-
Horiz. %	93.95%	106.25%	82.06%	100.15%	104.54%	107.36%	100.00%	-
EY	5.36	4.74	6.14	5.03	4.82	4.69	5.04	4.18%
YoY %	13.08%	-22.80%	22.07%	4.36%	2.77%	-6.94%	-	-
Horiz. %	106.35%	94.05%	121.83%	99.80%	95.63%	93.06%	100.00%	-
DY	8.16	4.34	1.95	2.90	2.43	4.17	1.94	160.34%
YoY %	88.02%	122.56%	-32.76%	19.34%	-41.73%	114.95%	-	-
Horiz. %	420.62%	223.71%	100.52%	149.48%	125.26%	214.95%	100.00%	-
P/NAPS	9.65	9.65	9.56	10.90	9.15	10.08	10.96	-8.12%
YoY %	0.00%	0.94%	-12.29%	19.13%	-9.23%	-8.03%	-	-
Horiz. %	88.05%	88.05%	87.23%	99.45%	83.49%	91.97%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 11:30:00

EMA 5

5 Mins

BUY

2024-04-26 11:25:00

EMA 5

5 Mins

SELL

2024-04-26 10:25:00

EMA 5

5 Mins

BUY

2024-04-26 09:55:00

EMA 5

5 Mins

SELL

2024-04-26 09:30:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

390

PTRANS

PERAK TRANSIT BERHAD

371

HLIND

HONG LEONG INDUSTRIES BHD

370

YTLPOWR

YTL POWER INTERNATIONAL BHD

353

MYEG

MY E.G. SERVICES BHD

333

DNEX

DAGANG NEXCHANGE BERHAD

249

SAPNRG

SAPURA ENERGY BERHAD

241

MAYBANK

MALAYAN BANKING BHD

209

GENTING

GENTING BHD

198

Daily Stocks

MYEG

0.92

+0.11

251,104,000

HSI-CVZ

0.17

+0.035

203,716,100

BSLCORP

0.03

0.00

131,396,200

HSI-HUS

0.10

-0.025

66,073,800

HSI-HSZ

0.215

-0.065

45,786,400

HONGSENG

0.01

0.00

38,326,100

ATAIMS

0.305

+0.02

34,449,000

HSI-HUQ

0.115

-0.04

33,081,100

DATAPRP

0.14

+0.015

32,403,400

YTL

2.95

+0.18

28,493,900

More active Stocks

DLADY

34.00

+0.56

24,300

CHINTEK

7.71

+0.21

25,800

NESTLE

127.20

+0.20

58,300

YTL

2.95

+0.18

28,493,900

HLIND

10.72

+0.18

4,000

EUPE

1.60

+0.16

5,971,700

AJI

19.38

+0.16

9,300

AIRPORT

10.04

+0.15

2,094,800

HSI-CVU

1.42

+0.14

100,000

HSI-CVR

0.93

+0.125

107,000

More gainer Stocks

MPI

29.36

-0.58

39,800

UTDPLT

24.84

-0.44

266,600

VITROX

7.40

-0.22

2,408,100

PIE

5.69

-0.17

635,200

LPI

11.80

-0.16

144,200

HEIM

23.20

-0.16

22,100

HLBANK

19.32

-0.14

250,800

KUAISHO-C17

0.08

-0.12

58,800

RVIEW

3.18

-0.11

13,000

HSI-HS5

0.53

-0.095

15,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More