[NESTLE] QoQ TTM Result on 30-Jun-2003 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

06-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- -10.8%

YoY- -14.15%

Quarter Report

June klse rept given to KLSE-Amended.xls

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
TTM Result
Revenue	2,688,011	2,656,989	2,514,600	2,459,323	2,503,300	2,479,649	2,600,634	2.22%
YoY %	1.17%	5.66%	2.25%	-1.76%	0.95%	-4.65%	-	-
Horiz. %	103.36%	102.17%	96.69%	94.57%	96.26%	95.35%	100.00%	-
PBT	213,377	202,117	192,779	215,657	242,110	234,171	254,794	-11.14%
YoY %	5.57%	4.84%	-10.61%	-10.93%	3.39%	-8.09%	-	-
Horiz. %	83.74%	79.33%	75.66%	84.64%	95.02%	91.91%	100.00%	-
Tax	-44,870	-40,128	-43,827	-46,901	-52,914	-51,586	-49,769	-6.66%
YoY %	-11.82%	8.44%	6.55%	11.36%	-2.57%	-3.65%	-	-
Horiz. %	90.16%	80.63%	88.06%	94.24%	106.32%	103.65%	100.00%	-
NP	168,507	161,989	148,952	168,756	189,196	182,585	205,025	-12.24%
YoY %	4.02%	8.75%	-11.74%	-10.80%	3.62%	-10.95%	-	-
Horiz. %	82.19%	79.01%	72.65%	82.31%	92.28%	89.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	168,507	161,989	148,952	168,756	189,196	182,585	205,025	-12.24%
YoY %	4.02%	8.75%	-11.74%	-10.80%	3.62%	-10.95%	-	-
Horiz. %	82.19%	79.01%	72.65%	82.31%	92.28%	89.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.03%	19.85%	22.73%	21.75%	21.86%	22.03%	19.53%	-
YoY %	5.94%	-12.67%	4.51%	-0.50%	-0.77%	12.80%	-	-
Horiz. %	107.68%	101.64%	116.39%	111.37%	111.93%	112.80%	100.00%	-
Total Cost	2,519,504	2,495,000	2,365,648	2,290,567	2,314,104	2,297,064	2,395,609	3.41%
YoY %	0.98%	5.47%	3.28%	-1.02%	0.74%	-4.11%	-	-
Horiz. %	105.17%	104.15%	98.75%	95.62%	96.60%	95.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	375,138	304,913	269,610	316,641	403,274	361,262	377,563	-0.42%
YoY %	23.03%	13.09%	-14.85%	-21.48%	11.63%	-4.32%	-	-
Horiz. %	99.36%	80.76%	71.41%	83.86%	106.81%	95.68%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Dividend
Div	199,366	199,366	222,843	293,197	281,452	281,452	312,452	-25.86%
YoY %	0.00%	-10.54%	-24.00%	4.17%	0.00%	-9.92%	-	-
Horiz. %	63.81%	63.81%	71.32%	93.84%	90.08%	90.08%	100.00%	-
Div Payout %	118.31%	123.07%	149.61%	173.74%	148.76%	154.15%	152.40%	-
YoY %	-3.87%	-17.74%	-13.89%	16.79%	-3.50%	1.15%	-	-
Horiz. %	77.63%	80.75%	98.17%	114.00%	97.61%	101.15%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Equity
Net Worth	375,138	304,913	269,610	316,641	403,274	361,262	377,563	-0.42%
YoY %	23.03%	13.09%	-14.85%	-21.48%	11.63%	-4.32%	-	-
Horiz. %	99.36%	80.76%	71.41%	83.86%	106.81%	95.68%	100.00%	-
NOSH	234,461	234,548	234,443	234,549	234,461	234,586	234,511	-0.01%
YoY %	-0.04%	0.04%	-0.05%	0.04%	-0.05%	0.03%	-	-
Horiz. %	99.98%	100.02%	99.97%	100.02%	99.98%	100.03%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Ratio Analysis
NP Margin	6.27%	6.10%	5.92%	6.86%	7.56%	7.36%	7.88%	-
YoY %	2.79%	3.04%	-13.70%	-9.26%	2.72%	-6.60%	-	-
Horiz. %	79.57%	77.41%	75.13%	87.06%	95.94%	93.40%	100.00%	-
ROE	44.92%	53.13%	55.25%	53.30%	46.91%	50.54%	54.30%	-
YoY %	-15.45%	-3.84%	3.66%	13.62%	-7.18%	-6.92%	-	-
Horiz. %	82.73%	97.85%	101.75%	98.16%	86.39%	93.08%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Per Share
RPS	1,146.46	1,132.81	1,072.58	1,048.53	1,067.68	1,057.03	1,108.96	2.23%
YoY %	1.20%	5.62%	2.29%	-1.79%	1.01%	-4.68%	-	-
