[NESTLE] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

30-Oct-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -0.19%

YoY- 2.09%

Quarter Report

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	4,231,888	4,083,234	3,724,801	3,872,560	3,412,442	3,316,994	3,138,161	5.10%
YoY %	3.64%	9.62%	-3.82%	13.48%	2.88%	5.70%	-	-
Horiz. %	134.85%	130.12%	118.69%	123.40%	108.74%	105.70%	100.00%	-
PBT	609,282	560,986	454,781	448,740	457,041	387,334	358,200	9.25%
YoY %	8.61%	23.35%	1.35%	-1.82%	18.00%	8.13%	-	-
Horiz. %	170.10%	156.61%	126.96%	125.28%	127.59%	108.13%	100.00%	-
Tax	-140,136	-91,468	-100,689	-97,262	-112,772	-103,673	-60,397	15.05%
YoY %	-53.21%	9.16%	-3.52%	13.75%	-8.78%	-71.65%	-	-
Horiz. %	232.02%	151.44%	166.71%	161.04%	186.72%	171.65%	100.00%	-
NP	469,146	469,518	354,092	351,477	344,269	283,661	297,802	7.86%
YoY %	-0.08%	32.60%	0.74%	2.09%	21.37%	-4.75%	-	-
Horiz. %	157.54%	157.66%	118.90%	118.02%	115.60%	95.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	469,146	469,518	354,092	351,477	344,269	283,661	297,802	7.86%
YoY %	-0.08%	32.60%	0.74%	2.09%	21.37%	-4.75%	-	-
Horiz. %	157.54%	157.66%	118.90%	118.02%	115.60%	95.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.00%	16.30%	22.14%	21.67%	24.67%	26.77%	16.86%	-
YoY %	41.10%	-26.38%	2.17%	-12.16%	-7.84%	58.78%	-	-
Horiz. %	136.42%	96.68%	131.32%	128.53%	146.32%	158.78%	100.00%	-
Total Cost	3,762,741	3,613,716	3,370,709	3,521,082	3,068,173	3,033,333	2,840,358	4.79%
YoY %	4.12%	7.21%	-4.27%	14.76%	1.15%	6.79%	-	-
Horiz. %	132.47%	127.23%	118.67%	123.97%	108.02%	106.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	468,988	689,411	597,969	447,906	586,236	513,573	410,358	2.24%
YoY %	-31.97%	15.29%	33.50%	-23.60%	14.15%	25.15%	-	-
Horiz. %	114.29%	168.00%	145.72%	109.15%	142.86%	125.15%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	171,962	156,329	156,332	347,662	109,430	109,437	78,788	13.88%
YoY %	10.00%	-0.00%	-55.03%	217.70%	-0.01%	38.90%	-	-
Horiz. %	218.26%	198.42%	198.42%	441.26%	138.89%	138.90%	100.00%	-
Div Payout %	36.65%	33.30%	44.15%	98.91%	31.79%	38.58%	26.46%	-
YoY %	10.06%	-24.58%	-55.36%	211.14%	-17.60%	45.80%	-	-
Horiz. %	138.51%	125.85%	166.86%	373.81%	120.14%	145.80%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	468,988	689,411	597,969	447,906	586,236	513,573	410,358	2.24%
YoY %	-31.97%	15.29%	33.50%	-23.60%	14.15%	25.15%	-	-
Horiz. %	114.29%	168.00%	145.72%	109.15%	142.86%	125.15%	100.00%	-
NOSH	234,494	234,493	234,498	234,505	234,494	234,508	234,490	0.00%
YoY %	0.00%	-0.00%	-0.00%	0.00%	-0.01%	0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.01%	100.00%	100.01%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	11.09%	11.50%	9.51%	9.08%	10.09%	8.55%	9.49%	-
YoY %	-3.57%	20.93%	4.74%	-10.01%	18.01%	-9.91%	-	-
Horiz. %	116.86%	121.18%	100.21%	95.68%	106.32%	90.09%	100.00%	-
ROE	100.03%	68.10%	59.22%	78.47%	58.73%	55.23%	72.57%	-
YoY %	46.89%	14.99%	-24.53%	33.61%	6.34%	-23.89%	-	-
Horiz. %	137.84%	93.84%	81.60%	108.13%	80.93%	76.11%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	1,804.69	1,741.30	1,588.41	1,651.37	1,455.23	1,414.45	1,338.29	5.10%
YoY %	3.64%	9.63%	-3.81%	13.48%	2.88%	5.69%	-	-
Horiz. %	134.85%	130.11%	118.69%	123.39%	108.74%	105.69%	100.00%	-
