[NESTLE] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

25-Oct-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 81.53%

YoY- 21.37%

Quarter Report

KLSEreporting- Sept 2007.xls

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	3,062,426	2,793,601	2,904,420	2,559,332	2,487,746	2,353,621	2,190,192	5.74%
YoY %	9.62%	-3.82%	13.48%	2.88%	5.70%	7.46%	-	-
Horiz. %	139.82%	127.55%	132.61%	116.85%	113.59%	107.46%	100.00%	-
PBT	420,740	341,086	336,555	342,781	290,501	268,650	246,029	9.35%
YoY %	23.35%	1.35%	-1.82%	18.00%	8.13%	9.19%	-	-
Horiz. %	171.01%	138.64%	136.79%	139.33%	118.08%	109.19%	100.00%	-
Tax	-68,601	-75,517	-72,947	-84,579	-77,755	-45,298	-64,590	1.00%
YoY %	9.16%	-3.52%	13.75%	-8.78%	-71.65%	29.87%	-	-
Horiz. %	106.21%	116.92%	112.94%	130.95%	120.38%	70.13%	100.00%	-
NP	352,139	265,569	263,608	258,202	212,746	223,352	181,439	11.67%
YoY %	32.60%	0.74%	2.09%	21.37%	-4.75%	23.10%	-	-
Horiz. %	194.08%	146.37%	145.29%	142.31%	117.25%	123.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	352,139	265,569	263,608	258,202	212,746	223,352	181,439	11.67%
YoY %	32.60%	0.74%	2.09%	21.37%	-4.75%	23.10%	-	-
Horiz. %	194.08%	146.37%	145.29%	142.31%	117.25%	123.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.30%	22.14%	21.67%	24.67%	26.77%	16.86%	26.25%	-
YoY %	-26.38%	2.17%	-12.16%	-7.84%	58.78%	-35.77%	-	-
Horiz. %	62.10%	84.34%	82.55%	93.98%	101.98%	64.23%	100.00%	-
Total Cost	2,710,287	2,528,032	2,640,812	2,301,130	2,275,000	2,130,269	2,008,753	5.11%
YoY %	7.21%	-4.27%	14.76%	1.15%	6.79%	6.05%	-	-
Horiz. %	134.92%	125.85%	131.47%	114.56%	113.25%	106.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	689,411	597,969	447,906	586,236	513,573	410,358	321,276	13.56%
YoY %	15.29%	33.50%	-23.60%	14.15%	25.15%	27.73%	-	-
Horiz. %	214.59%	186.12%	139.41%	182.47%	159.85%	127.73%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	117,246	117,249	260,747	82,073	82,077	59,091	82,077	6.12%
YoY %	-0.00%	-55.03%	217.70%	-0.00%	38.90%	-28.01%	-	-
Horiz. %	142.85%	142.85%	317.69%	100.00%	100.00%	71.99%	100.00%	-
Div Payout %	33.30%	44.15%	98.91%	31.79%	38.58%	26.46%	45.24%	-
YoY %	-24.58%	-55.36%	211.14%	-17.60%	45.80%	-41.51%	-	-
Horiz. %	73.61%	97.59%	218.63%	70.27%	85.28%	58.49%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	689,411	597,969	447,906	586,236	513,573	410,358	321,276	13.56%
YoY %	15.29%	33.50%	-23.60%	14.15%	25.15%	27.73%	-	-
Horiz. %	214.59%	186.12%	139.41%	182.47%	159.85%	127.73%	100.00%	-
NOSH	234,493	234,498	234,505	234,494	234,508	234,490	234,508	-0.00%
YoY %	-0.00%	-0.00%	0.00%	-0.01%	0.01%	-0.01%	-	-
Horiz. %	99.99%	100.00%	100.00%	99.99%	100.00%	99.99%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	11.50%	9.51%	9.08%	10.09%	8.55%	9.49%	8.28%	-
YoY %	20.93%	4.74%	-10.01%	18.01%	-9.91%	14.61%	-	-
Horiz. %	138.89%	114.86%	109.66%	121.86%	103.26%	114.61%	100.00%	-
ROE	51.08%	44.41%	58.85%	44.04%	41.42%	54.43%	56.47%	-
YoY %	15.02%	-24.54%	33.63%	6.33%	-23.90%	-3.61%	-	-
Horiz. %	90.46%	78.64%	104.21%	77.99%	73.35%	96.39%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	1,305.97	1,191.31	1,238.53	1,091.42	1,060.83	1,003.72	933.95	5.74%
YoY %	9.62%	-3.81%	13.48%	2.88%	5.69%	7.47%	-	-
Horiz. %	139.83%	127.56%	132.61%	116.86%	113.59%	107.47%	100.00%	-
