[NESTLE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

27-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 24.19%

YoY- -0.97%

Quarter Report

KLSEreportingDec2006.xls

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	2,559,332	1,697,890	844,450	3,275,541	2,487,746	1,637,337	825,006	112.55%
YoY %	50.74%	101.06%	-74.22%	31.67%	51.94%	98.46%	-	-
Horiz. %	310.22%	205.80%	102.36%	397.03%	301.54%	198.46%	100.00%	-
PBT	342,781	189,216	93,625	363,285	290,501	184,046	93,204	138.07%
YoY %	81.16%	102.10%	-74.23%	25.05%	57.84%	97.47%	-	-
Horiz. %	367.77%	203.01%	100.45%	389.77%	311.68%	197.47%	100.00%	-
Tax	-84,579	-46,980	-23,798	-99,066	-77,755	-47,493	-23,258	136.29%
YoY %	-80.03%	-97.41%	75.98%	-27.41%	-63.72%	-104.20%	-	-
Horiz. %	363.66%	202.00%	102.32%	425.94%	334.32%	204.20%	100.00%	-
NP	258,202	142,236	69,827	264,219	212,746	136,553	69,946	138.66%
YoY %	81.53%	103.70%	-73.57%	24.19%	55.80%	95.23%	-	-
Horiz. %	369.14%	203.35%	99.83%	377.75%	304.16%	195.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	258,202	142,236	69,827	264,219	212,746	136,553	69,946	138.66%
YoY %	81.53%	103.70%	-73.57%	24.19%	55.80%	95.23%	-	-
Horiz. %	369.14%	203.35%	99.83%	377.75%	304.16%	195.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.67%	24.83%	25.42%	27.27%	26.77%	25.80%	24.95%	-
YoY %	-0.64%	-2.32%	-6.78%	1.87%	3.76%	3.41%	-	-
Horiz. %	98.88%	99.52%	101.88%	109.30%	107.29%	103.41%	100.00%	-
Total Cost	2,301,130	1,555,654	774,623	3,011,322	2,275,000	1,500,784	755,060	110.06%
YoY %	47.92%	100.83%	-74.28%	32.37%	51.59%	98.76%	-	-
Horiz. %	304.76%	206.03%	102.59%	398.82%	301.30%	198.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	586,236	518,287	633,085	558,126	513,573	485,427	604,963	-2.07%
YoY %	13.11%	-18.13%	13.43%	8.68%	5.80%	-19.76%	-	-
Horiz. %	96.90%	85.67%	104.65%	92.26%	84.89%	80.24%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	82,073	82,081	35,171	234,506	82,077	82,077	35,172	75.83%
YoY %	-0.01%	133.38%	-85.00%	185.71%	0.00%	133.36%	-	-
Horiz. %	233.35%	233.37%	100.00%	666.74%	233.36%	233.36%	100.00%	-
Div Payout %	31.79%	57.71%	50.37%	88.75%	38.58%	60.11%	50.28%	-
YoY %	-44.91%	14.57%	-43.25%	130.04%	-35.82%	19.55%	-	-
Horiz. %	63.23%	114.78%	100.18%	176.51%	76.73%	119.55%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	586,236	518,287	633,085	558,126	513,573	485,427	604,963	-2.07%
YoY %	13.11%	-18.13%	13.43%	8.68%	5.80%	-19.76%	-	-
Horiz. %	96.90%	85.67%	104.65%	92.26%	84.89%	80.24%	100.00%	-
NOSH	234,494	234,519	234,476	234,506	234,508	234,506	234,482	0.00%
YoY %	-0.01%	0.02%	-0.01%	-0.00%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.02%	100.00%	100.01%	100.01%	100.01%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	10.09%	8.38%	8.27%	8.07%	8.55%	8.34%	8.48%	-
YoY %	20.41%	1.33%	2.48%	-5.61%	2.52%	-1.65%	-	-
Horiz. %	118.99%	98.82%	97.52%	95.17%	100.83%	98.35%	100.00%	-
ROE	44.04%	27.44%	11.03%	47.34%	41.42%	28.13%	11.56%	-
YoY %	60.50%	148.78%	-76.70%	14.29%	47.24%	143.34%	-	-
Horiz. %	380.97%	237.37%	95.42%	409.52%	358.30%	243.34%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	1,091.42	723.99	360.14	1,396.78	1,060.83	698.21	351.84	112.55%
YoY %	50.75%	101.03%	-74.22%	31.67%	51.94%	98.45%	-	-
Horiz. %	310.20%	205.77%	102.36%	396.99%	301.51%	198.45%	100.00%	-
