[NESTLE] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

09-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 3.86%

YoY- -4.75%

Quarter Report

KLSEreportingSep2006.xls

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	3,724,801	3,872,560	3,412,442	3,316,994	3,138,161	2,920,256	2,671,397	5.69%
YoY %	-3.82%	13.48%	2.88%	5.70%	7.46%	9.32%	-	-
Horiz. %	139.43%	144.96%	127.74%	124.17%	117.47%	109.32%	100.00%	-
PBT	454,781	448,740	457,041	387,334	358,200	328,038	212,338	13.52%
YoY %	1.35%	-1.82%	18.00%	8.13%	9.19%	54.49%	-	-
Horiz. %	214.18%	211.33%	215.24%	182.41%	168.69%	154.49%	100.00%	-
Tax	-100,689	-97,262	-112,772	-103,673	-60,397	-86,120	-46,609	13.68%
YoY %	-3.52%	13.75%	-8.78%	-71.65%	29.87%	-84.77%	-	-
Horiz. %	216.03%	208.68%	241.95%	222.43%	129.58%	184.77%	100.00%	-
NP	354,092	351,477	344,269	283,661	297,802	241,918	165,729	13.47%
YoY %	0.74%	2.09%	21.37%	-4.75%	23.10%	45.97%	-	-
Horiz. %	213.66%	212.08%	207.73%	171.16%	179.69%	145.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	354,092	351,477	344,269	283,661	297,802	241,918	165,729	13.47%
YoY %	0.74%	2.09%	21.37%	-4.75%	23.10%	45.97%	-	-
Horiz. %	213.66%	212.08%	207.73%	171.16%	179.69%	145.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	21.67%	24.67%	26.77%	16.86%	26.25%	21.95%	-
YoY %	2.17%	-12.16%	-7.84%	58.78%	-35.77%	19.59%	-	-
Horiz. %	100.87%	98.72%	112.39%	121.96%	76.81%	119.59%	100.00%	-
Total Cost	3,370,709	3,521,082	3,068,173	3,033,333	2,840,358	2,678,337	2,505,668	5.06%
YoY %	-4.27%	14.76%	1.15%	6.79%	6.05%	6.89%	-	-
Horiz. %	134.52%	140.52%	122.45%	121.06%	113.36%	106.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	597,969	447,906	586,236	513,573	410,358	321,276	269,701	14.17%
YoY %	33.50%	-23.60%	14.15%	25.15%	27.73%	19.12%	-	-
Horiz. %	221.72%	166.08%	217.37%	190.42%	152.15%	119.12%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	156,332	347,662	109,430	109,437	78,788	109,437	109,443	6.11%
YoY %	-55.03%	217.70%	-0.01%	38.90%	-28.01%	-0.01%	-	-
Horiz. %	142.84%	317.66%	99.99%	99.99%	71.99%	99.99%	100.00%	-
Div Payout %	44.15%	98.91%	31.79%	38.58%	26.46%	45.24%	66.04%	-
YoY %	-55.36%	211.14%	-17.60%	45.80%	-41.51%	-31.50%	-	-
Horiz. %	66.85%	149.77%	48.14%	58.42%	40.07%	68.50%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	597,969	447,906	586,236	513,573	410,358	321,276	269,701	14.17%
YoY %	33.50%	-23.60%	14.15%	25.15%	27.73%	19.12%	-	-
Horiz. %	221.72%	166.08%	217.37%	190.42%	152.15%	119.12%	100.00%	-
NOSH	234,498	234,505	234,494	234,508	234,490	234,508	234,522	-0.00%
YoY %	-0.00%	0.00%	-0.01%	0.01%	-0.01%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	99.99%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	9.51%	9.08%	10.09%	8.55%	9.49%	8.28%	6.20%	-
YoY %	4.74%	-10.01%	18.01%	-9.91%	14.61%	33.55%	-	-
Horiz. %	153.39%	146.45%	162.74%	137.90%	153.06%	133.55%	100.00%	-
ROE	59.22%	78.47%	58.73%	55.23%	72.57%	75.30%	61.45%	-
YoY %	-24.53%	33.61%	6.34%	-23.89%	-3.63%	22.54%	-	-
Horiz. %	96.37%	127.70%	95.57%	89.88%	118.10%	122.54%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	1,588.41	1,651.37	1,455.23	1,414.45	1,338.29	1,245.27	1,139.08	5.69%
YoY %	-3.81%	13.48%	2.88%	5.69%	7.47%	9.32%	-	-
Horiz. %	139.45%	144.97%	127.75%	124.17%	117.49%	109.32%	100.00%	-
EPS	151.00	149.88	146.81	120.96	127.00	103.16	70.67	13.47%
YoY %	0.75%	2.09%	21.37%	-4.76%	23.11%	45.97%	-	-
Horiz. %	213.67%	212.08%	207.74%	171.16%	179.71%	145.97%	100.00%	-
DPS	66.67	148.25	46.67	46.67	33.60	46.67	46.67	6.11%
YoY %	-55.03%	217.66%	0.00%	38.90%	-28.01%	0.00%	-	-
Horiz. %	142.85%	317.66%	100.00%	100.00%	71.99%	100.00%	100.00%	-
