[NESTLE] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

07-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Mar-2004 [#1]

Profit Trend

QoQ- 49.49%

YoY- 12.07%

Quarter Report

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Annualized Quarter Result
Revenue	2,901,183	2,920,256	2,884,534	2,745,320	2,656,989	2,671,397	2,661,992	5.87%
YoY %	-0.65%	1.24%	5.07%	3.32%	-0.54%	0.35%	-	-
Horiz. %	108.99%	109.70%	108.36%	103.13%	99.81%	100.35%	100.00%	-
PBT	297,209	328,038	316,326	331,964	202,117	212,338	230,450	18.39%
YoY %	-9.40%	3.70%	-4.71%	64.24%	-4.81%	-7.86%	-	-
Horiz. %	128.97%	142.35%	137.26%	144.05%	87.71%	92.14%	100.00%	-
Tax	-76,801	-86,120	-84,416	-89,812	-40,128	-46,609	-59,410	18.57%
YoY %	10.82%	-2.02%	6.01%	-123.81%	13.91%	21.55%	-	-
Horiz. %	129.27%	144.96%	142.09%	151.17%	67.54%	78.45%	100.00%	-
NP	220,408	241,918	231,910	242,152	161,989	165,729	171,040	18.32%
YoY %	-8.89%	4.32%	-4.23%	49.49%	-2.26%	-3.11%	-	-
Horiz. %	128.86%	141.44%	135.59%	141.58%	94.71%	96.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	220,408	241,918	231,910	242,152	161,989	165,729	171,040	18.32%
YoY %	-8.89%	4.32%	-4.23%	49.49%	-2.26%	-3.11%	-	-
Horiz. %	128.86%	141.44%	135.59%	141.58%	94.71%	96.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.84%	26.25%	26.69%	27.05%	19.85%	21.95%	25.78%	-
YoY %	-1.56%	-1.65%	-1.33%	36.27%	-9.57%	-14.86%	-	-
Horiz. %	100.23%	101.82%	103.53%	104.93%	77.00%	85.14%	100.00%	-
Total Cost	2,680,775	2,678,337	2,652,624	2,503,168	2,495,000	2,505,668	2,490,952	4.99%
YoY %	0.09%	0.97%	5.97%	0.33%	-0.43%	0.59%	-	-
Horiz. %	107.62%	107.52%	106.49%	100.49%	100.16%	100.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	368,167	321,276	311,870	375,138	304,843	269,701	316,567	10.54%
YoY %	14.60%	3.02%	-16.87%	23.06%	13.03%	-14.80%	-	-
Horiz. %	116.30%	101.49%	98.52%	118.50%	96.30%	85.20%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	188,070	109,437	164,142	-	176,340	109,443	164,145	9.44%
YoY %	71.85%	-33.33%	0.00%	-	61.12%	-33.33%	-	-
Horiz. %	114.58%	66.67%	100.00%	-	107.43%	66.67%	100.00%	-
Div Payout %	85.33%	45.24%	70.78%	-	108.86%	66.04%	95.97%	-
YoY %	88.62%	-36.08%	0.00%	-	64.84%	-31.19%	-	-
Horiz. %	88.91%	47.14%	73.75%	-	113.43%	68.81%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	368,167	321,276	311,870	375,138	304,843	269,701	316,567	10.54%
YoY %	14.60%	3.02%	-16.87%	23.06%	13.03%	-14.80%	-	-
Horiz. %	116.30%	101.49%	98.52%	118.50%	96.30%	85.20%	100.00%	-
NOSH	234,501	234,508	234,489	234,461	234,494	234,522	234,494	0.00%
YoY %	-0.00%	0.01%	0.01%	-0.01%	-0.01%	0.01%	-	-
Horiz. %	100.00%	100.01%	100.00%	99.99%	100.00%	100.01%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	7.60%	8.28%	8.04%	8.82%	6.10%	6.20%	6.43%	-
YoY %	-8.21%	2.99%	-8.84%	44.59%	-1.61%	-3.58%	-	-
Horiz. %	118.20%	128.77%	125.04%	137.17%	94.87%	96.42%	100.00%	-
ROE	59.87%	75.30%	74.36%	64.55%	53.14%	61.45%	54.03%	-
YoY %	-20.49%	1.26%	15.20%	21.47%	-13.52%	13.73%	-	-
Horiz. %	110.81%	139.37%	137.63%	119.47%	98.35%	113.73%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	1,237.17	1,245.27	1,230.13	1,170.90	1,133.07	1,139.08	1,135.21	5.87%
YoY %	-0.65%	1.23%	5.06%	3.34%	-0.53%	0.34%	-	-
Horiz. %	108.98%	109.70%	108.36%	103.14%	99.81%	100.34%	100.00%	-
EPS	93.99	103.16	98.90	103.28	69.08	70.67	72.94	18.32%
YoY %	-8.89%	4.31%	-4.24%	49.51%	-2.25%	-3.11%	-	-
Horiz. %	128.86%	141.43%	135.59%	141.60%	94.71%	96.89%	100.00%	-
DPS	80.20	46.67	70.00	0.00	75.20	46.67	70.00	9.44%
YoY %	71.84%	-33.33%	0.00%	0.00%	61.13%	-33.33%	-	-
