[NESTLE] YoY Quarter Result on 30-Jun-2008 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

07-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -13.38%

YoY- 12.86%

Quarter Report

KLSE June08 Report.pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	1,040,114	1,050,863	922,857	1,014,910	853,440	812,331	806,826	4.32%
YoY %	-1.02%	13.87%	-9.07%	18.92%	5.06%	0.68%	-	-
Horiz. %	128.91%	130.25%	114.38%	125.79%	105.78%	100.68%	100.00%	-
PBT	127,774	117,470	104,271	98,733	95,591	90,842	87,167	6.57%
YoY %	8.77%	12.66%	5.61%	3.29%	5.23%	4.22%	-	-
Horiz. %	146.59%	134.76%	119.62%	113.27%	109.66%	104.22%	100.00%	-
Tax	-29,388	-17,317	-18,816	-17,013	-23,182	-24,235	-15,365	11.40%
YoY %	-69.71%	7.97%	-10.60%	26.61%	4.34%	-57.73%	-	-
Horiz. %	191.27%	112.70%	122.46%	110.73%	150.88%	157.73%	100.00%	-
NP	98,386	100,153	85,455	81,720	72,409	66,607	71,802	5.38%
YoY %	-1.76%	17.20%	4.57%	12.86%	8.71%	-7.24%	-	-
Horiz. %	137.02%	139.48%	119.01%	113.81%	100.85%	92.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,386	100,153	85,455	81,720	72,409	66,607	71,802	5.38%
YoY %	-1.76%	17.20%	4.57%	12.86%	8.71%	-7.24%	-	-
Horiz. %	137.02%	139.48%	119.01%	113.81%	100.85%	92.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.00%	14.74%	18.05%	17.23%	24.25%	26.68%	17.63%	-
YoY %	56.04%	-18.34%	4.76%	-28.95%	-9.11%	51.33%	-	-
Horiz. %	130.46%	83.61%	102.38%	97.73%	137.55%	151.33%	100.00%	-
Total Cost	941,728	950,710	837,402	933,190	781,031	745,724	735,024	4.21%
YoY %	-0.94%	13.53%	-10.26%	19.48%	4.73%	1.46%	-	-
Horiz. %	128.12%	129.34%	113.93%	126.96%	106.26%	101.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	468,965	579,203	513,574	485,395	518,212	485,480	405,674	2.44%
YoY %	-19.03%	12.78%	5.81%	-6.33%	6.74%	19.67%	-	-
Horiz. %	115.60%	142.78%	126.60%	119.65%	127.74%	119.67%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	128,965	117,247	117,254	117,245	46,897	46,906	59,092	13.88%
YoY %	9.99%	-0.01%	0.01%	150.01%	-0.02%	-20.62%	-	-
Horiz. %	218.24%	198.41%	198.43%	198.41%	79.36%	79.38%	100.00%	-
Div Payout %	131.08%	117.07%	137.21%	143.47%	64.77%	70.42%	82.30%	-
YoY %	11.97%	-14.68%	-4.36%	121.51%	-8.02%	-14.43%	-	-
Horiz. %	159.27%	142.25%	166.72%	174.33%	78.70%	85.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	468,965	579,203	513,574	485,395	518,212	485,480	405,674	2.44%
YoY %	-19.03%	12.78%	5.81%	-6.33%	6.74%	19.67%	-	-
Horiz. %	115.60%	142.78%	126.60%	119.65%	127.74%	119.67%	100.00%	-
NOSH	234,482	234,495	234,508	234,490	234,485	234,531	234,493	-0.00%
YoY %	-0.01%	-0.01%	0.01%	0.00%	-0.02%	0.02%	-	-
Horiz. %	100.00%	100.00%	100.01%	100.00%	100.00%	100.02%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	9.46%	9.53%	9.26%	8.05%	8.48%	8.20%	8.90%	-
YoY %	-0.73%	2.92%	15.03%	-5.07%	3.41%	-7.87%	-	-
Horiz. %	106.29%	107.08%	104.04%	90.45%	95.28%	92.13%	100.00%	-
ROE	20.98%	17.29%	16.64%	16.84%	13.97%	13.72%	17.70%	-
YoY %	21.34%	3.91%	-1.19%	20.54%	1.82%	-22.49%	-	-
Horiz. %	118.53%	97.68%	94.01%	95.14%	78.93%	77.51%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	443.58	448.14	393.53	432.81	363.96	346.36	344.07	4.32%
YoY %	-1.02%	13.88%	-9.08%	18.92%	5.08%	0.67%	-	-
Horiz. %	128.92%	130.25%	114.37%	125.79%	105.78%	100.67%	100.00%	-
