[NESTLE] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

07-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -6.69%

YoY- 23.78%

Quarter Report

KLSE June08 Report.pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	3,935,728	3,877,068	3,872,560	3,885,196	3,710,752	3,416,028	3,412,442	9.96%
YoY %	1.51%	0.12%	-0.33%	4.70%	8.63%	0.11%	-	-
Horiz. %	115.33%	113.62%	113.48%	113.85%	108.74%	100.11%	100.00%	-
PBT	521,616	441,353	448,740	446,982	499,032	395,298	457,041	9.20%
YoY %	18.19%	-1.65%	0.39%	-10.43%	26.24%	-13.51%	-	-
Horiz. %	114.13%	96.57%	98.18%	97.80%	109.19%	86.49%	100.00%	-
Tax	-120,200	-100,466	-97,262	-94,852	-121,652	-103,256	-112,772	4.34%
YoY %	-19.64%	-3.29%	-2.54%	22.03%	-17.82%	8.44%	-	-
Horiz. %	106.59%	89.09%	86.25%	84.11%	107.87%	91.56%	100.00%	-
NP	401,416	340,887	351,477	352,130	377,380	292,042	344,269	10.77%
YoY %	17.76%	-3.01%	-0.19%	-6.69%	29.22%	-15.17%	-	-
Horiz. %	116.60%	99.02%	102.09%	102.28%	109.62%	84.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,416	340,887	351,477	352,130	377,380	292,042	344,269	10.77%
YoY %	17.76%	-3.01%	-0.19%	-6.69%	29.22%	-15.17%	-	-
Horiz. %	116.60%	99.02%	102.09%	102.28%	109.62%	84.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.04%	22.76%	21.67%	21.22%	24.38%	26.12%	24.67%	-
YoY %	1.23%	5.03%	2.12%	-12.96%	-6.66%	5.88%	-	-
Horiz. %	93.39%	92.26%	87.84%	86.02%	98.82%	105.88%	100.00%	-
Total Cost	3,534,312	3,536,181	3,521,082	3,533,066	3,333,372	3,123,986	3,068,173	9.87%
YoY %	-0.05%	0.43%	-0.34%	5.99%	6.70%	1.82%	-	-
Horiz. %	115.19%	115.25%	114.76%	115.15%	108.64%	101.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	616,805	515,891	447,906	485,421	729,338	637,830	586,236	3.44%
YoY %	19.56%	15.18%	-7.73%	-33.44%	14.35%	8.80%	-	-
Horiz. %	105.21%	88.00%	76.40%	82.80%	124.41%	108.80%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	448,333	347,662	521,488	573,996	266,880	109,430	-
YoY %	-	28.96%	-33.33%	-9.15%	115.08%	143.88%	-	-
Horiz. %	-	409.70%	317.70%	476.55%	524.53%	243.88%	100.00%	-
Div Payout %	-	131.52%	98.91%	148.10%	152.10%	91.38%	31.79%	-
YoY %	-	32.97%	-33.21%	-2.63%	66.45%	187.45%	-	-
Horiz. %	-	413.72%	311.14%	465.87%	478.45%	287.45%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	616,805	515,891	447,906	485,421	729,338	637,830	586,236	3.44%
YoY %	19.56%	15.18%	-7.73%	-33.44%	14.35%	8.80%	-	-
Horiz. %	105.21%	88.00%	76.40%	82.80%	124.41%	108.80%	100.00%	-
NOSH	234,526	234,496	234,505	234,503	234,514	234,496	234,494	0.00%
YoY %	0.01%	-0.00%	0.00%	-0.00%	0.01%	0.00%	-	-
Horiz. %	100.01%	100.00%	100.00%	100.00%	100.01%	100.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	10.20%	8.79%	9.08%	9.06%	10.17%	8.55%	10.09%	-
YoY %	16.04%	-3.19%	0.22%	-10.91%	18.95%	-15.26%	-	-
Horiz. %	101.09%	87.12%	89.99%	89.79%	100.79%	84.74%	100.00%	-
ROE	65.08%	66.08%	78.47%	72.54%	51.74%	45.79%	58.73%	-
YoY %	-1.51%	-15.79%	8.17%	40.20%	12.99%	-22.03%	-	-
Horiz. %	110.81%	112.51%	133.61%	123.51%	88.10%	77.97%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	1,678.16	1,653.36	1,651.37	1,656.78	1,582.32	1,456.75	1,455.23	9.95%
YoY %	1.50%	0.12%	-0.33%	4.71%	8.62%	0.10%	-	-
Horiz. %	115.32%	113.62%	113.48%	113.85%	108.73%	100.10%	100.00%	-
EPS	171.16	145.37	149.88	150.16	160.92	124.54	146.81	10.76%
YoY %	17.74%	-3.01%	-0.19%	-6.69%	29.21%	-15.17%	-	-
Horiz. %	116.59%	99.02%	102.09%	102.28%	109.61%	84.83%	100.00%	-