EPS	200.07	200.23	151.00	149.88	146.81	120.96	127.00	7.86%
YoY %	-0.08%	32.60%	0.75%	2.09%	21.37%	-4.76%	-	-
Horiz. %	157.54%	157.66%	118.90%	118.02%	115.60%	95.24%	100.00%	-
DPS	73.33	66.67	66.67	148.25	46.67	46.67	33.60	13.88%
YoY %	9.99%	0.00%	-55.03%	217.66%	0.00%	38.90%	-	-
Horiz. %	218.24%	198.42%	198.42%	441.22%	138.90%	138.90%	100.00%	-
NAPS	2.00	2.94	2.55	1.91	2.50	2.19	1.75	2.24%
YoY %	-31.97%	15.29%	33.51%	-23.60%	14.16%	25.14%	-	-
Horiz. %	114.29%	168.00%	145.71%	109.14%	142.86%	125.14%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 234,508
RPS	1,804.64	1,741.25	1,588.40	1,651.41	1,455.20	1,414.50	1,338.24	5.10%
YoY %	3.64%	9.62%	-3.82%	13.48%	2.88%	5.70%	-	-
Horiz. %	134.85%	130.11%	118.69%	123.40%	108.74%	105.70%	100.00%	-
EPS	200.06	200.22	151.00	149.88	146.81	120.96	126.99	7.86%
YoY %	-0.08%	32.60%	0.75%	2.09%	21.37%	-4.75%	-	-
Horiz. %	157.54%	157.67%	118.91%	118.03%	115.61%	95.25%	100.00%	-
DPS	73.33	66.66	66.67	148.26	46.67	46.67	33.60	13.88%
YoY %	10.01%	-0.01%	-55.03%	217.68%	0.00%	38.90%	-	-
Horiz. %	218.24%	198.39%	198.42%	441.25%	138.90%	138.90%	100.00%	-
NAPS	2.00	2.9399	2.55	1.91	2.4999	2.1901	1.7499	2.25%
YoY %	-31.97%	15.29%	33.51%	-23.60%	14.15%	25.16%	-	-
Horiz. %	114.29%	168.00%	145.72%	109.15%	142.86%	125.16%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	47.98	42.00	34.50	27.25	24.30	24.00	24.90	-
P/RPS	2.66	2.41	2.17	1.65	1.67	1.70	1.86	6.14%
YoY %	10.37%	11.06%	31.52%	-1.20%	-1.76%	-8.60%	-	-
Horiz. %	143.01%	129.57%	116.67%	88.71%	89.78%	91.40%	100.00%	-
P/EPS	23.98	20.98	22.85	18.18	16.55	19.84	19.61	3.40%
YoY %	14.30%	-8.18%	25.69%	9.85%	-16.58%	1.17%	-	-
Horiz. %	122.28%	106.99%	116.52%	92.71%	84.40%	101.17%	100.00%	-
EY	4.17	4.77	4.38	5.50	6.04	5.04	5.10	-3.29%
YoY %	-12.58%	8.90%	-20.36%	-8.94%	19.84%	-1.18%	-	-
Horiz. %	81.76%	93.53%	85.88%	107.84%	118.43%	98.82%	100.00%	-
DY	1.53	1.59	1.93	5.44	1.92	1.94	1.35	2.10%
YoY %	-3.77%	-17.62%	-64.52%	183.33%	-1.03%	43.70%	-	-
Horiz. %	113.33%	117.78%	142.96%	402.96%	142.22%	143.70%	100.00%	-
P/NAPS	23.99	14.29	13.53	14.27	9.72	10.96	14.23	9.09%
YoY %	67.88%	5.62%	-5.19%	46.81%	-11.31%	-22.98%	-	-
Horiz. %	168.59%	100.42%	95.08%	100.28%	68.31%	77.02%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	04/11/11	28/10/10	29/10/09	30/10/08	25/10/07	09/11/06	10/11/05	-
Price	50.00	43.60	33.20	27.75	23.90	24.00	24.60	-
P/RPS	2.77	2.50	2.09	1.68	1.64	1.70	1.84	7.05%
YoY %	10.80%	19.62%	24.40%	2.44%	-3.53%	-7.61%	-	-
Horiz. %	150.54%	135.87%	113.59%	91.30%	89.13%	92.39%	100.00%	-
P/EPS	24.99	21.78	21.99	18.51	16.28	19.84	19.37	4.33%
YoY %	14.74%	-0.95%	18.80%	13.70%	-17.94%	2.43%	-	-
Horiz. %	129.01%	112.44%	113.53%	95.56%	84.05%	102.43%	100.00%	-
EY	4.00	4.59	4.55	5.40	6.14	5.04	5.16	-4.15%
YoY %	-12.85%	0.88%	-15.74%	-12.05%	21.83%	-2.33%	-	-
Horiz. %	77.52%	88.95%	88.18%	104.65%	118.99%	97.67%	100.00%	-
DY	1.47	1.53	2.01	5.34	1.95	1.94	1.37	1.18%
YoY %	-3.92%	-23.88%	-62.36%	173.85%	0.52%	41.61%	-	-
Horiz. %	107.30%	111.68%	146.72%	389.78%	142.34%	141.61%	100.00%	-
P/NAPS	25.00	14.83	13.02	14.53	9.56	10.96	14.06	10.06%
YoY %	68.58%	13.90%	-10.39%	51.99%	-12.77%	-22.05%	-	-
Horiz. %	177.81%	105.48%	92.60%	103.34%	67.99%	77.95%	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 - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-23 16:55:00