EPS	110.11	60.65	29.78	112.67	90.72	58.23	29.83	138.65%
YoY %	81.55%	103.66%	-73.57%	24.20%	55.80%	95.21%	-	-
Horiz. %	369.13%	203.32%	99.83%	377.71%	304.12%	195.21%	100.00%	-
DPS	35.00	35.00	15.00	100.00	35.00	35.00	15.00	75.83%
YoY %	0.00%	133.33%	-85.00%	185.71%	0.00%	133.33%	-	-
Horiz. %	233.33%	233.33%	100.00%	666.67%	233.33%	233.33%	100.00%	-
NAPS	2.50	2.21	2.70	2.38	2.19	2.07	2.58	-2.07%
YoY %	13.12%	-18.15%	13.45%	8.68%	5.80%	-19.77%	-	-
Horiz. %	96.90%	85.66%	104.65%	92.25%	84.88%	80.23%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 234,501
RPS	1,091.40	724.05	360.11	1,396.82	1,060.87	698.22	351.81	112.56%
YoY %	50.74%	101.06%	-74.22%	31.67%	51.94%	98.47%	-	-
Horiz. %	310.22%	205.81%	102.36%	397.04%	301.55%	198.47%	100.00%	-
EPS	110.11	60.66	29.78	112.67	90.72	58.23	29.83	138.65%
YoY %	81.52%	103.69%	-73.57%	24.20%	55.80%	95.21%	-	-
Horiz. %	369.13%	203.35%	99.83%	377.71%	304.12%	195.21%	100.00%	-
DPS	35.00	35.00	15.00	100.00	35.00	35.00	15.00	75.83%
YoY %	0.00%	133.33%	-85.00%	185.71%	0.00%	133.33%	-	-
Horiz. %	233.33%	233.33%	100.00%	666.67%	233.33%	233.33%	100.00%	-
NAPS	2.4999	2.2102	2.6997	2.3801	2.1901	2.0701	2.5798	-2.07%
YoY %	13.11%	-18.13%	13.43%	8.68%	5.80%	-19.76%	-	-
Horiz. %	96.90%	85.67%	104.65%	92.26%	84.89%	80.24%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	24.30	24.10	24.40	24.80	24.00	22.60	24.20	-
P/RPS	2.23	3.33	6.78	1.78	2.26	3.24	6.88	-52.78%
YoY %	-33.03%	-50.88%	280.90%	-21.24%	-30.25%	-52.91%	-	-
Horiz. %	32.41%	48.40%	98.55%	25.87%	32.85%	47.09%	100.00%	-
P/EPS	22.07	39.74	81.93	22.01	26.46	38.81	81.13	-57.98%
YoY %	-44.46%	-51.50%	272.24%	-16.82%	-31.82%	-52.16%	-	-
Horiz. %	27.20%	48.98%	100.99%	27.13%	32.61%	47.84%	100.00%	-
EY	4.53	2.52	1.22	4.54	3.78	2.58	1.23	138.29%
YoY %	79.76%	106.56%	-73.13%	20.11%	46.51%	109.76%	-	-
Horiz. %	368.29%	204.88%	99.19%	369.11%	307.32%	209.76%	100.00%	-
DY	1.44	1.45	0.61	4.03	1.46	1.55	0.62	75.29%
YoY %	-0.69%	137.70%	-84.86%	176.03%	-5.81%	150.00%	-	-
Horiz. %	232.26%	233.87%	98.39%	650.00%	235.48%	250.00%	100.00%	-
P/NAPS	9.72	10.90	9.04	10.42	10.96	10.92	9.38	2.39%
YoY %	-10.83%	20.58%	-13.24%	-4.93%	0.37%	16.42%	-	-
Horiz. %	103.62%	116.20%	96.38%	111.09%	116.84%	116.42%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	25/10/07	09/08/07	25/04/07	27/02/07	09/11/06	03/08/06	26/04/06	-
Price	23.90	24.10	24.70	24.00	24.00	23.40	24.50	-
P/RPS	2.19	3.33	6.86	1.72	2.26	3.35	6.96	-53.70%
YoY %	-34.23%	-51.46%	298.84%	-23.89%	-32.54%	-51.87%	-	-
Horiz. %	31.47%	47.84%	98.56%	24.71%	32.47%	48.13%	100.00%	-
P/EPS	21.71	39.74	82.94	21.30	26.46	40.19	82.13	-58.77%
YoY %	-45.37%	-52.09%	289.39%	-19.50%	-34.16%	-51.07%	-	-
Horiz. %	26.43%	48.39%	100.99%	25.93%	32.22%	48.93%	100.00%	-
EY	4.61	2.52	1.21	4.69	3.78	2.49	1.22	142.40%
YoY %	82.94%	108.26%	-74.20%	24.07%	51.81%	104.10%	-	-
Horiz. %	377.87%	206.56%	99.18%	384.43%	309.84%	204.10%	100.00%	-
DY	1.46	1.45	0.61	4.17	1.46	1.50	0.61	78.83%
YoY %	0.69%	137.70%	-85.37%	185.62%	-2.67%	145.90%	-	-
Horiz. %	239.34%	237.70%	100.00%	683.61%	239.34%	245.90%	100.00%	-
P/NAPS	9.56	10.90	9.15	10.08	10.96	11.30	9.50	0.42%
YoY %	-12.29%	19.13%	-9.23%	-8.03%	-3.01%	18.95%	-	-
Horiz. %	100.63%	114.74%	96.32%	106.11%	115.37%	118.95%	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

