[NESTLE] QoQ TTM Result on 31-Dec-2001 [#4]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

28-Feb-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Dec-2001 [#4]

Profit Trend

QoQ- 0.23%

YoY- 0.74%

Quarter Report

2001 Dec KLSE report to KLSE.xls

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
TTM Result
Revenue	2,600,634	2,654,841	2,593,619	2,585,708	2,507,206	2,426,589	2,326,415	7.70%
YoY %	-2.04%	2.36%	0.31%	3.13%	3.32%	4.31%	-	-
Horiz. %	111.79%	114.12%	111.49%	111.15%	107.77%	104.31%	100.00%	-
PBT	254,794	259,534	253,878	264,744	266,775	261,587	266,410	-2.92%
YoY %	-1.83%	2.23%	-4.10%	-0.76%	1.98%	-1.81%	-	-
Horiz. %	95.64%	97.42%	95.30%	99.37%	100.14%	98.19%	100.00%	-
Tax	-49,769	-62,973	-56,821	-60,794	-63,296	-56,478	-53,608	-4.82%
YoY %	20.97%	-10.83%	6.54%	3.95%	-12.07%	-5.35%	-	-
Horiz. %	92.84%	117.47%	105.99%	113.40%	118.07%	105.35%	100.00%	-
NP	205,025	196,561	197,057	203,950	203,479	205,109	212,802	-2.44%
YoY %	4.31%	-0.25%	-3.38%	0.23%	-0.79%	-3.62%	-	-
Horiz. %	96.35%	92.37%	92.60%	95.84%	95.62%	96.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	205,025	196,561	197,057	203,950	203,479	205,109	212,802	-2.44%
YoY %	4.31%	-0.25%	-3.38%	0.23%	-0.79%	-3.62%	-	-
Horiz. %	96.35%	92.37%	92.60%	95.84%	95.62%	96.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.53%	24.26%	22.38%	22.96%	23.73%	21.59%	20.12%	-
YoY %	-19.50%	8.40%	-2.53%	-3.24%	9.91%	7.31%	-	-
Horiz. %	97.07%	120.58%	111.23%	114.12%	117.94%	107.31%	100.00%	-
Total Cost	2,395,609	2,458,280	2,396,562	2,381,758	2,303,727	2,221,480	2,113,613	8.69%
YoY %	-2.55%	2.58%	0.62%	3.39%	3.70%	5.10%	-	-
Horiz. %	113.34%	116.31%	113.39%	112.69%	108.99%	105.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	377,563	375,187	466,587	415,130	365,851	314,240	311,837	13.58%
YoY %	0.63%	-19.59%	12.40%	13.47%	16.42%	0.77%	-	-
Horiz. %	121.08%	120.32%	149.63%	133.12%	117.32%	100.77%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Dividend
Div	312,452	242,098	242,103	242,103	272,045	272,045	267,356	10.93%
YoY %	29.06%	-0.00%	0.00%	-11.01%	0.00%	1.75%	-	-
Horiz. %	116.87%	90.55%	90.55%	90.55%	101.75%	101.75%	100.00%	-
Div Payout %	152.40%	123.17%	122.86%	118.71%	133.70%	132.63%	125.64%	-
YoY %	23.73%	0.25%	3.50%	-11.21%	0.81%	5.56%	-	-
Horiz. %	121.30%	98.03%	97.79%	94.48%	106.42%	105.56%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Equity
Net Worth	377,563	375,187	466,587	415,130	365,851	314,240	311,837	13.58%
YoY %	0.63%	-19.59%	12.40%	13.47%	16.42%	0.77%	-	-
Horiz. %	121.08%	120.32%	149.63%	133.12%	117.32%	100.77%	100.00%	-
NOSH	234,511	234,492	234,465	234,536	234,520	234,508	234,464	0.01%
YoY %	0.01%	0.01%	-0.03%	0.01%	0.01%	0.02%	-	-
Horiz. %	100.02%	100.01%	100.00%	100.03%	100.02%	100.02%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Ratio Analysis
NP Margin	7.88%	7.40%	7.60%	7.89%	8.12%	8.45%	9.15%	-
YoY %	6.49%	-2.63%	-3.68%	-2.83%	-3.91%	-7.65%	-	-
Horiz. %	86.12%	80.87%	83.06%	86.23%	88.74%	92.35%	100.00%	-
ROE	54.30%	52.39%	42.23%	49.13%	55.62%	65.27%	68.24%	-
YoY %	3.65%	24.06%	-14.04%	-11.67%	-14.78%	-4.35%	-	-
Horiz. %	79.57%	76.77%	61.88%	72.00%	81.51%	95.65%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Per Share
RPS	1,108.96	1,132.17	1,106.18	1,102.47	1,069.08	1,034.76	992.22	7.69%
YoY %	-2.05%	2.35%	0.34%	3.12%	3.32%	4.29%	-	-
Horiz. %	111.77%	114.10%	111.49%	111.11%	107.75%	104.29%	100.00%	-
EPS	87.43	83.82	84.05	86.96	86.76	87.46	90.76	-2.45%
YoY %	4.31%	-0.27%	-3.35%	0.23%	-0.80%	-3.64%	-	-
Horiz. %	96.33%	92.35%	92.61%	95.81%	95.59%	96.36%	100.00%	-
DPS	133.23	103.23	103.23	103.23	116.00	116.00	114.00	10.94%
YoY %	29.06%	0.00%	0.00%	-11.01%	0.00%	1.75%	-	-
Horiz. %	116.87%	90.55%	90.55%	90.55%	101.75%	101.75%	100.00%	-
NAPS	1.61	1.60	1.99	1.77	1.56	1.34	1.33	13.57%
YoY %	0.63%	-19.60%	12.43%	13.46%	16.42%	0.75%	-	-
Horiz. %	121.05%	120.30%	149.62%	133.08%	117.29%	100.75%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 234,536
RPS	1,109.01	1,132.13	1,106.02	1,102.65	1,069.17	1,034.79	992.07	7.70%
YoY %	-2.04%	2.36%	0.31%	3.13%	3.32%	4.31%	-	-
Horiz. %	111.79%	114.12%	111.49%	111.15%	107.77%	104.31%	100.00%	-
EPS	87.43	83.82	84.03	86.97	86.77	87.47	90.75	-2.45%
YoY %	4.31%	-0.25%	-3.38%	0.23%	-0.80%	-3.61%	-	-
Horiz. %	96.34%	92.36%	92.60%	95.83%	95.61%	96.39%	100.00%	-
DPS	133.24	103.24	103.24	103.24	116.01	116.01	114.01	10.93%
YoY %	29.06%	0.00%	0.00%	-11.01%	0.00%	1.75%	-	-
Horiz. %	116.87%	90.55%	90.55%	90.55%	101.75%	101.75%	100.00%	-
NAPS	1.6101	1.5999	1.9897	1.7703	1.5601	1.34	1.3298	13.58%
YoY %	0.64%	-19.59%	12.39%	13.47%	16.43%	0.77%	-	-
Horiz. %	121.08%	120.31%	149.62%	133.13%	117.32%	100.77%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	-
Price	20.20	20.50	19.90	20.50	20.20	20.00	20.40	-
P/RPS	1.82	1.81	1.80	1.86	1.89	1.93	2.06	-7.91%
YoY %	0.55%	0.56%	-3.23%	-1.59%	-2.07%	-6.31%	-	-
Horiz. %	88.35%	87.86%	87.38%	90.29%	91.75%	93.69%	100.00%	-
P/EPS	23.11	24.46	23.68	23.57	23.28	22.87	22.48	1.85%
YoY %	-5.52%	3.29%	0.47%	1.25%	1.79%	1.73%	-	-
Horiz. %	102.80%	108.81%	105.34%	104.85%	103.56%	101.73%	100.00%	-
EY	4.33	4.09	4.22	4.24	4.30	4.37	4.45	-1.80%
YoY %	5.87%	-3.08%	-0.47%	-1.40%	-1.60%	-1.80%	-	-
Horiz. %	97.30%	91.91%	94.83%	95.28%	96.63%	98.20%	100.00%	-
DY	6.60	5.04	5.19	5.04	5.74	5.80	5.59	11.69%
YoY %	30.95%	-2.89%	2.98%	-12.20%	-1.03%	3.76%	-	-
Horiz. %	118.07%	90.16%	92.84%	90.16%	102.68%	103.76%	100.00%	-
P/NAPS	12.55	12.81	10.00	11.58	12.95	14.93	15.34	-12.51%
YoY %	-2.03%	28.10%	-13.64%	-10.58%	-13.26%	-2.67%	-	-
Horiz. %	81.81%	83.51%	65.19%	75.49%	84.42%	97.33%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	06/11/02	21/08/02	08/05/02	28/02/02	06/11/01	10/08/01	18/05/01	-
Price	19.30	20.30	19.60	19.30	20.20	20.30	20.20	-
P/RPS	1.74	1.79	1.77	1.75	1.89	1.96	2.04	-10.05%
YoY %	-2.79%	1.13%	1.14%	-7.41%	-3.57%	-3.92%	-	-
Horiz. %	85.29%	87.75%	86.76%	85.78%	92.65%	96.08%	100.00%	-
P/EPS	22.08	24.22	23.32	22.19	23.28	23.21	22.26	-0.53%
YoY %	-8.84%	3.86%	5.09%	-4.68%	0.30%	4.27%	-	-
Horiz. %	99.19%	108.81%	104.76%	99.69%	104.58%	104.27%	100.00%	-
EY	4.53	4.13	4.29	4.51	4.30	4.31	4.49	0.59%
YoY %	9.69%	-3.73%	-4.88%	4.88%	-0.23%	-4.01%	-	-
Horiz. %	100.89%	91.98%	95.55%	100.45%	95.77%	95.99%	100.00%	-
DY	6.90	5.09	5.27	5.35	5.74	5.71	5.64	14.37%
YoY %	35.56%	-3.42%	-1.50%	-6.79%	0.53%	1.24%	-	-
Horiz. %	122.34%	90.25%	93.44%	94.86%	101.77%	101.24%	100.00%	-
P/NAPS	11.99	12.69	9.85	10.90	12.95	15.15	15.19	-14.57%
YoY %	-5.52%	28.83%	-9.63%	-15.83%	-14.52%	-0.26%	-	-
Horiz. %	78.93%	83.54%	64.85%	71.76%	85.25%	99.74%	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

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

333

HLIND

HONG LEONG INDUSTRIES BHD

320

PTRANS

PERAK TRANSIT BERHAD

313

YTLPOWR

YTL POWER INTERNATIONAL BHD

148

HLCAP

HONG LEONG CAPITAL BERHAD

134

MYEG

MY E.G. SERVICES BHD

128

SAPNRG

SAPURA ENERGY BERHAD

121

PBBANK

PUBLIC BANK BHD

113

YTL

YTL CORPORATION BHD

100

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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