[NESTLE] QoQ TTM Result on 30-Jun-2005 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

04-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 6.77%

YoY- 34.26%

Quarter Report

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	3,188,428	3,127,441	3,064,612	3,029,761	2,978,872	2,901,183	2,843,633	7.93%
YoY %	1.95%	2.05%	1.15%	1.71%	2.68%	2.02%	-	-
Horiz. %	112.13%	109.98%	107.77%	106.55%	104.76%	102.02%	100.00%	-
PBT	339,402	331,254	319,833	311,271	299,277	297,212	288,893	11.35%
YoY %	2.46%	3.57%	2.75%	4.01%	0.69%	2.88%	-	-
Horiz. %	117.48%	114.66%	110.71%	107.75%	103.59%	102.88%	100.00%	-
Tax	-65,600	-45,298	-57,509	-52,914	-57,304	-76,801	-69,761	-4.02%
YoY %	-44.82%	21.23%	-8.68%	7.66%	25.39%	-10.09%	-	-
Horiz. %	94.04%	64.93%	82.44%	75.85%	82.14%	110.09%	100.00%	-
NP	273,802	285,956	262,324	258,357	241,973	220,411	219,132	16.02%
YoY %	-4.25%	9.01%	1.54%	6.77%	9.78%	0.58%	-	-
Horiz. %	124.95%	130.49%	119.71%	117.90%	110.42%	100.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	254,494	266,648	262,324	258,357	241,973	220,411	219,132	10.49%
YoY %	-4.56%	1.65%	1.54%	6.77%	9.78%	0.58%	-	-
Horiz. %	116.14%	121.68%	119.71%	117.90%	110.42%	100.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.33%	13.67%	17.98%	17.00%	19.15%	25.84%	24.15%	-
YoY %	41.40%	-23.97%	5.76%	-11.23%	-25.89%	7.00%	-	-
Horiz. %	80.04%	56.60%	74.45%	70.39%	79.30%	107.00%	100.00%	-
Total Cost	2,914,626	2,841,485	2,802,288	2,771,404	2,736,899	2,680,772	2,624,501	7.24%
YoY %	2.57%	1.40%	1.11%	1.26%	2.09%	2.14%	-	-
Horiz. %	111.05%	108.27%	106.77%	105.60%	104.28%	102.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	604,963	536,890	410,328	405,674	461,973	368,137	321,321	52.53%
YoY %	12.68%	30.84%	1.15%	-12.19%	25.49%	14.57%	-	-
Horiz. %	188.27%	167.09%	127.70%	126.25%	143.77%	114.57%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	234,934	199,762	188,057	188,057	211,048	211,048	199,357	11.58%
YoY %	17.61%	6.22%	0.00%	-10.89%	0.00%	5.86%	-	-
Horiz. %	117.85%	100.20%	94.33%	94.33%	105.86%	105.86%	100.00%	-
Div Payout %	92.31%	74.92%	71.69%	72.79%	87.22%	95.75%	90.98%	-
YoY %	23.21%	4.51%	-1.51%	-16.54%	-8.91%	5.24%	-	-
Horiz. %	101.46%	82.35%	78.80%	80.01%	95.87%	105.24%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	604,963	536,890	410,328	405,674	461,973	368,137	321,321	52.53%
YoY %	12.68%	30.84%	1.15%	-12.19%	25.49%	14.57%	-	-
Horiz. %	188.27%	167.09%	127.70%	126.25%	143.77%	114.57%	100.00%	-
NOSH	234,482	234,449	234,473	234,493	234,504	234,482	234,541	-0.01%
YoY %	0.01%	-0.01%	-0.01%	-0.00%	0.01%	-0.03%	-	-
Horiz. %	99.97%	99.96%	99.97%	99.98%	99.98%	99.97%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	8.59%	9.14%	8.56%	8.53%	8.12%	7.60%	7.71%	-
YoY %	-6.02%	6.78%	0.35%	5.05%	6.84%	-1.43%	-	-
Horiz. %	111.41%	118.55%	111.02%	110.64%	105.32%	98.57%	100.00%	-
ROE	42.07%	49.67%	63.93%	63.69%	52.38%	59.87%	68.20%	-
YoY %	-15.30%	-22.31%	0.38%	21.59%	-12.51%	-12.21%	-	-
Horiz. %	61.69%	72.83%	93.74%	93.39%	76.80%	87.79%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	1,359.77	1,333.95	1,307.02	1,292.04	1,270.28	1,237.27	1,212.42	7.95%
YoY %	1.94%	2.06%	1.16%	1.71%	2.67%	2.05%	-	-
Horiz. %	112.15%	110.02%	107.80%	106.57%	104.77%	102.05%	100.00%	-
EPS	108.53	113.73	111.88	110.18	103.18	94.00	93.43	10.51%
YoY %	-4.57%	1.65%	1.54%	6.78%	9.77%	0.61%	-	-
Horiz. %	116.16%	121.73%	119.75%	117.93%	110.44%	100.61%	100.00%	-
DPS	100.20	85.20	80.20	80.20	90.00	90.00	85.00	11.60%
YoY %	17.61%	6.23%	0.00%	-10.89%	0.00%	5.88%	-	-
Horiz. %	117.88%	100.24%	94.35%	94.35%	105.88%	105.88%	100.00%	-