Latest Videos

MQ Market Updates - 16 April 2024

MQ Trader

MQ Trading Signals

2024-04-16 16:30:00

ADX

5 Mins

BUY

2024-04-16 16:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-04-16 15:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-04-16 14:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-16 14:50:00

TURTLE SYSTEM 55

5 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

HLIND

HONG LEONG INDUSTRIES BHD

336

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

PTRANS

PERAK TRANSIT BERHAD

318

MPI

MALAYSIAN PACIFIC INDUSTRIES

303

DNEX

DAGANG NEXCHANGE BERHAD

186

PBBANK

PUBLIC BANK BHD

176

GENTING

GENTING BHD

167

GENM

GENTING MALAYSIA BERHAD

162

UWC

UWC BERHAD

156

Daily Stocks

TWL

0.03

-0.005

166,681,800

HSI-CVM

0.15

-0.05

154,813,400

INIX-OR

0.02

0.00

141,839,900

SAPNRG

0.05

0.00

122,227,100

HSI-HSY

0.22

+0.07

89,966,100

HSI-HUE

0.17

+0.035

82,900,900

VELESTO

0.27

-0.005

80,005,000

HSI-CVH

0.225

-0.08

78,149,300

EDUSPEC-OR

0.005

0.00

75,002,700

MRCB

0.655

-0.035

64,177,200

More active Stocks

NESTLE

122.90

+0.80

101,400

AIRPORT

10.06

+0.19

6,536,900

KESM

6.35

+0.18

6,700

HSI-HS9

1.31

+0.18

2,000

UTDPLT

25.00

+0.16

523,200

ECOWLD-C23

0.38

+0.145

32,400

HSI-HS5

0.985

+0.135

8,000

CDB

4.20

+0.12

4,601,600

GOLDETF

3.66

+0.11

134,000

PMETAL

5.32

+0.10

15,987,200

More gainer Stocks

DLADY

31.56

-2.06

104,300

AJI

18.70

-0.62

62,700

HEIM

22.50

-0.54

344,200

NVIDIA-C1

4.42

-0.23

28,100

THETA

1.53

-0.21

9,934,200

CARLSBG

18.50

-0.20

214,100

MPI

30.80

-0.20

129,400

SP500-C38

0.395

-0.185

2,200

UNISEM

3.52

-0.18

1,576,400

ORIENT

6.97

-0.18

1,220,900

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