[NESTLE] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

04-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -6.27%

YoY- 32.73%

Quarter Report

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	3,885,196	3,395,780	3,274,674	3,141,690	2,884,534	2,661,992	2,702,644	6.22%
YoY %	14.41%	3.70%	4.23%	8.91%	8.36%	-1.50%	-	-
Horiz. %	143.76%	125.65%	121.17%	116.25%	106.73%	98.50%	100.00%	-
PBT	446,982	378,432	368,092	344,446	316,326	230,450	267,544	8.92%
YoY %	18.11%	2.81%	6.86%	8.89%	37.26%	-13.86%	-	-
Horiz. %	167.07%	141.45%	137.58%	128.74%	118.23%	86.14%	100.00%	-
Tax	-94,852	-93,960	-94,986	-36,642	-84,416	-59,410	-68,846	5.48%
YoY %	-0.95%	1.08%	-159.23%	56.59%	-42.09%	13.71%	-	-
Horiz. %	137.77%	136.48%	137.97%	53.22%	122.62%	86.29%	100.00%	-
NP	352,130	284,472	273,106	307,804	231,910	171,040	198,698	9.99%
YoY %	23.78%	4.16%	-11.27%	32.73%	35.59%	-13.92%	-	-
Horiz. %	177.22%	143.17%	137.45%	154.91%	116.71%	86.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	352,130	284,472	273,106	307,804	231,910	171,040	198,698	9.99%
YoY %	23.78%	4.16%	-11.27%	32.73%	35.59%	-13.92%	-	-
Horiz. %	177.22%	143.17%	137.45%	154.91%	116.71%	86.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.22%	24.83%	25.80%	10.64%	26.69%	25.78%	25.73%	-
YoY %	-14.54%	-3.76%	142.48%	-60.13%	3.53%	0.19%	-	-
Horiz. %	82.47%	96.50%	100.27%	41.35%	103.73%	100.19%	100.00%	-
Total Cost	3,533,066	3,111,308	3,001,568	2,833,886	2,652,624	2,490,952	2,503,946	5.90%
YoY %	13.56%	3.66%	5.92%	6.83%	6.49%	-0.52%	-	-
Horiz. %	141.10%	124.26%	119.87%	113.18%	105.94%	99.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	485,421	518,287	485,427	405,684	311,870	316,567	375,167	4.38%
YoY %	-6.34%	6.77%	19.66%	30.08%	-1.48%	-15.62%	-	-
Horiz. %	129.39%	138.15%	129.39%	108.13%	83.13%	84.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	521,488	164,163	164,154	118,187	164,142	164,145	140,687	24.37%
YoY %	217.66%	0.01%	38.89%	-28.00%	-0.00%	16.67%	-	-
Horiz. %	370.67%	116.69%	116.68%	84.01%	116.67%	116.67%	100.00%	-
Div Payout %	148.10%	57.71%	60.11%	38.40%	70.78%	95.97%	70.80%	-
YoY %	156.63%	-3.99%	56.54%	-45.75%	-26.25%	35.55%	-	-
Horiz. %	209.18%	81.51%	84.90%	54.24%	99.97%	135.55%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	485,421	518,287	485,427	405,684	311,870	316,567	375,167	4.38%
YoY %	-6.34%	6.77%	19.66%	30.08%	-1.48%	-15.62%	-	-
Horiz. %	129.39%	138.15%	129.39%	108.13%	83.13%	84.38%	100.00%	-
NOSH	234,503	234,519	234,506	234,499	234,489	234,494	234,479	0.00%
YoY %	-0.01%	0.01%	0.00%	0.00%	-0.00%	0.01%	-	-
Horiz. %	100.01%	100.02%	100.01%	100.01%	100.00%	100.01%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	9.06%	8.38%	8.34%	9.80%	8.04%	6.43%	7.35%	-
YoY %	8.11%	0.48%	-14.90%	21.89%	25.04%	-12.52%	-	-
Horiz. %	123.27%	114.01%	113.47%	133.33%	109.39%	87.48%	100.00%	-
ROE	72.54%	54.89%	56.26%	75.87%	74.36%	54.03%	52.96%	-
YoY %	32.16%	-2.44%	-25.85%	2.03%	37.63%	2.02%	-	-
Horiz. %	136.97%	103.64%	106.23%	143.26%	140.41%	102.02%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	1,656.78	1,447.97	1,396.41	1,339.74	1,230.13	1,135.21	1,152.61	6.22%
YoY %	14.42%	3.69%	4.23%	8.91%	8.36%	-1.51%	-	-
Horiz. %	143.74%	125.63%	121.15%	116.24%	106.73%	98.49%	100.00%	-
EPS	150.16	121.30	116.46	131.26	98.90	72.94	84.74	9.99%
YoY %	23.79%	4.16%	-11.28%	32.72%	35.59%	-13.92%	-	-
Horiz. %	177.20%	143.14%	137.43%	154.90%	116.71%	86.08%	100.00%	-
DPS	222.38	70.00	70.00	50.40	70.00	70.00	60.00	24.37%
YoY %	217.69%	0.00%	38.89%	-28.00%	0.00%	16.67%	-	-
Horiz. %	370.63%	116.67%	116.67%	84.00%	116.67%	116.67%	100.00%	-
NAPS	2.07	2.21	2.07	1.73	1.33	1.35	1.60	4.38%