NAPS	2.58	2.29	1.75	1.73	1.97	1.57	1.37	52.55%
YoY %	12.66%	30.86%	1.16%	-12.18%	25.48%	14.60%	-	-
Horiz. %	188.32%	167.15%	127.74%	126.28%	143.80%	114.60%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 234,493
RPS	1,359.67	1,333.66	1,306.87	1,292.01	1,270.31	1,237.18	1,212.64	7.93%
YoY %	1.95%	2.05%	1.15%	1.71%	2.68%	2.02%	-	-
Horiz. %	112.12%	109.98%	107.77%	106.55%	104.76%	102.02%	100.00%	-
EPS	108.53	113.71	111.87	110.17	103.19	93.99	93.45	10.49%
YoY %	-4.56%	1.64%	1.54%	6.76%	9.79%	0.58%	-	-
Horiz. %	116.14%	121.68%	119.71%	117.89%	110.42%	100.58%	100.00%	-
DPS	100.19	85.19	80.20	80.20	90.00	90.00	85.01	11.58%
YoY %	17.61%	6.22%	0.00%	-10.89%	0.00%	5.87%	-	-
Horiz. %	117.86%	100.21%	94.34%	94.34%	105.87%	105.87%	100.00%	-
NAPS	2.5798	2.2895	1.7498	1.73	1.97	1.5699	1.3702	52.53%
YoY %	12.68%	30.84%	1.14%	-12.18%	25.49%	14.57%	-	-
Horiz. %	188.28%	167.09%	127.70%	126.26%	143.77%	114.57%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	24.20	24.30	24.90	23.80	24.00	23.10	22.70	-
P/RPS	1.78	1.82	1.91	1.84	1.89	1.87	1.87	-3.23%
YoY %	-2.20%	-4.71%	3.80%	-2.65%	1.07%	0.00%	-	-
Horiz. %	95.19%	97.33%	102.14%	98.40%	101.07%	100.00%	100.00%	-
P/EPS	22.30	21.37	22.26	21.60	23.26	24.57	24.30	-5.57%
YoY %	4.35%	-4.00%	3.06%	-7.14%	-5.33%	1.11%	-	-
Horiz. %	91.77%	87.94%	91.60%	88.89%	95.72%	101.11%	100.00%	-
EY	4.48	4.68	4.49	4.63	4.30	4.07	4.12	5.74%
YoY %	-4.27%	4.23%	-3.02%	7.67%	5.65%	-1.21%	-	-
Horiz. %	108.74%	113.59%	108.98%	112.38%	104.37%	98.79%	100.00%	-
DY	4.14	3.51	3.22	3.37	3.75	3.90	3.74	7.01%
YoY %	17.95%	9.01%	-4.45%	-10.13%	-3.85%	4.28%	-	-
Horiz. %	110.70%	93.85%	86.10%	90.11%	100.27%	104.28%	100.00%	-
P/NAPS	9.38	10.61	14.23	13.76	12.18	14.71	16.57	-31.59%
YoY %	-11.59%	-25.44%	3.42%	12.97%	-17.20%	-11.23%	-	-
Horiz. %	56.61%	64.03%	85.88%	83.04%	73.51%	88.77%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/04/06	23/02/06	10/11/05	04/08/05	05/05/05	24/02/05	04/11/04	-
Price	24.50	24.70	24.60	24.90	24.50	23.60	22.60	-
P/RPS	1.80	1.85	1.88	1.93	1.93	1.91	1.86	-2.16%
YoY %	-2.70%	-1.60%	-2.59%	0.00%	1.05%	2.69%	-	-
Horiz. %	96.77%	99.46%	101.08%	103.76%	103.76%	102.69%	100.00%	-
P/EPS	22.57	21.72	21.99	22.60	23.74	25.11	24.19	-4.52%
YoY %	3.91%	-1.23%	-2.70%	-4.80%	-5.46%	3.80%	-	-
Horiz. %	93.30%	89.79%	90.91%	93.43%	98.14%	103.80%	100.00%	-
EY	4.43	4.60	4.55	4.42	4.21	3.98	4.13	4.79%
YoY %	-3.70%	1.10%	2.94%	4.99%	5.78%	-3.63%	-	-
Horiz. %	107.26%	111.38%	110.17%	107.02%	101.94%	96.37%	100.00%	-
DY	4.09	3.45	3.26	3.22	3.67	3.81	3.76	5.77%
YoY %	18.55%	5.83%	1.24%	-12.26%	-3.67%	1.33%	-	-
Horiz. %	108.78%	91.76%	86.70%	85.64%	97.61%	101.33%	100.00%	-
P/NAPS	9.50	10.79	14.06	14.39	12.44	15.03	16.50	-30.81%
YoY %	-11.96%	-23.26%	-2.29%	15.68%	-17.23%	-8.91%	-	-
Horiz. %	57.58%	65.39%	85.21%	87.21%	75.39%	91.09%	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 - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:45:00

EMA 5

5 Mins

BUY

2024-04-19 16:35:00

EMA 5

5 Mins

SELL

2024-04-19 16:15:00

EMA 5

5 Mins

BUY

2024-04-19 16:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-19 16:00:00

TURTLE SYSTEM 55

10 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

PTRANS

PERAK TRANSIT BERHAD

422

MPI

MALAYSIAN PACIFIC INDUSTRIES

420

HLIND

HONG LEONG INDUSTRIES BHD

395

YTLPOWR

YTL POWER INTERNATIONAL BHD

376

SAPNRG

SAPURA ENERGY BERHAD

368

MAYBANK

MALAYAN BANKING BHD

334

PBBANK

PUBLIC BANK BHD

312

GENTING

GENTING BHD

298

DNEX

DAGANG NEXCHANGE BERHAD

270

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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