[NESTLE] YoY TTM Result on 30-Jun-2003 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

06-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- -10.8%

YoY- -14.15%

Quarter Report

June klse rept given to KLSE-Amended.xls

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	3,193,933	3,029,761	2,768,260	2,459,323	2,654,841	2,426,589	2,114,818	7.10%
YoY %	5.42%	9.45%	12.56%	-7.36%	9.41%	14.74%	-	-
Horiz. %	151.03%	143.26%	130.90%	116.29%	125.54%	114.74%	100.00%	-
PBT	343,077	311,271	245,056	215,657	259,534	261,587	272,023	3.94%
YoY %	10.22%	27.02%	13.63%	-16.91%	-0.78%	-3.84%	-	-
Horiz. %	126.12%	114.43%	90.09%	79.28%	95.41%	96.16%	100.00%	-
Tax	-74,470	-52,914	-52,631	-46,901	-62,973	-56,478	-22,480	22.08%
YoY %	-40.74%	-0.54%	-12.22%	25.52%	-11.50%	-151.24%	-	-
Horiz. %	331.27%	235.38%	234.12%	208.63%	280.13%	251.24%	100.00%	-
NP	268,607	258,357	192,425	168,756	196,561	205,109	249,543	1.23%
YoY %	3.97%	34.26%	14.03%	-14.15%	-4.17%	-17.81%	-	-
Horiz. %	107.64%	103.53%	77.11%	67.63%	78.77%	82.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	249,299	258,357	192,425	168,756	196,561	205,109	249,543	-0.01%
YoY %	-3.51%	34.26%	14.03%	-14.15%	-4.17%	-17.81%	-	-
Horiz. %	99.90%	103.53%	77.11%	67.63%	78.77%	82.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.71%	17.00%	21.48%	21.75%	24.26%	21.59%	8.26%	-
YoY %	27.71%	-20.86%	-1.24%	-10.35%	12.37%	161.38%	-	-
Horiz. %	262.83%	205.81%	260.05%	263.32%	293.70%	261.38%	100.00%	-
Total Cost	2,925,326	2,771,404	2,575,835	2,290,567	2,458,280	2,221,480	1,865,275	7.78%
YoY %	5.55%	7.59%	12.45%	-6.82%	10.66%	19.10%	-	-
Horiz. %	156.83%	148.58%	138.09%	122.80%	131.79%	119.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	485,480	405,674	311,916	316,641	375,187	314,240	295,485	8.62%
YoY %	19.67%	30.06%	-1.49%	-15.60%	19.40%	6.35%	-	-
Horiz. %	164.30%	137.29%	105.56%	107.16%	126.97%	106.35%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	222,748	188,057	199,357	293,197	242,098	272,045	288,409	-4.21%
YoY %	18.45%	-5.67%	-32.01%	21.11%	-11.01%	-5.67%	-	-
Horiz. %	77.23%	65.20%	69.12%	101.66%	83.94%	94.33%	100.00%	-
Div Payout %	89.35%	72.79%	103.60%	173.74%	123.17%	132.63%	115.57%	-
YoY %	22.75%	-29.74%	-40.37%	41.06%	-7.13%	14.76%	-	-
Horiz. %	77.31%	62.98%	89.64%	150.33%	106.58%	114.76%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	485,480	405,674	311,916	316,641	375,187	314,240	295,485	8.62%
YoY %	19.67%	30.06%	-1.49%	-15.60%	19.40%	6.35%	-	-
Horiz. %	164.30%	137.29%	105.56%	107.16%	126.97%	106.35%	100.00%	-
NOSH	234,531	234,493	234,523	234,549	234,492	234,508	234,512	0.00%
YoY %	0.02%	-0.01%	-0.01%	0.02%	-0.01%	-0.00%	-	-
Horiz. %	100.01%	99.99%	100.00%	100.02%	99.99%	100.00%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	8.41%	8.53%	6.95%	6.86%	7.40%	8.45%	11.80%	-
YoY %	-1.41%	22.73%	1.31%	-7.30%	-12.43%	-28.39%	-	-
Horiz. %	71.27%	72.29%	58.90%	58.14%	62.71%	71.61%	100.00%	-
ROE	51.35%	63.69%	61.69%	53.30%	52.39%	65.27%	84.45%	-
YoY %	-19.38%	3.24%	15.74%	1.74%	-19.73%	-22.71%	-	-
Horiz. %	60.81%	75.42%	73.05%	63.11%	62.04%	77.29%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	1,361.83	1,292.04	1,180.37	1,048.53	1,132.17	1,034.76	901.79	7.10%
YoY %	5.40%	9.46%	12.57%	-7.39%	9.41%	14.75%	-	-
Horiz. %	151.01%	143.28%	130.89%	116.27%	125.55%	114.75%	100.00%	-
EPS	106.30	110.18	82.05	71.95	83.82	87.46	106.41	-0.01%
YoY %	-3.52%	34.28%	14.04%	-14.16%	-4.16%	-17.81%	-	-
Horiz. %	99.90%	103.54%	77.11%	67.62%	78.77%	82.19%	100.00%	-
DPS	95.00	80.20	85.00	125.00	103.23	116.00	123.00	-4.21%
YoY %	18.45%	-5.65%	-32.00%	21.09%	-11.01%	-5.69%	-	-
Horiz. %	77.24%	65.20%	69.11%	101.63%	83.93%	94.31%	100.00%	-