NAPS	2.55	1.91	2.50	2.19	1.75	1.37	1.15	14.17%
YoY %	33.51%	-23.60%	14.16%	25.14%	27.74%	19.13%	-	-
Horiz. %	221.74%	166.09%	217.39%	190.43%	152.17%	119.13%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 234,512
RPS	1,588.40	1,651.41	1,455.20	1,414.50	1,338.24	1,245.31	1,139.19	5.69%
YoY %	-3.82%	13.48%	2.88%	5.70%	7.46%	9.32%	-	-
Horiz. %	139.43%	144.96%	127.74%	124.17%	117.47%	109.32%	100.00%	-
EPS	151.00	149.88	146.81	120.96	126.99	103.16	70.67	13.47%
YoY %	0.75%	2.09%	21.37%	-4.75%	23.10%	45.97%	-	-
Horiz. %	213.67%	212.08%	207.74%	171.16%	179.69%	145.97%	100.00%	-
DPS	66.67	148.26	46.67	46.67	33.60	46.67	46.67	6.11%
YoY %	-55.03%	217.68%	0.00%	38.90%	-28.01%	0.00%	-	-
Horiz. %	142.85%	317.68%	100.00%	100.00%	71.99%	100.00%	100.00%	-
NAPS	2.55	1.91	2.4999	2.1901	1.7499	1.37	1.1501	14.17%
YoY %	33.51%	-23.60%	14.15%	25.16%	27.73%	19.12%	-	-
Horiz. %	221.72%	166.07%	217.36%	190.43%	152.15%	119.12%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	34.50	27.25	24.30	24.00	24.90	22.70	21.00	-
P/RPS	2.17	1.65	1.67	1.70	1.86	1.82	1.84	2.78%
YoY %	31.52%	-1.20%	-1.76%	-8.60%	2.20%	-1.09%	-	-
Horiz. %	117.93%	89.67%	90.76%	92.39%	101.09%	98.91%	100.00%	-
P/EPS	22.85	18.18	16.55	19.84	19.61	22.00	29.72	-4.28%
YoY %	25.69%	9.85%	-16.58%	1.17%	-10.86%	-25.98%	-	-
Horiz. %	76.88%	61.17%	55.69%	66.76%	65.98%	74.02%	100.00%	-
EY	4.38	5.50	6.04	5.04	5.10	4.54	3.37	4.46%
YoY %	-20.36%	-8.94%	19.84%	-1.18%	12.33%	34.72%	-	-
Horiz. %	129.97%	163.20%	179.23%	149.55%	151.34%	134.72%	100.00%	-
DY	1.93	5.44	1.92	1.94	1.35	2.06	2.22	-2.30%
YoY %	-64.52%	183.33%	-1.03%	43.70%	-34.47%	-7.21%	-	-
Horiz. %	86.94%	245.05%	86.49%	87.39%	60.81%	92.79%	100.00%	-
P/NAPS	13.53	14.27	9.72	10.96	14.23	16.57	18.26	-4.86%
YoY %	-5.19%	46.81%	-11.31%	-22.98%	-14.12%	-9.26%	-	-
Horiz. %	74.10%	78.15%	53.23%	60.02%	77.93%	90.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	29/10/09	30/10/08	25/10/07	09/11/06	10/11/05	04/11/04	02/01/04	-
Price	33.20	27.75	23.90	24.00	24.60	22.60	21.80	-
P/RPS	2.09	1.68	1.64	1.70	1.84	1.81	1.91	1.51%
YoY %	24.40%	2.44%	-3.53%	-7.61%	1.66%	-5.24%	-	-
Horiz. %	109.42%	87.96%	85.86%	89.01%	96.34%	94.76%	100.00%	-
P/EPS	21.99	18.51	16.28	19.84	19.37	21.91	30.85	-5.48%
YoY %	18.80%	13.70%	-17.94%	2.43%	-11.59%	-28.98%	-	-
Horiz. %	71.28%	60.00%	52.77%	64.31%	62.79%	71.02%	100.00%	-
EY	4.55	5.40	6.14	5.04	5.16	4.56	3.24	5.81%
YoY %	-15.74%	-12.05%	21.83%	-2.33%	13.16%	40.74%	-	-
Horiz. %	140.43%	166.67%	189.51%	155.56%	159.26%	140.74%	100.00%	-
DY	2.01	5.34	1.95	1.94	1.37	2.06	2.14	-1.03%
YoY %	-62.36%	173.85%	0.52%	41.61%	-33.50%	-3.74%	-	-
Horiz. %	93.93%	249.53%	91.12%	90.65%	64.02%	96.26%	100.00%	-
P/NAPS	13.02	14.53	9.56	10.96	14.06	16.50	18.96	-6.06%
YoY %	-10.39%	51.99%	-12.77%	-22.05%	-14.79%	-12.97%	-	-
Horiz. %	68.67%	76.64%	50.42%	57.81%	74.16%	87.03%	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 - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:40:00

ADX

10 Mins

SELL

2024-05-10 16:40:00

ADX

5 Mins

SELL

2024-05-10 16:35:00

ADX

5 Mins

BUY

2024-05-10 16:30:00

ADX

10 Mins

BUY

2024-05-10 16:25:00

EMA 5

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

PTRANS

PERAK TRANSIT BERHAD

570

MPI

MALAYSIAN PACIFIC INDUSTRIES

566

HLIND

HONG LEONG INDUSTRIES BHD

546

VSTECS

VSTECS BERHAD

415

GENTING

GENTING BHD

403

MYEG

MY E.G. SERVICES BHD

356

YTLPOWR

YTL POWER INTERNATIONAL BHD

348

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

329

TOPGLOV

TOP GLOVE CORPORATION BHD

325

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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