DPS	0.00	191.19	148.25	222.38	244.76	113.81	46.67	-
YoY %	0.00%	28.96%	-33.33%	-9.14%	115.06%	143.86%	-	-
Horiz. %	0.00%	409.66%	317.66%	476.49%	524.45%	243.86%	100.00%	-
NAPS	2.63	2.20	1.91	2.07	3.11	2.72	2.50	3.43%
YoY %	19.55%	15.18%	-7.73%	-33.44%	14.34%	8.80%	-	-
Horiz. %	105.20%	88.00%	76.40%	82.80%	124.40%	108.80%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 234,490
RPS	1,678.35	1,653.33	1,651.41	1,656.80	1,582.41	1,456.73	1,455.20	9.96%
YoY %	1.51%	0.12%	-0.33%	4.70%	8.63%	0.11%	-	-
Horiz. %	115.33%	113.62%	113.48%	113.85%	108.74%	100.11%	100.00%	-
EPS	171.18	145.37	149.88	150.16	160.93	124.54	146.81	10.77%
YoY %	17.75%	-3.01%	-0.19%	-6.69%	29.22%	-15.17%	-	-
Horiz. %	116.60%	99.02%	102.09%	102.28%	109.62%	84.83%	100.00%	-
DPS	0.00	191.19	148.26	222.38	244.77	113.81	46.67	-
YoY %	0.00%	28.96%	-33.33%	-9.15%	115.07%	143.86%	-	-
Horiz. %	0.00%	409.66%	317.68%	476.49%	524.47%	243.86%	100.00%	-
NAPS	2.6303	2.20	1.91	2.07	3.1102	2.72	2.4999	3.44%
YoY %	19.56%	15.18%	-7.73%	-33.44%	14.35%	8.80%	-	-
Horiz. %	105.22%	88.00%	76.40%	82.80%	124.41%	108.80%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	29.50	27.00	27.25	29.00	27.75	26.25	24.30	-
P/RPS	1.76	1.63	1.65	1.75	1.75	1.80	1.67	3.55%
YoY %	7.98%	-1.21%	-5.71%	0.00%	-2.78%	7.78%	-	-
Horiz. %	105.39%	97.60%	98.80%	104.79%	104.79%	107.78%	100.00%	-
P/EPS	17.24	18.57	18.18	19.31	17.24	21.08	16.55	2.75%
YoY %	-7.16%	2.15%	-5.85%	12.01%	-18.22%	27.37%	-	-
Horiz. %	104.17%	112.21%	109.85%	116.68%	104.17%	127.37%	100.00%	-
EY	5.80	5.38	5.50	5.18	5.80	4.74	6.04	-2.66%
YoY %	7.81%	-2.18%	6.18%	-10.69%	22.36%	-21.52%	-	-
Horiz. %	96.03%	89.07%	91.06%	85.76%	96.03%	78.48%	100.00%	-
DY	0.00	7.08	5.44	7.67	8.82	4.34	1.92	-
YoY %	0.00%	30.15%	-29.07%	-13.04%	103.23%	126.04%	-	-
Horiz. %	0.00%	368.75%	283.33%	399.48%	459.38%	226.04%	100.00%	-
P/NAPS	11.22	12.27	14.27	14.01	8.92	9.65	9.72	10.03%
YoY %	-8.56%	-14.02%	1.86%	57.06%	-7.56%	-0.72%	-	-
Horiz. %	115.43%	126.23%	146.81%	144.14%	91.77%	99.28%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	15/04/09	26/02/09	30/10/08	07/08/08	23/04/08	28/02/08	25/10/07	-
Price	29.50	27.50	27.75	27.00	30.00	26.25	23.90	-
P/RPS	1.76	1.66	1.68	1.63	1.90	1.80	1.64	4.81%
YoY %	6.02%	-1.19%	3.07%	-14.21%	5.56%	9.76%	-	-
Horiz. %	107.32%	101.22%	102.44%	99.39%	115.85%	109.76%	100.00%	-
P/EPS	17.24	18.92	18.51	17.98	18.64	21.08	16.28	3.88%
YoY %	-8.88%	2.22%	2.95%	-3.54%	-11.57%	29.48%	-	-
Horiz. %	105.90%	116.22%	113.70%	110.44%	114.50%	129.48%	100.00%	-
EY	5.80	5.29	5.40	5.56	5.36	4.74	6.14	-3.72%
YoY %	9.64%	-2.04%	-2.88%	3.73%	13.08%	-22.80%	-	-
Horiz. %	94.46%	86.16%	87.95%	90.55%	87.30%	77.20%	100.00%	-
DY	0.00	6.95	5.34	8.24	8.16	4.34	1.95	-
YoY %	0.00%	30.15%	-35.19%	0.98%	88.02%	122.56%	-	-
Horiz. %	0.00%	356.41%	273.85%	422.56%	418.46%	222.56%	100.00%	-
P/NAPS	11.22	12.50	14.53	13.04	9.65	9.65	9.56	11.25%
YoY %	-10.24%	-13.97%	11.43%	35.13%	0.00%	0.94%	-	-
Horiz. %	117.36%	130.75%	151.99%	136.40%	100.94%	100.94%	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 - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 14:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-25 14:50:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-04-25 14:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-25 14:35:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-25 14:30:00

