[NESTLE] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

28-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -15.17%

YoY- 10.53%

Quarter Report

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	3,872,560	3,885,196	3,710,752	3,416,028	3,412,442	3,395,780	3,377,800	9.51%
YoY %	-0.33%	4.70%	8.63%	0.11%	0.49%	0.53%	-	-
Horiz. %	114.65%	115.02%	109.86%	101.13%	101.03%	100.53%	100.00%	-
PBT	448,740	446,982	499,032	395,298	457,041	378,432	374,500	12.77%
YoY %	0.39%	-10.43%	26.24%	-13.51%	20.77%	1.05%	-	-
Horiz. %	119.82%	119.35%	133.25%	105.55%	122.04%	101.05%	100.00%	-
Tax	-97,262	-94,852	-121,652	-103,256	-112,772	-93,960	-95,192	1.44%
YoY %	-2.54%	22.03%	-17.82%	8.44%	-20.02%	1.29%	-	-
Horiz. %	102.17%	99.64%	127.80%	108.47%	118.47%	98.71%	100.00%	-
NP	351,477	352,130	377,380	292,042	344,269	284,472	279,308	16.50%
YoY %	-0.19%	-6.69%	29.22%	-15.17%	21.02%	1.85%	-	-
Horiz. %	125.84%	126.07%	135.11%	104.56%	123.26%	101.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	351,477	352,130	377,380	292,042	344,269	284,472	279,308	16.50%
YoY %	-0.19%	-6.69%	29.22%	-15.17%	21.02%	1.85%	-	-
Horiz. %	125.84%	126.07%	135.11%	104.56%	123.26%	101.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.67%	21.22%	24.38%	26.12%	24.67%	24.83%	25.42%	-
YoY %	2.12%	-12.96%	-6.66%	5.88%	-0.64%	-2.32%	-	-
Horiz. %	85.25%	83.48%	95.91%	102.75%	97.05%	97.68%	100.00%	-
Total Cost	3,521,082	3,533,066	3,333,372	3,123,986	3,068,173	3,111,308	3,098,492	8.87%
YoY %	-0.34%	5.99%	6.70%	1.82%	-1.39%	0.41%	-	-
Horiz. %	113.64%	114.03%	107.58%	100.82%	99.02%	100.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	447,906	485,421	729,338	637,830	586,236	518,287	633,085	-20.55%
YoY %	-7.73%	-33.44%	14.35%	8.80%	13.11%	-18.13%	-	-
Horiz. %	70.75%	76.68%	115.20%	100.75%	92.60%	81.87%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	347,662	521,488	573,996	266,880	109,430	164,163	140,685	82.48%
YoY %	-33.33%	-9.15%	115.08%	143.88%	-33.34%	16.69%	-	-
Horiz. %	247.12%	370.68%	408.00%	189.70%	77.78%	116.69%	100.00%	-
Div Payout %	98.91%	148.10%	152.10%	91.38%	31.79%	57.71%	50.37%	-
YoY %	-33.21%	-2.63%	66.45%	187.45%	-44.91%	14.57%	-	-
Horiz. %	196.37%	294.02%	301.97%	181.42%	63.11%	114.57%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	447,906	485,421	729,338	637,830	586,236	518,287	633,085	-20.55%
YoY %	-7.73%	-33.44%	14.35%	8.80%	13.11%	-18.13%	-	-
Horiz. %	70.75%	76.68%	115.20%	100.75%	92.60%	81.87%	100.00%	-
NOSH	234,505	234,503	234,514	234,496	234,494	234,519	234,476	0.00%
YoY %	0.00%	-0.00%	0.01%	0.00%	-0.01%	0.02%	-	-
Horiz. %	100.01%	100.01%	100.02%	100.01%	100.01%	100.02%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	9.08%	9.06%	10.17%	8.55%	10.09%	8.38%	8.27%	-
YoY %	0.22%	-10.91%	18.95%	-15.26%	20.41%	1.33%	-	-
Horiz. %	109.79%	109.55%	122.97%	103.39%	122.01%	101.33%	100.00%	-
ROE	78.47%	72.54%	51.74%	45.79%	58.73%	54.89%	44.12%	-
YoY %	8.17%	40.20%	12.99%	-22.03%	7.00%	24.41%	-	-
Horiz. %	177.86%	164.42%	117.27%	103.79%	133.11%	124.41%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	1,651.37	1,656.78	1,582.32	1,456.75	1,455.23	1,447.97	1,440.57	9.50%
YoY %	-0.33%	4.71%	8.62%	0.10%	0.50%	0.51%	-	-
Horiz. %	114.63%	115.01%	109.84%	101.12%	101.02%	100.51%	100.00%	-
