[NESTLE] QoQ TTM Result on 31-Dec-2002 [#4]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

27-Feb-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Dec-2002 [#4]

Profit Trend

QoQ- -10.95%

YoY- -10.48%

Quarter Report

klse given to klse dec 2002.xls

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	2,514,600	2,459,323	2,503,300	2,479,649	2,600,634	2,654,841	2,593,619	-2.03%
YoY %	2.25%	-1.76%	0.95%	-4.65%	-2.04%	2.36%	-	-
Horiz. %	96.95%	94.82%	96.52%	95.61%	100.27%	102.36%	100.00%	-
PBT	192,779	215,657	242,110	234,171	254,794	259,534	253,878	-16.75%
YoY %	-10.61%	-10.93%	3.39%	-8.09%	-1.83%	2.23%	-	-
Horiz. %	75.93%	84.95%	95.36%	92.24%	100.36%	102.23%	100.00%	-
Tax	-43,827	-46,901	-52,914	-51,586	-49,769	-62,973	-56,821	-15.88%
YoY %	6.55%	11.36%	-2.57%	-3.65%	20.97%	-10.83%	-	-
Horiz. %	77.13%	82.54%	93.12%	90.79%	87.59%	110.83%	100.00%	-
NP	148,952	168,756	189,196	182,585	205,025	196,561	197,057	-17.00%
YoY %	-11.74%	-10.80%	3.62%	-10.95%	4.31%	-0.25%	-	-
Horiz. %	75.59%	85.64%	96.01%	92.66%	104.04%	99.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,952	168,756	189,196	182,585	205,025	196,561	197,057	-17.00%
YoY %	-11.74%	-10.80%	3.62%	-10.95%	4.31%	-0.25%	-	-
Horiz. %	75.59%	85.64%	96.01%	92.66%	104.04%	99.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.73%	21.75%	21.86%	22.03%	19.53%	24.26%	22.38%	-
YoY %	4.51%	-0.50%	-0.77%	12.80%	-19.50%	8.40%	-	-
Horiz. %	101.56%	97.18%	97.68%	98.44%	87.27%	108.40%	100.00%	-
Total Cost	2,365,648	2,290,567	2,314,104	2,297,064	2,395,609	2,458,280	2,396,562	-0.86%
YoY %	3.28%	-1.02%	0.74%	-4.11%	-2.55%	2.58%	-	-
Horiz. %	98.71%	95.58%	96.56%	95.85%	99.96%	102.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	269,610	316,641	403,274	361,262	377,563	375,187	466,587	-30.60%
YoY %	-14.85%	-21.48%	11.63%	-4.32%	0.63%	-19.59%	-	-
Horiz. %	57.78%	67.86%	86.43%	77.43%	80.92%	80.41%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	222,843	293,197	281,452	281,452	312,452	242,098	242,103	-5.37%
YoY %	-24.00%	4.17%	0.00%	-9.92%	29.06%	-0.00%	-	-
Horiz. %	92.04%	121.10%	116.25%	116.25%	129.06%	100.00%	100.00%	-
Div Payout %	149.61%	173.74%	148.76%	154.15%	152.40%	123.17%	122.86%	-
YoY %	-13.89%	16.79%	-3.50%	1.15%	23.73%	0.25%	-	-
Horiz. %	121.77%	141.41%	121.08%	125.47%	124.04%	100.25%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	269,610	316,641	403,274	361,262	377,563	375,187	466,587	-30.60%
YoY %	-14.85%	-21.48%	11.63%	-4.32%	0.63%	-19.59%	-	-
Horiz. %	57.78%	67.86%	86.43%	77.43%	80.92%	80.41%	100.00%	-
NOSH	234,443	234,549	234,461	234,586	234,511	234,492	234,465	-0.00%
YoY %	-0.05%	0.04%	-0.05%	0.03%	0.01%	0.01%	-	-
Horiz. %	99.99%	100.04%	100.00%	100.05%	100.02%	100.01%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	5.92%	6.86%	7.56%	7.36%	7.88%	7.40%	7.60%	-
YoY %	-13.70%	-9.26%	2.72%	-6.60%	6.49%	-2.63%	-	-
Horiz. %	77.89%	90.26%	99.47%	96.84%	103.68%	97.37%	100.00%	-
ROE	55.25%	53.30%	46.91%	50.54%	54.30%	52.39%	42.23%	-
YoY %	3.66%	13.62%	-7.18%	-6.92%	3.65%	24.06%	-	-
Horiz. %	130.83%	126.21%	111.08%	119.68%	128.58%	124.06%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	1,072.58	1,048.53	1,067.68	1,057.03	1,108.96	1,132.17	1,106.18	-2.03%
YoY %	2.29%	-1.79%	1.01%	-4.68%	-2.05%	2.35%	-	-
Horiz. %	96.96%	94.79%	96.52%	95.56%	100.25%	102.35%	100.00%	-
EPS	63.53	71.95	80.69	77.83	87.43	83.82	84.05	-17.00%
YoY %	-11.70%	-10.83%	3.67%	-10.98%	4.31%	-0.27%	-	-
Horiz. %	75.59%	85.60%	96.00%	92.60%	104.02%	99.73%	100.00%	-
DPS	95.00	125.00	120.00	120.00	133.23	103.23	103.23	-5.38%
YoY %	-24.00%	4.17%	0.00%	-9.93%	29.06%	0.00%	-	-
Horiz. %	92.03%	121.09%	116.25%	116.25%	129.06%	100.00%	100.00%	-
NAPS	1.15	1.35	1.72	1.54	1.61	1.60	1.99	-30.59%
YoY %	-14.81%	-21.51%	11.69%	-4.35%	0.63%	-19.60%	-	-
Horiz. %	57.79%	67.84%	86.43%	77.39%	80.90%	80.40%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 234,586
RPS	1,072.32	1,048.75	1,067.51	1,057.42	1,109.01	1,132.13	1,106.02	-2.03%
YoY %	2.25%	-1.76%	0.95%	-4.65%	-2.04%	2.36%	-	-
Horiz. %	96.95%	94.82%	96.52%	95.61%	100.27%	102.36%	100.00%	-
EPS	63.52	71.96	80.68	77.86	87.43	83.82	84.03	-17.00%
YoY %	-11.73%	-10.81%	3.62%	-10.95%	4.31%	-0.25%	-	-
Horiz. %	75.59%	85.64%	96.01%	92.66%	104.05%	99.75%	100.00%	-
DPS	95.03	125.03	120.02	120.02	133.24	103.24	103.24	-5.36%
YoY %	-23.99%	4.17%	0.00%	-9.92%	29.06%	0.00%	-	-
Horiz. %	92.05%	121.11%	116.25%	116.25%	129.06%	100.00%	100.00%	-
NAPS	1.1497	1.3503	1.7197	1.5406	1.6101	1.5999	1.9897	-30.60%
YoY %	-14.86%	-21.48%	11.63%	-4.32%	0.64%	-19.59%	-	-
Horiz. %	57.78%	67.86%	86.43%	77.43%	80.92%	80.41%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	21.00	20.50	20.20	20.00	20.20	20.50	19.90	-
P/RPS	1.96	1.96	1.89	1.89	1.82	1.81	1.80	5.83%
YoY %	0.00%	3.70%	0.00%	3.85%	0.55%	0.56%	-	-
Horiz. %	108.89%	108.89%	105.00%	105.00%	101.11%	100.56%	100.00%	-
P/EPS	33.05	28.49	25.03	25.70	23.11	24.46	23.68	24.86%
YoY %	16.01%	13.82%	-2.61%	11.21%	-5.52%	3.29%	-	-
Horiz. %	139.57%	120.31%	105.70%	108.53%	97.59%	103.29%	100.00%	-
EY	3.03	3.51	3.99	3.89	4.33	4.09	4.22	-19.80%
YoY %	-13.68%	-12.03%	2.57%	-10.16%	5.87%	-3.08%	-	-
Horiz. %	71.80%	83.18%	94.55%	92.18%	102.61%	96.92%	100.00%	-
DY	4.52	6.10	5.94	6.00	6.60	5.04	5.19	-8.79%
YoY %	-25.90%	2.69%	-1.00%	-9.09%	30.95%	-2.89%	-	-
Horiz. %	87.09%	117.53%	114.45%	115.61%	127.17%	97.11%	100.00%	-
P/NAPS	18.26	15.19	11.74	12.99	12.55	12.81	10.00	49.33%
YoY %	20.21%	29.39%	-9.62%	3.51%	-2.03%	28.10%	-	-
Horiz. %	182.60%	151.90%	117.40%	129.90%	125.50%	128.10%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	02/01/04	06/08/03	30/04/03	27/02/03	06/11/02	21/08/02	08/05/02	-
Price	21.80	20.80	20.00	19.50	19.30	20.30	19.60	-
P/RPS	2.03	1.98	1.87	1.84	1.74	1.79	1.77	9.55%
YoY %	2.53%	5.88%	1.63%	5.75%	-2.79%	1.13%	-	-
Horiz. %	114.69%	111.86%	105.65%	103.95%	98.31%	101.13%	100.00%	-
P/EPS	34.31	28.91	24.79	25.05	22.08	24.22	23.32	29.32%
YoY %	18.68%	16.62%	-1.04%	13.45%	-8.84%	3.86%	-	-
Horiz. %	147.13%	123.97%	106.30%	107.42%	94.68%	103.86%	100.00%	-
EY	2.91	3.46	4.03	3.99	4.53	4.13	4.29	-22.78%
YoY %	-15.90%	-14.14%	1.00%	-11.92%	9.69%	-3.73%	-	-
Horiz. %	67.83%	80.65%	93.94%	93.01%	105.59%	96.27%	100.00%	-
DY	4.36	6.01	6.00	6.15	6.90	5.09	5.27	-11.86%
YoY %	-27.45%	0.17%	-2.44%	-10.87%	35.56%	-3.42%	-	-
Horiz. %	82.73%	114.04%	113.85%	116.70%	130.93%	96.58%	100.00%	-
P/NAPS	18.96	15.41	11.63	12.66	11.99	12.69	9.85	54.67%
YoY %	23.04%	32.50%	-8.14%	5.59%	-5.52%	28.83%	-	-
Horiz. %	192.49%	156.45%	118.07%	128.53%	121.73%	128.83%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 11:00:00

EMA 5

30 Mins

SELL

2024-05-06 11:00:00

ADX

10 Mins

SELL

2024-05-06 09:10:00

EMA 5

10 Mins

SELL

2024-05-06 09:05:00

EMA 5

5 Mins

SELL

2024-05-06 09:05:00

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

366

MPI

MALAYSIAN PACIFIC INDUSTRIES

345

PTRANS

PERAK TRANSIT BERHAD

328

HLIND

HONG LEONG INDUSTRIES BHD

324

SNS

SNS NETWORK TECHNOLOGY BERHAD

291

MYEG

MY E.G. SERVICES BHD

253

YTL

YTL CORPORATION BHD

234

DNEX

DAGANG NEXCHANGE BERHAD

225

PBBANK

PUBLIC BANK BHD

204

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

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