EPS	150.17	113.25	112.41	110.11	90.72	95.25	77.37	11.68%
YoY %	32.60%	0.75%	2.09%	21.37%	-4.76%	23.11%	-	-
Horiz. %	194.09%	146.37%	145.29%	142.32%	117.25%	123.11%	100.00%	-
DPS	50.00	50.00	111.19	35.00	35.00	25.20	35.00	6.12%
YoY %	0.00%	-55.03%	217.69%	0.00%	38.89%	-28.00%	-	-
Horiz. %	142.86%	142.86%	317.69%	100.00%	100.00%	72.00%	100.00%	-
NAPS	2.94	2.55	1.91	2.50	2.19	1.75	1.37	13.56%
YoY %	15.29%	33.51%	-23.60%	14.16%	25.14%	27.74%	-	-
Horiz. %	214.60%	186.13%	139.42%	182.48%	159.85%	127.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 234,511
RPS	1,305.94	1,191.30	1,238.56	1,091.40	1,060.87	1,003.68	933.98	5.74%
YoY %	9.62%	-3.82%	13.48%	2.88%	5.70%	7.46%	-	-
Horiz. %	139.83%	127.55%	132.61%	116.85%	113.59%	107.46%	100.00%	-
EPS	150.17	113.25	112.41	110.11	90.72	95.25	77.37	11.68%
YoY %	32.60%	0.75%	2.09%	21.37%	-4.76%	23.11%	-	-
Horiz. %	194.09%	146.37%	145.29%	142.32%	117.25%	123.11%	100.00%	-
DPS	50.00	50.00	111.19	35.00	35.00	25.20	35.00	6.12%
YoY %	0.00%	-55.03%	217.69%	0.00%	38.89%	-28.00%	-	-
Horiz. %	142.86%	142.86%	317.69%	100.00%	100.00%	72.00%	100.00%	-
NAPS	2.9399	2.55	1.91	2.4999	2.1901	1.7499	1.37	13.56%
YoY %	15.29%	33.51%	-23.60%	14.15%	25.16%	27.73%	-	-
Horiz. %	214.59%	186.13%	139.42%	182.47%	159.86%	127.73%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	42.00	34.50	27.25	24.30	24.00	24.90	22.70	-
P/RPS	3.22	2.90	2.20	2.23	2.26	2.48	2.43	4.80%
YoY %	11.03%	31.82%	-1.35%	-1.33%	-8.87%	2.06%	-	-
Horiz. %	132.51%	119.34%	90.53%	91.77%	93.00%	102.06%	100.00%	-
P/EPS	27.97	30.46	24.24	22.07	26.46	26.14	29.34	-0.79%
YoY %	-8.17%	25.66%	9.83%	-16.59%	1.22%	-10.91%	-	-
Horiz. %	95.33%	103.82%	82.62%	75.22%	90.18%	89.09%	100.00%	-
EY	3.58	3.28	4.13	4.53	3.78	3.83	3.41	0.81%
YoY %	9.15%	-20.58%	-8.83%	19.84%	-1.31%	12.32%	-	-
Horiz. %	104.99%	96.19%	121.11%	132.84%	110.85%	112.32%	100.00%	-
DY	1.19	1.45	4.08	1.44	1.46	1.01	1.54	-4.20%
YoY %	-17.93%	-64.46%	183.33%	-1.37%	44.55%	-34.42%	-	-
Horiz. %	77.27%	94.16%	264.94%	93.51%	94.81%	65.58%	100.00%	-
P/NAPS	14.29	13.53	14.27	9.72	10.96	14.23	16.57	-2.43%
YoY %	5.62%	-5.19%	46.81%	-11.31%	-22.98%	-14.12%	-	-
Horiz. %	86.24%	81.65%	86.12%	58.66%	66.14%	85.88%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	28/10/10	29/10/09	30/10/08	25/10/07	09/11/06	10/11/05	04/11/04	-
Price	43.60	33.20	27.75	23.90	24.00	24.60	22.60	-
P/RPS	3.34	2.79	2.24	2.19	2.26	2.45	2.42	5.51%
YoY %	19.71%	24.55%	2.28%	-3.10%	-7.76%	1.24%	-	-
Horiz. %	138.02%	115.29%	92.56%	90.50%	93.39%	101.24%	100.00%	-
P/EPS	29.03	29.32	24.69	21.71	26.46	25.83	29.21	-0.10%
YoY %	-0.99%	18.75%	13.73%	-17.95%	2.44%	-11.57%	-	-
Horiz. %	99.38%	100.38%	84.53%	74.32%	90.59%	88.43%	100.00%	-
EY	3.44	3.41	4.05	4.61	3.78	3.87	3.42	0.09%
YoY %	0.88%	-15.80%	-12.15%	21.96%	-2.33%	13.16%	-	-
Horiz. %	100.58%	99.71%	118.42%	134.80%	110.53%	113.16%	100.00%	-
DY	1.15	1.51	4.01	1.46	1.46	1.02	1.55	-4.85%
YoY %	-23.84%	-62.34%	174.66%	0.00%	43.14%	-34.19%	-	-
Horiz. %	74.19%	97.42%	258.71%	94.19%	94.19%	65.81%	100.00%	-
P/NAPS	14.83	13.02	14.53	9.56	10.96	14.06	16.50	-1.76%
YoY %	13.90%	-10.39%	51.99%	-12.77%	-22.05%	-14.79%	-	-
Horiz. %	89.88%	78.91%	88.06%	57.94%	66.42%	85.21%	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 - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 16:20:00

EMA 5

10 Mins

SELL

2024-04-24 16:20:00

ADX

5 Mins

SELL

2024-04-24 16:10:00

EMA 5

10 Mins

BUY

2024-04-24 15:55:00

EMA 5

5 Mins

SELL

2024-04-24 15:50:00

EMA 5

10 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

374

PTRANS

PERAK TRANSIT BERHAD

366

HLIND

HONG LEONG INDUSTRIES BHD

364

SAPNRG

SAPURA ENERGY BERHAD

293

DNEX

DAGANG NEXCHANGE BERHAD

255

YTLPOWR

YTL POWER INTERNATIONAL BHD

214

MYEG

MY E.G. SERVICES BHD

204

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

189

GENTING

GENTING BHD

187

Daily Stocks

HSI-HUS

0.14

-0.03

227,682,200

TALAMT

0.015

+0.005

183,102,500

HSI-CVM

0.26

+0.06

169,248,400

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.13

-0.005

116,542,300

TWL

0.03

0.00

108,698,900

BPURI

0.075

0.00

95,554,400

HSI-HSW

0.04

-0.035

83,629,200

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.80

+0.015

68,105,100

More active Stocks

UTDPLT

26.10

+0.34

577,100

NVIDIA-C1

4.26

+0.30

23,600

SAM

4.88

+0.25

659,800

AEONCR

7.25

+0.25

520,900

HSI-CVK

0.785

+0.25

8,000

MPI

30.22

+0.24

335,200

CHINAETF-MYR

4.54

+0.24

84,900

UWC

3.28

+0.22

2,583,300

AJI

19.38

+0.22

21,000

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.12

-0.32

33,300

HSI-HS7

0.11

-0.285

3,137,600

ORIENT

6.97

-0.18

1,220,900

HSI-HS5

0.65

-0.15

35,500

APOLLO

6.41

-0.14

55,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

63,000

HSI-HSZ

0.31

-0.10

44,919,600

NESTLE

126.30

-0.10

128,800

KHIND

2.65

-0.10

100

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