EPS	41.96	42.71	36.44	34.85	30.88	28.40	30.62	5.38%
YoY %	-1.76%	17.21%	4.56%	12.86%	8.73%	-7.25%	-	-
Horiz. %	137.03%	139.48%	119.01%	113.81%	100.85%	92.75%	100.00%	-
DPS	55.00	50.00	50.00	50.00	20.00	20.00	25.20	13.88%
YoY %	10.00%	0.00%	0.00%	150.00%	0.00%	-20.63%	-	-
Horiz. %	218.25%	198.41%	198.41%	198.41%	79.37%	79.37%	100.00%	-
NAPS	2.00	2.47	2.19	2.07	2.21	2.07	1.73	2.44%
YoY %	-19.03%	12.79%	5.80%	-6.33%	6.76%	19.65%	-	-
Horiz. %	115.61%	142.77%	126.59%	119.65%	127.75%	119.65%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 234,490
RPS	443.55	448.13	393.54	432.80	363.94	346.41	344.06	4.32%
YoY %	-1.02%	13.87%	-9.07%	18.92%	5.06%	0.68%	-	-
Horiz. %	128.92%	130.25%	114.38%	125.79%	105.78%	100.68%	100.00%	-
EPS	41.96	42.71	36.44	34.85	30.88	28.40	30.62	5.38%
YoY %	-1.76%	17.21%	4.56%	12.86%	8.73%	-7.25%	-	-
Horiz. %	137.03%	139.48%	119.01%	113.81%	100.85%	92.75%	100.00%	-
DPS	55.00	50.00	50.00	50.00	20.00	20.00	25.20	13.88%
YoY %	10.00%	0.00%	0.00%	150.00%	0.00%	-20.63%	-	-
Horiz. %	218.25%	198.41%	198.41%	198.41%	79.37%	79.37%	100.00%	-
NAPS	1.9999	2.47	2.1901	2.0699	2.2099	2.0703	1.73	2.44%
YoY %	-19.03%	12.78%	5.81%	-6.34%	6.74%	19.67%	-	-
Horiz. %	115.60%	142.77%	126.60%	119.65%	127.74%	119.67%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	47.20	35.00	31.25	29.00	24.10	22.60	23.80	-
P/RPS	10.64	7.81	7.94	6.70	6.62	6.52	6.92	7.42%
YoY %	36.24%	-1.64%	18.51%	1.21%	1.53%	-5.78%	-	-
Horiz. %	153.76%	112.86%	114.74%	96.82%	95.66%	94.22%	100.00%	-
P/EPS	112.49	81.95	85.76	83.21	78.04	79.58	77.73	6.35%
YoY %	37.27%	-4.44%	3.06%	6.62%	-1.94%	2.38%	-	-
Horiz. %	144.72%	105.43%	110.33%	107.05%	100.40%	102.38%	100.00%	-
EY	0.89	1.22	1.17	1.20	1.28	1.26	1.29	-5.99%
YoY %	-27.05%	4.27%	-2.50%	-6.25%	1.59%	-2.33%	-	-
Horiz. %	68.99%	94.57%	90.70%	93.02%	99.22%	97.67%	100.00%	-
DY	1.17	1.43	1.60	1.72	0.83	0.88	1.06	1.65%
YoY %	-18.18%	-10.63%	-6.98%	107.23%	-5.68%	-16.98%	-	-
Horiz. %	110.38%	134.91%	150.94%	162.26%	78.30%	83.02%	100.00%	-
P/NAPS	23.60	14.17	14.27	14.01	10.90	10.92	13.76	9.40%
YoY %	66.55%	-0.70%	1.86%	28.53%	-0.18%	-20.64%	-	-
Horiz. %	171.51%	102.98%	103.71%	101.82%	79.22%	79.36%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	26/08/10	27/08/09	07/08/08	09/08/07	03/08/06	04/08/05	-
Price	47.90	39.48	33.80	27.00	24.10	23.40	24.90	-
P/RPS	10.80	8.81	8.59	6.24	6.62	6.76	7.24	6.88%
YoY %	22.59%	2.56%	37.66%	-5.74%	-2.07%	-6.63%	-	-
Horiz. %	149.17%	121.69%	118.65%	86.19%	91.44%	93.37%	100.00%	-
P/EPS	114.16	92.44	92.76	77.47	78.04	82.39	81.32	5.81%
YoY %	23.50%	-0.34%	19.74%	-0.73%	-5.28%	1.32%	-	-
Horiz. %	140.38%	113.67%	114.07%	95.27%	95.97%	101.32%	100.00%	-
EY	0.88	1.08	1.08	1.29	1.28	1.21	1.23	-5.42%
YoY %	-18.52%	0.00%	-16.28%	0.78%	5.79%	-1.63%	-	-
Horiz. %	71.54%	87.80%	87.80%	104.88%	104.07%	98.37%	100.00%	-
DY	1.15	1.27	1.48	1.85	0.83	0.85	1.01	2.18%
YoY %	-9.45%	-14.19%	-20.00%	122.89%	-2.35%	-15.84%	-	-
Horiz. %	113.86%	125.74%	146.53%	183.17%	82.18%	84.16%	100.00%	-
P/NAPS	23.95	15.98	15.43	13.04	10.90	11.30	14.39	8.85%
YoY %	49.87%	3.56%	18.33%	19.63%	-3.54%	-21.47%	-	-
Horiz. %	166.44%	111.05%	107.23%	90.62%	75.75%	78.53%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos