[NESTLE] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

05-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- -4.23%

YoY- 35.59%

Quarter Report

06KLSEreporting2004.xls

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	3,395,780	3,274,674	3,141,690	2,884,534	2,661,992	2,702,644	2,564,378	4.78%
YoY %	3.70%	4.23%	8.91%	8.36%	-1.50%	5.39%	-	-
Horiz. %	132.42%	127.70%	122.51%	112.48%	103.81%	105.39%	100.00%	-
PBT	378,432	368,092	344,446	316,326	230,450	267,544	277,896	5.27%
YoY %	2.81%	6.86%	8.89%	37.26%	-13.86%	-3.73%	-	-
Horiz. %	136.18%	132.46%	123.95%	113.83%	82.93%	96.27%	100.00%	-
Tax	-93,960	-94,986	-36,642	-84,416	-59,410	-68,846	-64,420	6.48%
YoY %	1.08%	-159.23%	56.59%	-42.09%	13.71%	-6.87%	-	-
Horiz. %	145.86%	147.45%	56.88%	131.04%	92.22%	106.87%	100.00%	-
NP	284,472	273,106	307,804	231,910	171,040	198,698	213,476	4.89%
YoY %	4.16%	-11.27%	32.73%	35.59%	-13.92%	-6.92%	-	-
Horiz. %	133.26%	127.93%	144.19%	108.64%	80.12%	93.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	284,472	273,106	307,804	231,910	171,040	198,698	213,476	4.89%
YoY %	4.16%	-11.27%	32.73%	35.59%	-13.92%	-6.92%	-	-
Horiz. %	133.26%	127.93%	144.19%	108.64%	80.12%	93.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.83%	25.80%	10.64%	26.69%	25.78%	25.73%	23.18%	-
YoY %	-3.76%	142.48%	-60.13%	3.53%	0.19%	11.00%	-	-
Horiz. %	107.12%	111.30%	45.90%	115.14%	111.22%	111.00%	100.00%	-
Total Cost	3,111,308	3,001,568	2,833,886	2,652,624	2,490,952	2,503,946	2,350,902	4.77%
YoY %	3.66%	5.92%	6.83%	6.49%	-0.52%	6.51%	-	-
Horiz. %	132.35%	127.68%	120.54%	112.83%	105.96%	106.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	518,287	485,427	405,684	311,870	316,567	375,167	314,211	8.69%
YoY %	6.77%	19.66%	30.08%	-1.48%	-15.62%	19.40%	-	-
Horiz. %	164.95%	154.49%	129.11%	99.25%	100.75%	119.40%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	164,163	164,154	118,187	164,142	164,145	140,687	140,691	2.60%
YoY %	0.01%	38.89%	-28.00%	-0.00%	16.67%	-0.00%	-	-
Horiz. %	116.68%	116.68%	84.00%	116.67%	116.67%	100.00%	100.00%	-
Div Payout %	57.71%	60.11%	38.40%	70.78%	95.97%	70.80%	65.91%	-
YoY %	-3.99%	56.54%	-45.75%	-26.25%	35.55%	7.42%	-	-
Horiz. %	87.56%	91.20%	58.26%	107.39%	145.61%	107.42%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	518,287	485,427	405,684	311,870	316,567	375,167	314,211	8.69%
YoY %	6.77%	19.66%	30.08%	-1.48%	-15.62%	19.40%	-	-
Horiz. %	164.95%	154.49%	129.11%	99.25%	100.75%	119.40%	100.00%	-
NOSH	234,519	234,506	234,499	234,489	234,494	234,479	234,485	0.00%
YoY %	0.01%	0.00%	0.00%	-0.00%	0.01%	-0.00%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.00%	100.00%	100.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	8.38%	8.34%	9.80%	8.04%	6.43%	7.35%	8.32%	-
YoY %	0.48%	-14.90%	21.89%	25.04%	-12.52%	-11.66%	-	-
Horiz. %	100.72%	100.24%	117.79%	96.63%	77.28%	88.34%	100.00%	-
ROE	54.89%	56.26%	75.87%	74.36%	54.03%	52.96%	67.94%	-
YoY %	-2.44%	-25.85%	2.03%	37.63%	2.02%	-22.05%	-	-
Horiz. %	80.79%	82.81%	111.67%	109.45%	79.53%	77.95%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	1,447.97	1,396.41	1,339.74	1,230.13	1,135.21	1,152.61	1,093.62	4.78%
YoY %	3.69%	4.23%	8.91%	8.36%	-1.51%	5.39%	-	-
Horiz. %	132.40%	127.69%	122.51%	112.48%	103.80%	105.39%	100.00%	-
EPS	121.30	116.46	131.26	98.90	72.94	84.74	91.04	4.89%
YoY %	4.16%	-11.28%	32.72%	35.59%	-13.92%	-6.92%	-	-
Horiz. %	133.24%	127.92%	144.18%	108.63%	80.12%	93.08%	100.00%	-
DPS	70.00	70.00	50.40	70.00	70.00	60.00	60.00	2.60%
YoY %	0.00%	38.89%	-28.00%	0.00%	16.67%	0.00%	-	-
Horiz. %	116.67%	116.67%	84.00%	116.67%	116.67%	100.00%	100.00%	-
NAPS	2.21	2.07	1.73	1.33	1.35	1.60	1.34	8.69%
YoY %	6.76%	19.65%	30.08%	-1.48%	-15.62%	19.40%	-	-
Horiz. %	164.93%	154.48%	129.10%	99.25%	100.75%	119.40%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 234,523
RPS	1,448.09	1,396.45	1,339.74	1,230.08	1,135.18	1,152.51	1,093.55	4.78%
YoY %	3.70%	4.23%	8.91%	8.36%	-1.50%	5.39%	-	-
Horiz. %	132.42%	127.70%	122.51%	112.49%	103.81%	105.39%	100.00%	-
EPS	121.31	116.46	131.26	98.90	72.94	84.73	91.03	4.90%
YoY %	4.16%	-11.28%	32.72%	35.59%	-13.91%	-6.92%	-	-
Horiz. %	133.26%	127.94%	144.19%	108.65%	80.13%	93.08%	100.00%	-
DPS	70.01	70.00	50.40	70.00	70.00	59.99	60.00	2.60%
YoY %	0.01%	38.89%	-28.00%	0.00%	16.69%	-0.02%	-	-
Horiz. %	116.68%	116.67%	84.00%	116.67%	116.67%	99.98%	100.00%	-
NAPS	2.2102	2.0701	1.73	1.3299	1.35	1.5999	1.3399	8.69%
YoY %	6.77%	19.66%	30.08%	-1.49%	-15.62%	19.40%	-	-
Horiz. %	164.95%	154.50%	129.11%	99.25%	100.75%	119.40%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	24.10	22.60	23.80	22.00	20.50	20.50	20.00	-
P/RPS	1.66	1.62	1.78	1.79	1.81	1.78	1.83	-1.61%
YoY %	2.47%	-8.99%	-0.56%	-1.10%	1.69%	-2.73%	-	-
Horiz. %	90.71%	88.52%	97.27%	97.81%	98.91%	97.27%	100.00%	-
P/EPS	19.87	19.41	18.13	22.24	28.11	24.19	21.97	-1.65%
YoY %	2.37%	7.06%	-18.48%	-20.88%	16.21%	10.10%	-	-
Horiz. %	90.44%	88.35%	82.52%	101.23%	127.95%	110.10%	100.00%	-
EY	5.03	5.15	5.52	4.50	3.56	4.13	4.55	1.68%
YoY %	-2.33%	-6.70%	22.67%	26.40%	-13.80%	-9.23%	-	-
Horiz. %	110.55%	113.19%	121.32%	98.90%	78.24%	90.77%	100.00%	-
DY	2.90	3.10	2.12	3.18	3.41	2.93	3.00	-0.56%
YoY %	-6.45%	46.23%	-33.33%	-6.74%	16.38%	-2.33%	-	-
Horiz. %	96.67%	103.33%	70.67%	106.00%	113.67%	97.67%	100.00%	-
P/NAPS	10.90	10.92	13.76	16.54	15.19	12.81	14.93	-5.10%
YoY %	-0.18%	-20.64%	-16.81%	8.89%	18.58%	-14.20%	-	-
Horiz. %	73.01%	73.14%	92.16%	110.78%	101.74%	85.80%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	09/08/07	03/08/06	04/08/05	05/08/04	06/08/03	21/08/02	10/08/01	-
Price	24.10	23.40	24.90	22.00	20.80	20.30	20.30	-
P/RPS	1.66	1.68	1.86	1.79	1.83	1.76	1.86	-1.87%
YoY %	-1.19%	-9.68%	3.91%	-2.19%	3.98%	-5.38%	-	-
Horiz. %	89.25%	90.32%	100.00%	96.24%	98.39%	94.62%	100.00%	-
P/EPS	19.87	20.09	18.97	22.24	28.52	23.96	22.30	-1.90%
YoY %	-1.10%	5.90%	-14.70%	-22.02%	19.03%	7.44%	-	-
Horiz. %	89.10%	90.09%	85.07%	99.73%	127.89%	107.44%	100.00%	-
EY	5.03	4.98	5.27	4.50	3.51	4.17	4.48	1.94%
YoY %	1.00%	-5.50%	17.11%	28.21%	-15.83%	-6.92%	-	-
Horiz. %	112.28%	111.16%	117.63%	100.45%	78.35%	93.08%	100.00%	-
DY	2.90	2.99	2.02	3.18	3.37	2.96	2.96	-0.34%
YoY %	-3.01%	48.02%	-36.48%	-5.64%	13.85%	0.00%	-	-
Horiz. %	97.97%	101.01%	68.24%	107.43%	113.85%	100.00%	100.00%	-
P/NAPS	10.90	11.30	14.39	16.54	15.41	12.69	15.15	-5.33%
YoY %	-3.54%	-21.47%	-13.00%	7.33%	21.43%	-16.24%	-	-
Horiz. %	71.95%	74.59%	94.98%	109.17%	101.72%	83.76%	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

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 16:20:00

EMA 5

5 Mins

SELL

2024-04-29 16:15:00

EMA 5

5 Mins

BUY

2024-04-29 16:10:00

EMA 5

5 Mins

SELL

2024-04-29 16:10:00

ADX

5 Mins

SELL

2024-04-29 16:00:00

EMA 5

30 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

OPENSYS

OPENSYS (M) BHD

771

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MPI

MALAYSIAN PACIFIC INDUSTRIES

525

PTRANS

PERAK TRANSIT BERHAD

521

HLIND

HONG LEONG INDUSTRIES BHD

496

MYEG

MY E.G. SERVICES BHD

480

YTL

YTL CORPORATION BHD

373

CAPITALA

CAPITAL A BERHAD

336

SAPNRG

SAPURA ENERGY BERHAD

255

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

YTLPOWR

4.79

+0.37

56,658,400

HSI-HUQ

0.10

-0.015

54,333,900

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

HLFG

16.72

-0.12

105,200

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