NAPS	2.07	1.73	1.33	1.35	1.60	1.34	1.26	8.62%
YoY %	19.65%	30.08%	-1.48%	-15.62%	19.40%	6.35%	-	-
Horiz. %	164.29%	137.30%	105.56%	107.14%	126.98%	106.35%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 234,549
RPS	1,362.02	1,292.01	1,180.49	1,048.75	1,132.13	1,034.79	901.84	7.10%
YoY %	5.42%	9.45%	12.56%	-7.36%	9.41%	14.74%	-	-
Horiz. %	151.03%	143.26%	130.90%	116.29%	125.54%	114.74%	100.00%	-
EPS	106.31	110.17	82.06	71.96	83.82	87.47	106.41	-0.01%
YoY %	-3.50%	34.26%	14.04%	-14.15%	-4.17%	-17.80%	-	-
Horiz. %	99.91%	103.53%	77.12%	67.63%	78.77%	82.20%	100.00%	-
DPS	94.99	80.20	85.01	125.03	103.24	116.01	122.99	-4.21%
YoY %	18.44%	-5.66%	-32.01%	21.11%	-11.01%	-5.68%	-	-
Horiz. %	77.23%	65.21%	69.12%	101.66%	83.94%	94.32%	100.00%	-
NAPS	2.0703	1.73	1.3301	1.3503	1.5999	1.34	1.2601	8.62%
YoY %	19.67%	30.07%	-1.50%	-15.60%	19.40%	6.34%	-	-
Horiz. %	164.30%	137.29%	105.56%	107.16%	126.97%	106.34%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	22.60	23.80	22.00	20.50	20.50	20.00	17.60	-
P/RPS	1.66	1.84	1.86	1.96	1.81	1.93	1.95	-2.64%
YoY %	-9.78%	-1.08%	-5.10%	8.29%	-6.22%	-1.03%	-	-
Horiz. %	85.13%	94.36%	95.38%	100.51%	92.82%	98.97%	100.00%	-
P/EPS	21.26	21.60	26.81	28.49	24.46	22.87	16.54	4.27%
YoY %	-1.57%	-19.43%	-5.90%	16.48%	6.95%	38.27%	-	-
Horiz. %	128.54%	130.59%	162.09%	172.25%	147.88%	138.27%	100.00%	-
EY	4.70	4.63	3.73	3.51	4.09	4.37	6.05	-4.11%
YoY %	1.51%	24.13%	6.27%	-14.18%	-6.41%	-27.77%	-	-
Horiz. %	77.69%	76.53%	61.65%	58.02%	67.60%	72.23%	100.00%	-
DY	4.20	3.37	3.86	6.10	5.04	5.80	6.99	-8.13%
YoY %	24.63%	-12.69%	-36.72%	21.03%	-13.10%	-17.02%	-	-
Horiz. %	60.09%	48.21%	55.22%	87.27%	72.10%	82.98%	100.00%	-
P/NAPS	10.92	13.76	16.54	15.19	12.81	14.93	13.97	-4.02%
YoY %	-20.64%	-16.81%	8.89%	18.58%	-14.20%	6.87%	-	-
Horiz. %	78.17%	98.50%	118.40%	108.73%	91.70%	106.87%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	03/08/06	04/08/05	05/08/04	06/08/03	21/08/02	10/08/01	23/08/00	-
Price	23.40	24.90	22.00	20.80	20.30	20.30	19.00	-
P/RPS	1.72	1.93	1.86	1.98	1.79	1.96	2.11	-3.34%
YoY %	-10.88%	3.76%	-6.06%	10.61%	-8.67%	-7.11%	-	-
Horiz. %	81.52%	91.47%	88.15%	93.84%	84.83%	92.89%	100.00%	-
P/EPS	22.01	22.60	26.81	28.91	24.22	23.21	17.86	3.54%
YoY %	-2.61%	-15.70%	-7.26%	19.36%	4.35%	29.96%	-	-
Horiz. %	123.24%	126.54%	150.11%	161.87%	135.61%	129.96%	100.00%	-
EY	4.54	4.42	3.73	3.46	4.13	4.31	5.60	-3.43%
YoY %	2.71%	18.50%	7.80%	-16.22%	-4.18%	-23.04%	-	-
Horiz. %	81.07%	78.93%	66.61%	61.79%	73.75%	76.96%	100.00%	-
DY	4.06	3.22	3.86	6.01	5.09	5.71	6.47	-7.46%
YoY %	26.09%	-16.58%	-35.77%	18.07%	-10.86%	-11.75%	-	-
Horiz. %	62.75%	49.77%	59.66%	92.89%	78.67%	88.25%	100.00%	-
P/NAPS	11.30	14.39	16.54	15.41	12.69	15.15	15.08	-4.69%
YoY %	-21.47%	-13.00%	7.33%	21.43%	-16.24%	0.46%	-	-
Horiz. %	74.93%	95.42%	109.68%	102.19%	84.15%	100.46%	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

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:45:00

EMA 5

5 Mins

BUY

2024-04-19 16:35:00

EMA 5

5 Mins

SELL

2024-04-19 16:15:00

EMA 5

5 Mins

BUY

2024-04-19 16:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-19 16:00:00

TURTLE SYSTEM 55

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

PTRANS

PERAK TRANSIT BERHAD

449

MPI

MALAYSIAN PACIFIC INDUSTRIES

440

SAPNRG

SAPURA ENERGY BERHAD

437

HLIND

HONG LEONG INDUSTRIES BHD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

376

MAYBANK

MALAYAN BANKING BHD

371

PBBANK

PUBLIC BANK BHD

318

GENTING

GENTING BHD

305

DNEX

DAGANG NEXCHANGE BERHAD

270

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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