ADX

5 Mins

BUY

2024-04-23 16:30:00

EMA 5

5 Mins

SELL

2024-04-23 16:05:00

EMA 5

5 Mins

BUY

2024-04-23 16:00:00

EMA 5

5 Mins

SELL

2024-04-23 11:55:00

TURTLE SYSTEM 20

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 >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

453

MPI

MALAYSIAN PACIFIC INDUSTRIES

418

PTRANS

PERAK TRANSIT BERHAD

413

HLIND

HONG LEONG INDUSTRIES BHD

410

YTLPOWR

YTL POWER INTERNATIONAL BHD

269

DNEX

DAGANG NEXCHANGE BERHAD

261

GENTING

GENTING BHD

239

MAYBANK

MALAYAN BANKING BHD

228

PBBANK

PUBLIC BANK BHD

210

Daily Stocks

HSI-HSY

0.04

-0.07

161,799,500

INIX-OR

0.02

0.00

141,839,900

TOPMIX

0.42

+0.11

124,866,200

INGENIEU

0.135

-0.005

110,655,000

HSI-CVM

0.20

+0.045

105,405,900

SAPNRG

0.045

0.00

94,250,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUE

0.09

-0.03

72,535,900

HSI-CVH

0.32

+0.075

57,438,600

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

NESTLE

126.40

+1.70

187,200

DLADY

33.50

+0.40

14,000

ALLIANZ

21.44

+0.34

25,700

PIE

5.90

+0.25

5,302,000

AJI

19.16

+0.22

26,300

LPI

12.12

+0.20

78,400

SHANG

2.43

+0.17

3,845,100

GREATEC

4.57

+0.14

2,111,900

UWC

3.06

+0.14

1,375,700

HSI-CVL

0.37

+0.14

1,011,100

More gainer Stocks

MPI

29.98

-0.36

78,900

HSI-HS4

0.48

-0.24

36,000

NVIDIA-C1

3.96

-0.24

4,900

MSC

2.82

-0.19

3,101,700

ORIENT

6.97

-0.18

1,220,900

BAT

8.21

-0.17

495,700

PENTA

4.14

-0.16

4,065,700

HSI-HUN

0.34

-0.155

1,637,000

VITROX

7.57

-0.15

482,000

KLK

22.76

-0.14

1,218,000

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