[NESTLE] QoQ TTM 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- -8.72%

YoY- -3.95%

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
TTM Result
Revenue	3,841,259	3,933,312	3,877,068	3,761,116	3,660,736	3,499,266	3,416,028	8.14%
YoY %	-2.34%	1.45%	3.08%	2.74%	4.61%	2.44%	-	-
Horiz. %	112.45%	115.14%	113.50%	110.10%	107.16%	102.44%	100.00%	-
PBT	452,536	446,998	441,352	389,071	429,573	426,431	395,298	9.44%
YoY %	1.24%	1.28%	13.44%	-9.43%	0.74%	7.88%	-	-
Horiz. %	114.48%	113.08%	111.65%	98.42%	108.67%	107.88%	100.00%	-
Tax	-101,906	-100,103	-100,466	-91,624	-103,702	-109,871	-103,256	-0.87%
YoY %	-1.80%	0.36%	-9.65%	11.65%	5.61%	-6.41%	-	-
Horiz. %	98.69%	96.95%	97.30%	88.73%	100.43%	106.41%	100.00%	-
NP	350,630	346,895	340,886	297,447	325,871	316,560	292,042	12.97%
YoY %	1.08%	1.76%	14.60%	-8.72%	2.94%	8.40%	-	-
Horiz. %	120.06%	118.78%	116.72%	101.85%	111.58%	108.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	350,630	346,895	340,886	297,447	325,871	316,560	292,042	12.97%
YoY %	1.08%	1.76%	14.60%	-8.72%	2.94%	8.40%	-	-
Horiz. %	120.06%	118.78%	116.72%	101.85%	111.58%	108.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.52%	22.39%	22.76%	23.55%	24.14%	25.77%	26.12%	-
YoY %	0.58%	-1.63%	-3.35%	-2.44%	-6.33%	-1.34%	-	-
Horiz. %	86.22%	85.72%	87.14%	90.16%	92.42%	98.66%	100.00%	-
Total Cost	3,490,629	3,586,417	3,536,182	3,463,669	3,334,865	3,182,706	3,123,986	7.68%
YoY %	-2.67%	1.42%	2.09%	3.86%	4.78%	1.88%	-	-
Horiz. %	111.74%	114.80%	113.19%	110.87%	106.75%	101.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	513,574	616,805	515,975	447,911	485,395	729,338	637,871	-13.46%
YoY %	-16.74%	19.54%	15.20%	-7.72%	-33.45%	14.34%	-	-
Horiz. %	80.51%	96.70%	80.89%	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
Dividend
Div	304,881	304,872	448,371	445,562	445,562	375,214	266,886	9.28%
YoY %	0.00%	-32.00%	0.63%	0.00%	18.75%	40.59%	-	-
Horiz. %	114.24%	114.23%	168.00%	166.95%	166.95%	140.59%	100.00%	-
Div Payout %	86.95%	87.89%	131.53%	149.80%	136.73%	118.53%	91.39%	-
YoY %	-1.07%	-33.18%	-12.20%	9.56%	15.35%	29.70%	-	-
Horiz. %	95.14%	96.17%	143.92%	163.91%	149.61%	129.70%	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	513,574	616,805	515,975	447,911	485,395	729,338	637,871	-13.46%
YoY %	-16.74%	19.54%	15.20%	-7.72%	-33.45%	14.34%	-	-
Horiz. %	80.51%	96.70%	80.89%	70.22%	76.10%	114.34%	100.00%	-
NOSH	234,508	234,526	234,534	234,508	234,490	234,514	234,511	-0.00%
YoY %	-0.01%	-0.00%	0.01%	0.01%	-0.01%	0.00%	-	-
Horiz. %	100.00%	100.01%	100.01%	100.00%	99.99%	100.00%	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	9.13%	8.82%	8.79%	7.91%	8.90%	9.05%	8.55%	-
YoY %	3.51%	0.34%	11.13%	-11.12%	-1.66%	5.85%	-	-
Horiz. %	106.78%	103.16%	102.81%	92.51%	104.09%	105.85%	100.00%	-
ROE	68.27%	56.24%	66.07%	66.41%	67.14%	43.40%	45.78%	-
YoY %	21.39%	-14.88%	-0.51%	-1.09%	54.70%	-5.20%	-	-
Horiz. %	149.13%	122.85%	144.32%	145.06%	146.66%	94.80%	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	1,638.00	1,677.13	1,653.09	1,603.83	1,561.14	1,492.13	1,456.66	8.14%
YoY %	-2.33%	1.45%	3.07%	2.73%	4.62%	2.44%	-	-
Horiz. %	112.45%	115.14%	113.48%	110.10%	107.17%	102.44%	100.00%	-
EPS	149.52	147.91	145.35	126.84	138.97	134.99	124.53	12.97%
YoY %	1.09%	1.76%	14.59%	-8.73%	2.95%	8.40%	-	-
Horiz. %	120.07%	118.77%	116.72%	101.85%	111.60%	108.40%	100.00%	-
DPS	130.00	130.00	191.19	190.00	190.00	160.00	113.81	9.28%
YoY %	0.00%	-32.00%	0.63%	0.00%	18.75%	40.59%	-	-
Horiz. %	114.23%	114.23%	167.99%	166.94%	166.94%	140.59%	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	1,638.06	1,677.32	1,653.33	1,603.89	1,561.08	1,492.22	1,456.73	8.14%
YoY %	-2.34%	1.45%	3.08%	2.74%	4.61%	2.44%	-	-
Horiz. %	112.45%	115.14%	113.50%	110.10%	107.16%	102.44%	100.00%	-
EPS	149.52	147.93	145.37	126.84	138.96	134.99	124.54	12.97%
YoY %	1.07%	1.76%	14.61%	-8.72%	2.94%	8.39%	-	-
Horiz. %	120.06%	118.78%	116.73%	101.85%	111.58%	108.39%	100.00%	-
DPS	130.01	130.01	191.20	190.01	190.01	160.01	113.81	9.28%
YoY %	0.00%	-32.00%	0.63%	0.00%	18.75%	40.59%	-	-
Horiz. %	114.23%	114.23%	168.00%	166.95%	166.95%	140.59%	100.00%	-
NAPS	2.1901	2.6303	2.2003	1.9101	2.0699	3.1102	2.7201	-13.46%
YoY %	-16.74%	19.54%	15.19%	-7.72%	-33.45%	14.34%	-	-
Horiz. %	80.52%	96.70%	80.89%	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
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	1.91	1.76	1.63	1.70	1.86	1.86	1.80	4.03%
YoY %	8.52%	7.98%	-4.12%	-8.60%	0.00%	3.33%	-	-
Horiz. %	106.11%	97.78%	90.56%	94.44%	103.33%	103.33%	100.00%	-
P/EPS	20.90	19.94	18.58	21.48	20.87	20.56	21.08	-0.57%
YoY %	4.81%	7.32%	-13.50%	2.92%	1.51%	-2.47%	-	-
Horiz. %	99.15%	94.59%	88.14%	101.90%	99.00%	97.53%	100.00%	-
EY	4.78	5.01	5.38	4.65	4.79	4.86	4.74	0.56%
YoY %	-4.59%	-6.88%	15.70%	-2.92%	-1.44%	2.53%	-	-
Horiz. %	100.84%	105.70%	113.50%	98.10%	101.05%	102.53%	100.00%	-
DY	4.16	4.41	7.08	6.97	6.55	5.77	4.34	-2.78%
YoY %	-5.67%	-37.71%	1.58%	6.41%	13.52%	32.95%	-	-
Horiz. %	95.85%	101.61%	163.13%	160.60%	150.92%	132.95%	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	2.06	1.76	1.66	1.73	1.73	2.01	1.80	9.42%
YoY %	17.05%	6.02%	-4.05%	0.00%	-13.93%	11.67%	-	-
Horiz. %	114.44%	97.78%	92.22%	96.11%	96.11%	111.67%	100.00%	-
P/EPS	22.61	19.94	18.92	21.88	19.43	22.22	21.08	4.78%
YoY %	13.39%	5.39%	-13.53%	12.61%	-12.56%	5.41%	-	-
Horiz. %	107.26%	94.59%	89.75%	103.80%	92.17%	105.41%	100.00%	-
EY	4.42	5.01	5.29	4.57	5.15	4.50	4.74	-4.55%
YoY %	-11.78%	-5.29%	15.75%	-11.26%	14.44%	-5.06%	-	-
Horiz. %	93.25%	105.70%	111.60%	96.41%	108.65%	94.94%	100.00%	-
DY	3.85	4.41	6.95	6.85	7.04	5.33	4.34	-7.68%
YoY %	-12.70%	-36.55%	1.46%	-2.70%	32.08%	22.81%	-	-
Horiz. %	88.71%	101.61%	160.14%	157.83%	162.21%	122.81%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-23 16:55:00