Horiz. %	114.57%	66.67%	100.00%	0.00%	107.43%	66.67%	100.00%	-
NAPS	1.57	1.37	1.33	1.60	1.30	1.15	1.35	10.53%
YoY %	14.60%	3.01%	-16.87%	23.08%	13.04%	-14.81%	-	-
Horiz. %	116.30%	101.48%	98.52%	118.52%	96.30%	85.19%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 234,461
RPS	1,237.18	1,245.31	1,230.08	1,170.71	1,133.04	1,139.19	1,135.18	5.87%
YoY %	-0.65%	1.24%	5.07%	3.32%	-0.54%	0.35%	-	-
Horiz. %	108.99%	109.70%	108.36%	103.13%	99.81%	100.35%	100.00%	-
EPS	93.99	103.16	98.90	103.26	69.08	70.67	72.94	18.32%
YoY %	-8.89%	4.31%	-4.22%	49.48%	-2.25%	-3.11%	-	-
Horiz. %	128.86%	141.43%	135.59%	141.57%	94.71%	96.89%	100.00%	-
DPS	80.20	46.67	70.00	0.00	75.20	46.67	70.00	9.44%
YoY %	71.84%	-33.33%	0.00%	0.00%	61.13%	-33.33%	-	-
Horiz. %	114.57%	66.67%	100.00%	0.00%	107.43%	66.67%	100.00%	-
NAPS	1.57	1.37	1.3299	1.5997	1.30	1.1501	1.35	10.53%
YoY %	14.60%	3.02%	-16.87%	23.05%	13.03%	-14.81%	-	-
Horiz. %	116.30%	101.48%	98.51%	118.50%	96.30%	85.19%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	23.10	22.70	22.00	22.60	21.80	21.00	20.50	-
P/RPS	1.87	1.82	1.79	1.93	1.92	1.84	1.81	2.18%
YoY %	2.75%	1.68%	-7.25%	0.52%	4.35%	1.66%	-	-
Horiz. %	103.31%	100.55%	98.90%	106.63%	106.08%	101.66%	100.00%	-
P/EPS	24.58	22.00	22.24	21.88	31.56	29.72	28.11	-8.52%
YoY %	11.73%	-1.08%	1.65%	-30.67%	6.19%	5.73%	-	-
Horiz. %	87.44%	78.26%	79.12%	77.84%	112.27%	105.73%	100.00%	-
EY	4.07	4.54	4.50	4.57	3.17	3.37	3.56	9.29%
YoY %	-10.35%	0.89%	-1.53%	44.16%	-5.93%	-5.34%	-	-
Horiz. %	114.33%	127.53%	126.40%	128.37%	89.04%	94.66%	100.00%	-
DY	3.47	2.06	3.18	0.00	3.45	2.22	3.41	1.16%
YoY %	68.45%	-35.22%	0.00%	0.00%	55.41%	-34.90%	-	-
Horiz. %	101.76%	60.41%	93.26%	0.00%	101.17%	65.10%	100.00%	-
P/NAPS	14.71	16.57	16.54	14.13	16.77	18.26	15.19	-2.10%
YoY %	-11.23%	0.18%	17.06%	-15.74%	-8.16%	20.21%	-	-
Horiz. %	96.84%	109.08%	108.89%	93.02%	110.40%	120.21%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	24/02/05	04/11/04	05/08/04	07/05/04	26/02/04	02/01/04	06/08/03	-
Price	23.60	22.60	22.00	20.80	22.10	21.80	20.80	-
P/RPS	1.91	1.81	1.79	1.78	1.95	1.91	1.83	2.88%
YoY %	5.52%	1.12%	0.56%	-8.72%	2.09%	4.37%	-	-
Horiz. %	104.37%	98.91%	97.81%	97.27%	106.56%	104.37%	100.00%	-
P/EPS	25.11	21.91	22.24	20.14	31.99	30.85	28.52	-8.10%
YoY %	14.61%	-1.48%	10.43%	-37.04%	3.70%	8.17%	-	-
Horiz. %	88.04%	76.82%	77.98%	70.62%	112.17%	108.17%	100.00%	-
EY	3.98	4.56	4.50	4.97	3.13	3.24	3.51	8.69%
YoY %	-12.72%	1.33%	-9.46%	58.79%	-3.40%	-7.69%	-	-
Horiz. %	113.39%	129.91%	128.21%	141.60%	89.17%	92.31%	100.00%	-
DY	3.40	2.06	3.18	0.00	3.40	2.14	3.37	0.58%
YoY %	65.05%	-35.22%	0.00%	0.00%	58.88%	-36.50%	-	-
Horiz. %	100.89%	61.13%	94.36%	0.00%	100.89%	63.50%	100.00%	-
P/NAPS	15.03	16.50	16.54	13.00	17.00	18.96	15.41	-1.64%
YoY %	-8.91%	-0.24%	27.23%	-23.53%	-10.34%	23.04%	-	-
Horiz. %	97.53%	107.07%	107.33%	84.36%	110.32%	123.04%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:50:00

EMA 5

5 Mins

BUY

2024-05-03 16:35:00

EMA 5

5 Mins

SELL

2024-05-03 16:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 16:10:00

ADX

5 Mins

BUY

2024-05-03 16:10:00

TURTLE SYSTEM 20

5 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

PTRANS

PERAK TRANSIT BERHAD

325

HLIND

HONG LEONG INDUSTRIES BHD

318

YTLPOWR

YTL POWER INTERNATIONAL BHD

242

MYEG

MY E.G. SERVICES BHD

203

YTL

YTL CORPORATION BHD

167

PBBANK

PUBLIC BANK BHD

160

SAPNRG

SAPURA ENERGY BERHAD

142

GENTING

GENTING BHD

141

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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