Horiz. %	103.38%	102.15%	96.72%	94.55%	96.28%	95.32%	100.00%	-
EPS	71.87	69.06	63.53	71.95	80.69	77.83	87.43	-12.23%
YoY %	4.07%	8.70%	-11.70%	-10.83%	3.67%	-10.98%	-	-
Horiz. %	82.20%	78.99%	72.66%	82.29%	92.29%	89.02%	100.00%	-
DPS	85.00	85.00	95.00	125.00	120.00	120.00	133.23	-25.86%
YoY %	0.00%	-10.53%	-24.00%	4.17%	0.00%	-9.93%	-	-
Horiz. %	63.80%	63.80%	71.31%	93.82%	90.07%	90.07%	100.00%	-
NAPS	1.60	1.30	1.15	1.35	1.72	1.54	1.61	-0.41%
YoY %	23.08%	13.04%	-14.81%	-21.51%	11.69%	-4.35%	-	-
Horiz. %	99.38%	80.75%	71.43%	83.85%	106.83%	95.65%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 234,549
RPS	1,146.27	1,133.04	1,072.32	1,048.75	1,067.51	1,057.42	1,109.01	2.22%
YoY %	1.17%	5.66%	2.25%	-1.76%	0.95%	-4.65%	-	-
Horiz. %	103.36%	102.17%	96.69%	94.57%	96.26%	95.35%	100.00%	-
EPS	71.86	69.08	63.52	71.96	80.68	77.86	87.43	-12.24%
YoY %	4.02%	8.75%	-11.73%	-10.81%	3.62%	-10.95%	-	-
Horiz. %	82.19%	79.01%	72.65%	82.31%	92.28%	89.05%	100.00%	-
DPS	85.02	85.02	95.03	125.03	120.02	120.02	133.24	-25.86%
YoY %	0.00%	-10.53%	-23.99%	4.17%	0.00%	-9.92%	-	-
Horiz. %	63.81%	63.81%	71.32%	93.84%	90.08%	90.08%	100.00%	-
NAPS	1.5997	1.3003	1.1497	1.3503	1.7197	1.5406	1.6101	-0.43%
YoY %	23.03%	13.10%	-14.86%	-21.48%	11.63%	-4.32%	-	-
Horiz. %	99.35%	80.76%	71.41%	83.86%	106.81%	95.68%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	-
Price	22.60	21.80	21.00	20.50	20.20	20.00	20.20	-
P/RPS	1.97	1.92	1.96	1.96	1.89	1.89	1.82	5.41%
YoY %	2.60%	-2.04%	0.00%	3.70%	0.00%	3.85%	-	-
Horiz. %	108.24%	105.49%	107.69%	107.69%	103.85%	103.85%	100.00%	-
P/EPS	31.45	31.56	33.05	28.49	25.03	25.70	23.11	22.78%
YoY %	-0.35%	-4.51%	16.01%	13.82%	-2.61%	11.21%	-	-
Horiz. %	136.09%	136.56%	143.01%	123.28%	108.31%	111.21%	100.00%	-
EY	3.18	3.17	3.03	3.51	3.99	3.89	4.33	-18.58%
YoY %	0.32%	4.62%	-13.68%	-12.03%	2.57%	-10.16%	-	-
Horiz. %	73.44%	73.21%	69.98%	81.06%	92.15%	89.84%	100.00%	-
DY	3.76	3.90	4.52	6.10	5.94	6.00	6.60	-31.25%
YoY %	-3.59%	-13.72%	-25.90%	2.69%	-1.00%	-9.09%	-	-
Horiz. %	56.97%	59.09%	68.48%	92.42%	90.00%	90.91%	100.00%	-
P/NAPS	14.13	16.77	18.26	15.19	11.74	12.99	12.55	8.21%
YoY %	-15.74%	-8.16%	20.21%	29.39%	-9.62%	3.51%	-	-
Horiz. %	112.59%	133.63%	145.50%	121.04%	93.55%	103.51%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	07/05/04	26/02/04	02/01/04	06/08/03	30/04/03	27/02/03	06/11/02	-
Price	20.80	22.10	21.80	20.80	20.00	19.50	19.30	-
P/RPS	1.81	1.95	2.03	1.98	1.87	1.84	1.74	2.66%
YoY %	-7.18%	-3.94%	2.53%	5.88%	1.63%	5.75%	-	-
Horiz. %	104.02%	112.07%	116.67%	113.79%	107.47%	105.75%	100.00%	-
P/EPS	28.94	32.00	34.31	28.91	24.79	25.05	22.08	19.74%
YoY %	-9.56%	-6.73%	18.68%	16.62%	-1.04%	13.45%	-	-
Horiz. %	131.07%	144.93%	155.39%	130.93%	112.27%	113.45%	100.00%	-
EY	3.46	3.13	2.91	3.46	4.03	3.99	4.53	-16.42%
YoY %	10.54%	7.56%	-15.90%	-14.14%	1.00%	-11.92%	-	-
Horiz. %	76.38%	69.09%	64.24%	76.38%	88.96%	88.08%	100.00%	-
DY	4.09	3.85	4.36	6.01	6.00	6.15	6.90	-29.41%
YoY %	6.23%	-11.70%	-27.45%	0.17%	-2.44%	-10.87%	-	-
Horiz. %	59.28%	55.80%	63.19%	87.10%	86.96%	89.13%	100.00%	-
P/NAPS	13.00	17.00	18.96	15.41	11.63	12.66	11.99	5.53%
YoY %	-23.53%	-10.34%	23.04%	32.50%	-8.14%	5.59%	-	-
Horiz. %	108.42%	141.78%	158.13%	128.52%	97.00%	105.59%	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