EPS	149.88	150.16	160.92	124.54	146.81	121.30	119.12	16.49%
YoY %	-0.19%	-6.69%	29.21%	-15.17%	21.03%	1.83%	-	-
Horiz. %	125.82%	126.06%	135.09%	104.55%	123.25%	101.83%	100.00%	-
DPS	148.25	222.38	244.76	113.81	46.67	70.00	60.00	82.46%
YoY %	-33.33%	-9.14%	115.06%	143.86%	-33.33%	16.67%	-	-
Horiz. %	247.08%	370.63%	407.93%	189.68%	77.78%	116.67%	100.00%	-
NAPS	1.91	2.07	3.11	2.72	2.50	2.21	2.70	-20.55%
YoY %	-7.73%	-33.44%	14.34%	8.80%	13.12%	-18.15%	-	-
Horiz. %	70.74%	76.67%	115.19%	100.74%	92.59%	81.85%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 234,511
RPS	1,651.41	1,656.80	1,582.41	1,456.73	1,455.20	1,448.09	1,440.43	9.51%
YoY %	-0.33%	4.70%	8.63%	0.11%	0.49%	0.53%	-	-
Horiz. %	114.65%	115.02%	109.86%	101.13%	101.03%	100.53%	100.00%	-
EPS	149.88	150.16	160.93	124.54	146.81	121.31	119.11	16.50%
YoY %	-0.19%	-6.69%	29.22%	-15.17%	21.02%	1.85%	-	-
Horiz. %	125.83%	126.07%	135.11%	104.56%	123.26%	101.85%	100.00%	-
DPS	148.26	222.38	244.77	113.81	46.67	70.01	59.99	82.49%
YoY %	-33.33%	-9.15%	115.07%	143.86%	-33.34%	16.70%	-	-
Horiz. %	247.14%	370.70%	408.02%	189.71%	77.80%	116.70%	100.00%	-
NAPS	1.91	2.07	3.1102	2.72	2.4999	2.2102	2.6997	-20.55%
YoY %	-7.73%	-33.44%	14.35%	8.80%	13.11%	-18.13%	-	-
Horiz. %	70.75%	76.68%	115.21%	100.75%	92.60%	81.87%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	27.25	29.00	27.75	26.25	24.30	24.10	24.40	-
P/RPS	1.65	1.75	1.75	1.80	1.67	1.66	1.69	-1.57%
YoY %	-5.71%	0.00%	-2.78%	7.78%	0.60%	-1.78%	-	-
Horiz. %	97.63%	103.55%	103.55%	106.51%	98.82%	98.22%	100.00%	-
P/EPS	18.18	19.31	17.24	21.08	16.55	19.87	20.48	-7.61%
YoY %	-5.85%	12.01%	-18.22%	27.37%	-16.71%	-2.98%	-	-
Horiz. %	88.77%	94.29%	84.18%	102.93%	80.81%	97.02%	100.00%	-
EY	5.50	5.18	5.80	4.74	6.04	5.03	4.88	8.27%
YoY %	6.18%	-10.69%	22.36%	-21.52%	20.08%	3.07%	-	-
Horiz. %	112.70%	106.15%	118.85%	97.13%	123.77%	103.07%	100.00%	-
DY	5.44	7.67	8.82	4.34	1.92	2.90	2.46	69.49%
YoY %	-29.07%	-13.04%	103.23%	126.04%	-33.79%	17.89%	-	-
Horiz. %	221.14%	311.79%	358.54%	176.42%	78.05%	117.89%	100.00%	-
P/NAPS	14.27	14.01	8.92	9.65	9.72	10.90	9.04	35.45%
YoY %	1.86%	57.06%	-7.56%	-0.72%	-10.83%	20.58%	-	-
Horiz. %	157.85%	154.98%	98.67%	106.75%	107.52%	120.58%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	30/10/08	07/08/08	23/04/08	28/02/08	25/10/07	09/08/07	25/04/07	-
Price	27.75	27.00	30.00	26.25	23.90	24.10	24.70	-
P/RPS	1.68	1.63	1.90	1.80	1.64	1.66	1.71	-1.16%
YoY %	3.07%	-14.21%	5.56%	9.76%	-1.20%	-2.92%	-	-
Horiz. %	98.25%	95.32%	111.11%	105.26%	95.91%	97.08%	100.00%	-
P/EPS	18.51	17.98	18.64	21.08	16.28	19.87	20.74	-7.28%
YoY %	2.95%	-3.54%	-11.57%	29.48%	-18.07%	-4.19%	-	-
Horiz. %	89.25%	86.69%	89.87%	101.64%	78.50%	95.81%	100.00%	-
EY	5.40	5.56	5.36	4.74	6.14	5.03	4.82	7.84%
YoY %	-2.88%	3.73%	13.08%	-22.80%	22.07%	4.36%	-	-
Horiz. %	112.03%	115.35%	111.20%	98.34%	127.39%	104.36%	100.00%	-
DY	5.34	8.24	8.16	4.34	1.95	2.90	2.43	68.78%
YoY %	-35.19%	0.98%	88.02%	122.56%	-32.76%	19.34%	-	-
Horiz. %	219.75%	339.09%	335.80%	178.60%	80.25%	119.34%	100.00%	-
P/NAPS	14.53	13.04	9.65	9.65	9.56	10.90	9.15	35.99%
YoY %	11.43%	35.13%	0.00%	0.94%	-12.29%	19.13%	-	-
Horiz. %	158.80%	142.51%	105.46%	105.46%	104.48%	119.13%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos