[NESTLE] QoQ TTM Result on 31-Mar-2001 [#1] | Financial Results | I3investor

[NESTLE] QoQ TTM Result on 31-Mar-2001 [#1]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

18-May-2001

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2001

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- 5.11%

YoY- 12.35%

Quarter Report

KLSE Announcement 08052001.xls

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	2,585,708	2,507,206	2,426,589	2,326,415	2,202,451	2,185,554	2,114,818	14.29%
YoY %	3.13%	3.32%	4.31%	5.63%	0.77%	3.34%	-	-
Horiz. %	122.27%	118.55%	114.74%	110.01%	104.14%	103.34%	100.00%	-
PBT	264,744	266,775	261,587	266,410	254,995	269,347	272,023	-1.78%
YoY %	-0.76%	1.98%	-1.81%	4.48%	-5.33%	-0.98%	-	-
Horiz. %	97.32%	98.07%	96.16%	97.94%	93.74%	99.02%	100.00%	-
Tax	-60,794	-63,296	-56,478	-53,608	-52,543	-40,224	-22,480	93.75%
YoY %	3.95%	-12.07%	-5.35%	-2.03%	-30.63%	-78.93%	-	-
Horiz. %	270.44%	281.57%	251.24%	238.47%	233.73%	178.93%	100.00%	-
NP	203,950	203,479	205,109	212,802	202,452	229,123	249,543	-12.55%
YoY %	0.23%	-0.79%	-3.62%	5.11%	-11.64%	-8.18%	-	-
Horiz. %	81.73%	81.54%	82.19%	85.28%	81.13%	91.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	203,950	203,479	205,109	212,802	202,452	229,123	249,543	-12.55%
YoY %	0.23%	-0.79%	-3.62%	5.11%	-11.64%	-8.18%	-	-
Horiz. %	81.73%	81.54%	82.19%	85.28%	81.13%	91.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.96%	23.73%	21.59%	20.12%	20.61%	14.93%	8.26%	-
YoY %	-3.24%	9.91%	7.31%	-2.38%	38.04%	80.75%	-	-
Horiz. %	277.97%	287.29%	261.38%	243.58%	249.52%	180.75%	100.00%	-
Total Cost	2,381,758	2,303,727	2,221,480	2,113,613	1,999,999	1,956,431	1,865,275	17.64%
YoY %	3.39%	3.70%	5.10%	5.68%	2.23%	4.89%	-	-
Horiz. %	127.69%	123.51%	119.10%	113.31%	107.22%	104.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	415,130	365,851	314,240	311,837	250,944	349,356	295,485	25.36%
YoY %	13.47%	16.42%	0.77%	24.27%	-28.17%	18.23%	-	-
Horiz. %	140.49%	123.81%	106.35%	105.53%	84.93%	118.23%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	242,103	272,045	272,045	267,356	267,356	288,409	288,409	-10.98%
YoY %	-11.01%	0.00%	1.75%	0.00%	-7.30%	0.00%	-	-
Horiz. %	83.94%	94.33%	94.33%	92.70%	92.70%	100.00%	100.00%	-
Div Payout %	118.71%	133.70%	132.63%	125.64%	132.06%	125.88%	115.57%	-
YoY %	-11.21%	0.81%	5.56%	-4.86%	4.91%	8.92%	-	-
Horiz. %	102.72%	115.69%	114.76%	108.71%	114.27%	108.92%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	415,130	365,851	314,240	311,837	250,944	349,356	295,485	25.36%
YoY %	13.47%	16.42%	0.77%	24.27%	-28.17%	18.23%	-	-
Horiz. %	140.49%	123.81%	106.35%	105.53%	84.93%	118.23%	100.00%	-
NOSH	234,536	234,520	234,508	234,464	234,527	234,467	234,512	0.00%
YoY %	0.01%	0.01%	0.02%	-0.03%	0.03%	-0.02%	-	-
Horiz. %	100.01%	100.00%	100.00%	99.98%	100.01%	99.98%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	7.89%	8.12%	8.45%	9.15%	9.19%	10.48%	11.80%	-
YoY %	-2.83%	-3.91%	-7.65%	-0.44%	-12.31%	-11.19%	-	-
Horiz. %	66.86%	68.81%	71.61%	77.54%	77.88%	88.81%	100.00%	-
ROE	49.13%	55.62%	65.27%	68.24%	80.68%	65.58%	84.45%	-
YoY %	-11.67%	-14.78%	-4.35%	-15.42%	23.03%	-22.34%	-	-
Horiz. %	58.18%	65.86%	77.29%	80.81%	95.54%	77.66%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	1,102.47	1,069.08	1,034.76	992.22	939.10	932.13	901.79	14.29%
YoY %	3.12%	3.32%	4.29%	5.66%	0.75%	3.36%	-	-
Horiz. %	122.25%	118.55%	114.75%	110.03%	104.14%	103.36%	100.00%	-
EPS	86.96	86.76	87.46	90.76	86.32	97.72	106.41	-12.55%
YoY %	0.23%	-0.80%	-3.64%	5.14%	-11.67%	-8.17%	-	-
Horiz. %	81.72%	81.53%	82.19%	85.29%	81.12%	91.83%	100.00%	-
DPS	103.23	116.00	116.00	114.00	114.00	123.00	123.00	-10.99%
YoY %	-11.01%	0.00%	1.75%	0.00%	-7.32%	0.00%	-	-
Horiz. %	83.93%	94.31%	94.31%	92.68%	92.68%	100.00%	100.00%	-
NAPS	1.77	1.56	1.34	1.33	1.07	1.49	1.26	25.35%
YoY %	13.46%	16.42%	0.75%	24.30%	-28.19%	18.25%	-	-
Horiz. %	140.48%	123.81%	106.35%	105.56%	84.92%	118.25%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 234,464
RPS	1,102.65	1,069.17	1,034.79	992.07	939.21	932.01	901.84	14.30%
YoY %	3.13%	3.32%	4.31%	5.63%	0.77%	3.35%	-	-
Horiz. %	122.27%	118.55%	114.74%	110.01%	104.14%	103.35%	100.00%	-
EPS	86.97	86.77	87.47	90.75	86.33	97.71	106.41	-12.55%
YoY %	0.23%	-0.80%	-3.61%	5.12%	-11.65%	-8.18%	-	-
Horiz. %	81.73%	81.54%	82.20%	85.28%	81.13%	91.82%	100.00%	-
DPS	103.24	116.01	116.01	114.01	114.01	122.99	122.99	-10.98%
YoY %	-11.01%	0.00%	1.75%	0.00%	-7.30%	0.00%	-	-
Horiz. %	83.94%	94.32%	94.32%	92.70%	92.70%	100.00%	100.00%	-
NAPS	1.7703	1.5601	1.34	1.3298	1.0701	1.4898	1.2601	25.35%
YoY %	13.47%	16.43%	0.77%	24.27%	-28.17%	18.23%	-	-
Horiz. %	140.49%	123.81%	106.34%	105.53%	84.92%	118.23%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	20.50	20.20	20.00	20.40	21.00	20.00	17.60	-
P/RPS	1.86	1.89	1.93	2.06	2.24	2.15	1.95	-3.09%
YoY %	-1.59%	-2.07%	-6.31%	-8.04%	4.19%	10.26%	-	-
Horiz. %	95.38%	96.92%	98.97%	105.64%	114.87%	110.26%	100.00%	-
P/EPS	23.57	23.28	22.87	22.48	24.33	20.47	16.54	26.55%
YoY %	1.25%	1.79%	1.73%	-7.60%	18.86%	23.76%	-	-
Horiz. %	142.50%	140.75%	138.27%	135.91%	147.10%	123.76%	100.00%	-
EY	4.24	4.30	4.37	4.45	4.11	4.89	6.05	-21.04%
YoY %	-1.40%	-1.60%	-1.80%	8.27%	-15.95%	-19.17%	-	-
Horiz. %	70.08%	71.07%	72.23%	73.55%	67.93%	80.83%	100.00%	-
DY	5.04	5.74	5.80	5.59	5.43	6.15	6.99	-19.54%
YoY %	-12.20%	-1.03%	3.76%	2.95%	-11.71%	-12.02%	-	-
Horiz. %	72.10%	82.12%	82.98%	79.97%	77.68%	87.98%	100.00%	-
P/NAPS	11.58	12.95	14.93	15.34	19.63	13.42	13.97	-11.72%
YoY %	-10.58%	-13.26%	-2.67%	-21.85%	46.27%	-3.94%	-	-
Horiz. %	82.89%	92.70%	106.87%	109.81%	140.52%	96.06%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/02/02	06/11/01	10/08/01	18/05/01	27/02/01	22/11/00	23/08/00	-
Price	19.30	20.20	20.30	20.20	20.40	19.00	19.00	-
P/RPS	1.75	1.89	1.96	2.04	2.17	2.04	2.11	-11.69%
YoY %	-7.41%	-3.57%	-3.92%	-5.99%	6.37%	-3.32%	-	-
Horiz. %	82.94%	89.57%	92.89%	96.68%	102.84%	96.68%	100.00%	-
P/EPS	22.19	23.28	23.21	22.26	23.63	19.44	17.86	15.52%
YoY %	-4.68%	0.30%	4.27%	-5.80%	21.55%	8.85%	-	-
Horiz. %	124.24%	130.35%	129.96%	124.64%	132.31%	108.85%	100.00%	-
EY	4.51	4.30	4.31	4.49	4.23	5.14	5.60	-13.40%
YoY %	4.88%	-0.23%	-4.01%	6.15%	-17.70%	-8.21%	-	-
Horiz. %	80.54%	76.79%	76.96%	80.18%	75.54%	91.79%	100.00%	-
DY	5.35	5.74	5.71	5.64	5.59	6.47	6.47	-11.87%
YoY %	-6.79%	0.53%	1.24%	0.89%	-13.60%	0.00%	-	-
Horiz. %	82.69%	88.72%	88.25%	87.17%	86.40%	100.00%	100.00%	-
P/NAPS	10.90	12.95	15.15	15.19	19.07	12.75	15.08	-19.41%
YoY %	-15.83%	-14.52%	-0.26%	-20.35%	49.57%	-15.45%	-	-
Horiz. %	72.28%	85.88%	100.46%	100.73%	126.46%	84.55%	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

Post a Comment

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

MovingChart

The Growing Demand for Ports in Malaysia: Two Hidden Gems Waiting to be Discovered??

2

Mybloglol

The Data Centre Boom in Malaysia — Great Opportunities Ahead??

3

Chaos Stock

Kucingko Berhad 草拟招股书（Prospectus Exposure）

4

save malaysia!

PMX vows to immediately tackle weak governance, bust incidences of graft that impoverishes nation

5

Bull Run Stock for Year 2024

GOB - The Big Laggard Stock in the Property Bull Run Sector

6

Bornin63

Kinergy Advancement Berhad: Financial Performance and Prospects on Sustainable Energy

7

save malaysia!

Can bullish sentiment on Bursa Malaysia continue?

8

save malaysia!

A new phase of economic growth for Malaysia but uncertainties remain — Paolo Casadio and Geoffrey Williams

Hot Stocks Today >

1

TASCO BERHAD

1000

2

MALAYSIAN PACIFIC INDUSTRIES

591

3

HONG LEONG INDUSTRIES BHD

563

4

PERAK TRANSIT BERHAD

553

5

PUBLIC BANK BHD

255

6

MALAYAN BANKING BHD

250

7

MY E.G. SERVICES BHD

214

8

YTL POWER INTERNATIONAL BHD

211

9

VSTECS BERHAD

211

10

GENTING BHD

197

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

0.005

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....