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 11:10:00

EMA 5

5 Mins

BUY

2024-04-29 11:05:00

EMA 5

5 Mins

SELL

2024-04-29 11:00:00

EMA 5

5 Mins

BUY

2024-04-29 09:25:00

EMA 5

5 Mins

SELL

2024-04-29 09:25:00

ADX

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 >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

932

MPI

MALAYSIAN PACIFIC INDUSTRIES

569

PTRANS

PERAK TRANSIT BERHAD

557

HLIND

HONG LEONG INDUSTRIES BHD

542

YTLPOWR

YTL POWER INTERNATIONAL BHD

472

MYEG

MY E.G. SERVICES BHD

433

YTL

YTL CORPORATION BHD

345

CAPITALA

CAPITAL A BERHAD

310

SAPNRG

SAPURA ENERGY BERHAD

252

Daily Stocks

HSI-CVZ

0.19

+0.02

248,896,300

HSI-HUS

0.075

-0.015

195,467,800

MYEG

0.905

-0.01

147,844,900

TWL

0.03

0.00

92,718,600

CAPITALA

0.785

+0.05

52,237,600

BPURI

0.075

0.00

51,608,000

TOPGLOV

0.88

+0.05

40,098,500

0.12

+0.01

34,773,000

YTL

3.17

+0.14

33,068,100

HSI-CVA

0.285

+0.03

31,455,300

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.78

+0.36

30,846,900

APOLLO

6.85

+0.36

110,400

MPI

29.82

+0.32

15,000

PBA

2.04

+0.22

2,627,200

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

EUROSP

1.58

+0.18

6,000

YTLPOWR-C36

0.985

+0.16

544,000

CHINHIN

5.16

+0.16

140,300

More gainer Stocks

UTDPLT

24.46

-0.44

334,200

HSI-HS4

0.225

-0.255

16,000

HSI-HS3

0.385

-0.22

7,800

HSI-HUZ

0.505

-0.215

35,500

AIRPORT

9.99

-0.21

1,690,600

NESTLE

127.00

-0.20

38,000

KLCC

7.53

-0.18

26,900

PETDAG

21.66

-0.18

4,600

KUAISHO-C17

0.08

-0.12

58,800

HKEX-CP

0.005

-0.12

700

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