TURTLE SYSTEM 20

10 Mins

BUY

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

360

PTRANS

PERAK TRANSIT BERHAD

344

HLIND

HONG LEONG INDUSTRIES BHD

342

SAPNRG

SAPURA ENERGY BERHAD

285

DNEX

DAGANG NEXCHANGE BERHAD

257

YTLPOWR

YTL POWER INTERNATIONAL BHD

245

MYEG

MY E.G. SERVICES BHD

216

GENTING

GENTING BHD

199

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

177

Daily Stocks

HSI-CVW

0.245

+0.015

131,392,500

ICONIC-WA

0.025

+0.005

118,205,100

SAPNRG

0.045

0.00

115,893,200

BJCORP

0.295

+0.01

103,597,200

HSI-HUS

0.125

-0.015

101,862,700

INGENIEU

0.115

-0.015

90,688,300

HSI-HSZ

0.29

-0.02

90,184,300

EKOVEST

0.455

-0.005

70,094,100

HSI-HSW

0.04

0.00

52,199,400

FITTERS

0.05

+0.005

43,432,000

More active Stocks

NESTLE

126.90

+0.60

55,300

HEIM

23.38

+0.38

104,100

UTDPLT

26.32

+0.22

343,700

CRESNDO

3.82

+0.21

905,700

HSI-CVX

0.885

+0.155

2,000

HLFG

16.80

+0.12

128,600

TAS

0.685

+0.10

15,805,200

AHEALTH

3.20

+0.10

276,300

PANAMY

19.10

+0.10

52,800

HSI-CV5

0.56

+0.10

8,300

More gainer Stocks

DLADY

33.24

-0.26

2,800

MPI

29.98

-0.24

48,100

AMLEX

0.25

-0.18

70,000

ALLIANZ

20.94

-0.18

25,200

NVIDIA-C1

4.09

-0.17

35,600

HSI-HUT

0.485

-0.15

10,000

LPI

11.90

-0.14

59,800

PINGAN-H8

0.035

-0.125

8,500

UWC

3.16

-0.12

647,400

KUAISHO-C17

0.08

-0.12

58,800

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