YoY %	-6.33%	6.76%	19.65%	30.08%	-1.48%	-15.62%	-	-
Horiz. %	129.37%	138.12%	129.37%	108.12%	83.12%	84.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 234,493
RPS	1,656.80	1,448.09	1,396.45	1,339.74	1,230.08	1,135.18	1,152.51	6.22%
YoY %	14.41%	3.70%	4.23%	8.91%	8.36%	-1.50%	-	-
Horiz. %	143.76%	125.65%	121.17%	116.25%	106.73%	98.50%	100.00%	-
EPS	150.16	121.31	116.46	131.26	98.90	72.94	84.73	9.99%
YoY %	23.78%	4.16%	-11.28%	32.72%	35.59%	-13.91%	-	-
Horiz. %	177.22%	143.17%	137.45%	154.92%	116.72%	86.09%	100.00%	-
DPS	222.38	70.01	70.00	50.40	70.00	70.00	59.99	24.37%
YoY %	217.64%	0.01%	38.89%	-28.00%	0.00%	16.69%	-	-
Horiz. %	370.70%	116.70%	116.69%	84.01%	116.69%	116.69%	100.00%	-
NAPS	2.07	2.2102	2.0701	1.73	1.3299	1.35	1.5999	4.38%
YoY %	-6.34%	6.77%	19.66%	30.08%	-1.49%	-15.62%	-	-
Horiz. %	129.38%	138.15%	129.39%	108.13%	83.12%	84.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	29.00	24.10	22.60	23.80	22.00	20.50	20.50	-
P/RPS	1.75	1.66	1.62	1.78	1.79	1.81	1.78	-0.28%
YoY %	5.42%	2.47%	-8.99%	-0.56%	-1.10%	1.69%	-	-
Horiz. %	98.31%	93.26%	91.01%	100.00%	100.56%	101.69%	100.00%	-
P/EPS	19.31	19.87	19.41	18.13	22.24	28.11	24.19	-3.68%
YoY %	-2.82%	2.37%	7.06%	-18.48%	-20.88%	16.21%	-	-
Horiz. %	79.83%	82.14%	80.24%	74.95%	91.94%	116.21%	100.00%	-
EY	5.18	5.03	5.15	5.52	4.50	3.56	4.13	3.84%
YoY %	2.98%	-2.33%	-6.70%	22.67%	26.40%	-13.80%	-	-
Horiz. %	125.42%	121.79%	124.70%	133.66%	108.96%	86.20%	100.00%	-
DY	7.67	2.90	3.10	2.12	3.18	3.41	2.93	17.37%
YoY %	164.48%	-6.45%	46.23%	-33.33%	-6.74%	16.38%	-	-
Horiz. %	261.77%	98.98%	105.80%	72.35%	108.53%	116.38%	100.00%	-
P/NAPS	14.01	10.90	10.92	13.76	16.54	15.19	12.81	1.50%
YoY %	28.53%	-0.18%	-20.64%	-16.81%	8.89%	18.58%	-	-
Horiz. %	109.37%	85.09%	85.25%	107.42%	129.12%	118.58%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	07/08/08	09/08/07	03/08/06	04/08/05	05/08/04	06/08/03	21/08/02	-
Price	27.00	24.10	23.40	24.90	22.00	20.80	20.30	-
P/RPS	1.63	1.66	1.68	1.86	1.79	1.83	1.76	-1.26%
YoY %	-1.81%	-1.19%	-9.68%	3.91%	-2.19%	3.98%	-	-
Horiz. %	92.61%	94.32%	95.45%	105.68%	101.70%	103.98%	100.00%	-
P/EPS	17.98	19.87	20.09	18.97	22.24	28.52	23.96	-4.66%
YoY %	-9.51%	-1.10%	5.90%	-14.70%	-22.02%	19.03%	-	-
Horiz. %	75.04%	82.93%	83.85%	79.17%	92.82%	119.03%	100.00%	-
EY	5.56	5.03	4.98	5.27	4.50	3.51	4.17	4.90%
YoY %	10.54%	1.00%	-5.50%	17.11%	28.21%	-15.83%	-	-
Horiz. %	133.33%	120.62%	119.42%	126.38%	107.91%	84.17%	100.00%	-
DY	8.24	2.90	2.99	2.02	3.18	3.37	2.96	18.58%
YoY %	184.14%	-3.01%	48.02%	-36.48%	-5.64%	13.85%	-	-
Horiz. %	278.38%	97.97%	101.01%	68.24%	107.43%	113.85%	100.00%	-
P/NAPS	13.04	10.90	11.30	14.39	16.54	15.41	12.69	0.45%
YoY %	19.63%	-3.54%	-21.47%	-13.00%	7.33%	21.43%	-	-
Horiz. %	102.76%	85.89%	89.05%	113.40%	130.34%	121.43%	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 - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:40:00

ADX

10 Mins

SELL

2024-04-26 16:20:00

ADX

5 Mins

SELL

2024-04-26 16:10:00

EMA 5

10 Mins

SELL

2024-04-26 16:05:00

EMA 5

5 Mins

SELL

2024-04-26 14:55:00

EMA 5

5 Mins

BUY

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 >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

451

YTLPOWR

YTL POWER INTERNATIONAL BHD

395

MPI

MALAYSIAN PACIFIC INDUSTRIES

360

PTRANS

PERAK TRANSIT BERHAD

360

HLIND

HONG LEONG INDUSTRIES BHD

348

YTL

YTL CORPORATION BHD

290

CAPITALA

CAPITAL A BERHAD

263

MAYBANK

MALAYAN BANKING BHD

253

DNEX

DAGANG NEXCHANGE BERHAD

213

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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