ADX

5 Mins

BUY

2024-04-23 16:30:00

EMA 5

5 Mins

SELL

2024-04-23 16:05:00

EMA 5

5 Mins

BUY

2024-04-23 16:00:00

EMA 5

5 Mins

SELL

2024-04-23 11:55:00

TURTLE SYSTEM 20

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 >

SAPNRG

SAPURA ENERGY BERHAD

1000

OPENSYS

OPENSYS (M) BHD

729

PTRANS

PERAK TRANSIT BERHAD

569

MPI

MALAYSIAN PACIFIC INDUSTRIES

553

HLIND

HONG LEONG INDUSTRIES BHD

526

YTLPOWR

YTL POWER INTERNATIONAL BHD

413

DNEX

DAGANG NEXCHANGE BERHAD

394

GENTING

GENTING BHD

366

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

347

KEYFIELD

KEYFIELD INTERNATIONAL BERHAD

332

Daily Stocks

HSI-HSY

0.04

-0.07

161,799,500

TOPMIX

0.42

+0.11

124,866,200

INGENIEU

0.135

-0.005

110,655,000

HSI-CVM

0.20

+0.045

105,405,900

SAPNRG

0.045

0.00

94,250,200

HSI-HUE

0.09

-0.03

72,535,900

HSI-CVH

0.32

+0.075

57,438,600

FITTERS

0.05

0.00

55,450,700

BPURI

0.075

0.00

47,535,700

HSI-CVA

0.125

+0.03

45,553,400

More active Stocks

NESTLE

126.40

+1.70

187,200

DLADY

33.50

+0.40

14,000

ALLIANZ

21.44

+0.34

25,700

PIE

5.90

+0.25

5,302,000

AJI

19.16

+0.22

26,300

LPI

12.12

+0.20

78,400

SHANG

2.43

+0.17

3,845,100

GREATEC

4.57

+0.14

2,111,900

UWC

3.06

+0.14

1,375,700

HSI-CVL

0.37

+0.14

1,011,100

More gainer Stocks

MPI

29.98

-0.36

78,900

HSI-HS4

0.48

-0.24

36,000

NVIDIA-C1

3.96

-0.24

4,900

MSC

2.82

-0.19

3,101,700

BAT

8.21

-0.17

495,700

PENTA

4.14

-0.16

4,065,700

HSI-HUN

0.34

-0.155

1,637,000

VITROX

7.57

-0.15

482,000

KLK

22.76

-0.14

1,218,000

HLIND

10.58

-0.14

37,700

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