[NESTLE] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

30-Oct-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 49.72%

YoY- 2.09%

Quarter Report

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	1,906,789	983,932	3,877,068	2,904,420	1,942,598	927,688	3,416,028	-32.23%
YoY %	93.79%	-74.62%	33.49%	49.51%	109.40%	-72.84%	-	-
Horiz. %	55.82%	28.80%	113.50%	85.02%	56.87%	27.16%	100.00%	-
PBT	234,675	130,404	441,353	336,555	223,491	124,758	395,298	-29.38%
YoY %	79.96%	-70.45%	31.14%	50.59%	79.14%	-68.44%	-	-
Horiz. %	59.37%	32.99%	111.65%	85.14%	56.54%	31.56%	100.00%	-
Tax	-48,866	-30,050	-100,466	-72,947	-47,426	-30,413	-103,256	-39.29%
YoY %	-62.62%	70.09%	-37.72%	-53.81%	-55.94%	70.55%	-	-
Horiz. %	47.33%	29.10%	97.30%	70.65%	45.93%	29.45%	100.00%	-
NP	185,809	100,354	340,887	263,608	176,065	94,345	292,042	-26.04%
YoY %	85.15%	-70.56%	29.32%	49.72%	86.62%	-67.69%	-	-
Horiz. %	63.62%	34.36%	116.73%	90.26%	60.29%	32.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	185,809	100,354	340,887	263,608	176,065	94,345	292,042	-26.04%
YoY %	85.15%	-70.56%	29.32%	49.72%	86.62%	-67.69%	-	-
Horiz. %	63.62%	34.36%	116.73%	90.26%	60.29%	32.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.82%	23.04%	22.76%	21.67%	21.22%	24.38%	26.12%	-
YoY %	-9.64%	1.23%	5.03%	2.12%	-12.96%	-6.66%	-	-
Horiz. %	79.71%	88.21%	87.14%	82.96%	81.24%	93.34%	100.00%	-
Total Cost	1,720,980	883,578	3,536,181	2,640,812	1,766,533	833,343	3,123,986	-32.82%
YoY %	94.77%	-75.01%	33.91%	49.49%	111.98%	-73.32%	-	-
Horiz. %	55.09%	28.28%	113.19%	84.53%	56.55%	26.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	513,530	616,805	515,891	447,906	485,421	729,338	637,830	-13.46%
YoY %	-16.74%	19.56%	15.18%	-7.73%	-33.44%	14.35%	-	-
Horiz. %	80.51%	96.70%	80.88%	70.22%	76.11%	114.35%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	117,244	-	448,333	260,747	260,744	143,499	266,880	-42.23%
YoY %	0.00%	-	71.94%	0.00%	81.70%	-46.23%	-	-
Horiz. %	43.93%	-	167.99%	97.70%	97.70%	53.77%	100.00%	-
Div Payout %	63.10%	-	131.52%	98.91%	148.10%	152.10%	91.38%	-
YoY %	0.00%	-	32.97%	-33.21%	-2.63%	66.45%	-	-
Horiz. %	69.05%	-	143.93%	108.24%	162.07%	166.45%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	513,530	616,805	515,891	447,906	485,421	729,338	637,830	-13.46%
YoY %	-16.74%	19.56%	15.18%	-7.73%	-33.44%	14.35%	-	-
Horiz. %	80.51%	96.70%	80.88%	70.22%	76.11%	114.35%	100.00%	-
NOSH	234,488	234,526	234,496	234,505	234,503	234,514	234,496	-0.00%
YoY %	-0.02%	0.01%	-0.00%	0.00%	-0.00%	0.01%	-	-
Horiz. %	100.00%	100.01%	100.00%	100.00%	100.00%	100.01%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	9.74%	10.20%	8.79%	9.08%	9.06%	10.17%	8.55%	-
YoY %	-4.51%	16.04%	-3.19%	0.22%	-10.91%	18.95%	-	-
Horiz. %	113.92%	119.30%	102.81%	106.20%	105.96%	118.95%	100.00%	-
ROE	36.18%	16.27%	66.08%	58.85%	36.27%	12.94%	45.79%	-
YoY %	122.37%	-75.38%	12.29%	62.26%	180.29%	-71.74%	-	-
Horiz. %	79.01%	35.53%	144.31%	128.52%	79.21%	28.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	813.17	419.54	1,653.36	1,238.53	828.39	395.58	1,456.75	-32.22%
YoY %	93.82%	-74.63%	33.49%	49.51%	109.41%	-72.85%	-	-
Horiz. %	55.82%	28.80%	113.50%	85.02%	56.87%	27.15%	100.00%	-
EPS	79.24	42.79	145.37	112.41	75.08	40.23	124.54	-26.04%
YoY %	85.18%	-70.56%	29.32%	49.72%	86.63%	-67.70%	-	-
Horiz. %	63.63%	34.36%	116.73%	90.26%	60.29%	32.30%	100.00%	-
DPS	50.00	0.00	191.19	111.19	111.19	61.19	113.81	-42.23%
YoY %	0.00%	0.00%	71.95%	0.00%	81.71%	-46.23%	-	-
Horiz. %	43.93%	0.00%	167.99%	97.70%	97.70%	53.77%	100.00%	-
NAPS	2.19	2.63	2.20	1.91	2.07	3.11	2.72	-13.46%
YoY %	-16.73%	19.55%	15.18%	-7.73%	-33.44%	14.34%	-	-
Horiz. %	80.51%	96.69%	80.88%	70.22%	76.10%	114.34%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 234,508
RPS	813.13	419.59	1,653.33	1,238.56	828.40	395.60	1,456.73	-32.23%
YoY %	93.79%	-74.62%	33.49%	49.51%	109.40%	-72.84%	-	-
Horiz. %	55.82%	28.80%	113.50%	85.02%	56.87%	27.16%	100.00%	-
EPS	79.24	42.79	145.37	112.41	75.08	40.23	124.54	-26.04%
YoY %	85.18%	-70.56%	29.32%	49.72%	86.63%	-67.70%	-	-
Horiz. %	63.63%	34.36%	116.73%	90.26%	60.29%	32.30%	100.00%	-
DPS	50.00	0.00	191.19	111.19	111.19	61.19	113.81	-42.23%
YoY %	0.00%	0.00%	71.95%	0.00%	81.71%	-46.23%	-	-
Horiz. %	43.93%	0.00%	167.99%	97.70%	97.70%	53.77%	100.00%	-
NAPS	2.1899	2.6303	2.20	1.91	2.07	3.1102	2.72	-13.46%
YoY %	-16.74%	19.56%	15.18%	-7.73%	-33.44%	14.35%	-	-
Horiz. %	80.51%	96.70%	80.88%	70.22%	76.10%	114.35%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	31.25	29.50	27.00	27.25	29.00	27.75	26.25	-
P/RPS	3.84	7.03	1.63	2.20	3.50	7.02	1.80	65.79%
YoY %	-45.38%	331.29%	-25.91%	-37.14%	-50.14%	290.00%	-	-
Horiz. %	213.33%	390.56%	90.56%	122.22%	194.44%	390.00%	100.00%	-
P/EPS	39.44	68.94	18.57	24.24	38.63	68.98	21.08	51.89%
YoY %	-42.79%	271.24%	-23.39%	-37.25%	-44.00%	227.23%	-	-
Horiz. %	187.10%	327.04%	88.09%	114.99%	183.25%	327.23%	100.00%	-
EY	2.54	1.45	5.38	4.13	2.59	1.45	4.74	-34.05%
YoY %	75.17%	-73.05%	30.27%	59.46%	78.62%	-69.41%	-	-
Horiz. %	53.59%	30.59%	113.50%	87.13%	54.64%	30.59%	100.00%	-
DY	1.60	0.00	7.08	4.08	3.83	2.21	4.34	-48.61%
YoY %	0.00%	0.00%	73.53%	6.53%	73.30%	-49.08%	-	-
Horiz. %	36.87%	0.00%	163.13%	94.01%	88.25%	50.92%	100.00%	-
P/NAPS	14.27	11.22	12.27	14.27	14.01	8.92	9.65	29.82%
YoY %	27.18%	-8.56%	-14.02%	1.86%	57.06%	-7.56%	-	-
Horiz. %	147.88%	116.27%	127.15%	147.88%	145.18%	92.44%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	15/04/09	26/02/09	30/10/08	07/08/08	23/04/08	28/02/08	-
Price	33.80	29.50	27.50	27.75	27.00	30.00	26.25	-
P/RPS	4.16	7.03	1.66	2.24	3.26	7.58	1.80	74.89%
YoY %	-40.83%	323.49%	-25.89%	-31.29%	-56.99%	321.11%	-	-
Horiz. %	231.11%	390.56%	92.22%	124.44%	181.11%	421.11%	100.00%	-
P/EPS	42.66	68.94	18.92	24.69	35.96	74.57	21.08	60.06%
YoY %	-38.12%	264.38%	-23.37%	-31.34%	-51.78%	253.75%	-	-
Horiz. %	202.37%	327.04%	89.75%	117.13%	170.59%	353.75%	100.00%	-
EY	2.34	1.45	5.29	4.05	2.78	1.34	4.74	-37.56%
YoY %	61.38%	-72.59%	30.62%	45.68%	107.46%	-71.73%	-	-
Horiz. %	49.37%	30.59%	111.60%	85.44%	58.65%	28.27%	100.00%	-
DY	1.48	0.00	6.95	4.01	4.12	2.04	4.34	-51.22%
YoY %	0.00%	0.00%	73.32%	-2.67%	101.96%	-53.00%	-	-
Horiz. %	34.10%	0.00%	160.14%	92.40%	94.93%	47.00%	100.00%	-
P/NAPS	15.43	11.22	12.50	14.53	13.04	9.65	9.65	36.77%
YoY %	37.52%	-10.24%	-13.97%	11.43%	35.13%	0.00%	-	-
Horiz. %	159.90%	116.27%	129.53%	150.57%	135.13%	100.00%	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