[NESTLE] YoY TTM Result on 30-Jun-2005 [#2] | Financial Results | I3investor

[NESTLE] YoY TTM Result on 30-Jun-2005 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

04-Aug-2005

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 6.77%

YoY- 34.26%

Quarter Report

KLSE June 2005.xls

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	3,660,736	3,336,094	3,193,933	3,029,761	2,768,260	2,459,323	2,654,841	5.49%
YoY %	9.73%	4.45%	5.42%	9.45%	12.56%	-7.36%	-	-
Horiz. %	137.89%	125.66%	120.31%	114.12%	104.27%	92.64%	100.00%	-
PBT	429,573	368,454	343,077	311,271	245,056	215,657	259,534	8.75%
YoY %	16.59%	7.40%	10.22%	27.02%	13.63%	-16.91%	-	-
Horiz. %	165.52%	141.97%	132.19%	119.93%	94.42%	83.09%	100.00%	-
Tax	-103,702	-98,552	-74,470	-52,914	-52,631	-46,901	-62,973	8.66%
YoY %	-5.23%	-32.34%	-40.74%	-0.54%	-12.22%	25.52%	-	-
Horiz. %	164.68%	156.50%	118.26%	84.03%	83.58%	74.48%	100.00%	-
NP	325,871	269,902	268,607	258,357	192,425	168,756	196,561	8.78%
YoY %	20.74%	0.48%	3.97%	34.26%	14.03%	-14.15%	-	-
Horiz. %	165.79%	137.31%	136.65%	131.44%	97.90%	85.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	325,871	269,902	249,299	258,357	192,425	168,756	196,561	8.78%
YoY %	20.74%	8.26%	-3.51%	34.26%	14.03%	-14.15%	-	-
Horiz. %	165.79%	137.31%	126.83%	131.44%	97.90%	85.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.14%	26.75%	21.71%	17.00%	21.48%	21.75%	24.26%	-
YoY %	-9.76%	23.22%	27.71%	-20.86%	-1.24%	-10.35%	-	-
Horiz. %	99.51%	110.26%	89.49%	70.07%	88.54%	89.65%	100.00%	-
Total Cost	3,334,865	3,066,192	2,925,326	2,771,404	2,575,835	2,290,567	2,458,280	5.20%
YoY %	8.76%	4.82%	5.55%	7.59%	12.45%	-6.82%	-	-
Horiz. %	135.66%	124.73%	119.00%	112.74%	104.78%	93.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	485,395	518,212	485,480	405,674	311,916	316,641	375,187	4.38%
YoY %	-6.33%	6.74%	19.67%	30.06%	-1.49%	-15.60%	-	-
Horiz. %	129.37%	138.12%	129.40%	108.13%	83.14%	84.40%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	445,562	234,494	222,748	188,057	199,357	293,197	242,098	10.69%
YoY %	90.01%	5.27%	18.45%	-5.67%	-32.01%	21.11%	-	-
Horiz. %	184.04%	96.86%	92.01%	77.68%	82.35%	121.11%	100.00%	-
Div Payout %	136.73%	86.88%	89.35%	72.79%	103.60%	173.74%	123.17%	-
YoY %	57.38%	-2.76%	22.75%	-29.74%	-40.37%	41.06%	-	-
Horiz. %	111.01%	70.54%	72.54%	59.10%	84.11%	141.06%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	485,395	518,212	485,480	405,674	311,916	316,641	375,187	4.38%
YoY %	-6.33%	6.74%	19.67%	30.06%	-1.49%	-15.60%	-	-
Horiz. %	129.37%	138.12%	129.40%	108.13%	83.14%	84.40%	100.00%	-
NOSH	234,490	234,485	234,531	234,493	234,523	234,549	234,492	-0.00%
YoY %	0.00%	-0.02%	0.02%	-0.01%	-0.01%	0.02%	-	-
Horiz. %	100.00%	100.00%	100.02%	100.00%	100.01%	100.02%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	8.90%	8.09%	8.41%	8.53%	6.95%	6.86%	7.40%	-
YoY %	10.01%	-3.80%	-1.41%	22.73%	1.31%	-7.30%	-	-
Horiz. %	120.27%	109.32%	113.65%	115.27%	93.92%	92.70%	100.00%	-
ROE	67.14%	52.08%	51.35%	63.69%	61.69%	53.30%	52.39%	-
YoY %	28.92%	1.42%	-19.38%	3.24%	15.74%	1.74%	-	-
Horiz. %	128.15%	99.41%	98.01%	121.57%	117.75%	101.74%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	1,561.14	1,422.73	1,361.83	1,292.04	1,180.37	1,048.53	1,132.17	5.49%
YoY %	9.73%	4.47%	5.40%	9.46%	12.57%	-7.39%	-	-
Horiz. %	137.89%	125.66%	120.28%	114.12%	104.26%	92.61%	100.00%	-
EPS	138.97	115.10	106.30	110.18	82.05	71.95	83.82	8.78%
YoY %	20.74%	8.28%	-3.52%	34.28%	14.04%	-14.16%	-	-
Horiz. %	165.80%	137.32%	126.82%	131.45%	97.89%	85.84%	100.00%	-
DPS	190.00	100.00	95.00	80.20	85.00	125.00	103.23	10.69%
YoY %	90.00%	5.26%	18.45%	-5.65%	-32.00%	21.09%	-	-
Horiz. %	184.06%	96.87%	92.03%	77.69%	82.34%	121.09%	100.00%	-
NAPS	2.07	2.21	2.07	1.73	1.33	1.35	1.60	4.38%
YoY %	-6.33%	6.76%	19.65%	30.08%	-1.48%	-15.62%	-	-
Horiz. %	129.37%	138.12%	129.37%	108.12%	83.12%	84.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 234,493
RPS	1,561.08	1,422.64	1,362.02	1,292.01	1,180.49	1,048.75	1,132.13	5.49%
YoY %	9.73%	4.45%	5.42%	9.45%	12.56%	-7.36%	-	-
Horiz. %	137.89%	125.66%	120.31%	114.12%	104.27%	92.64%	100.00%	-
EPS	138.96	115.10	106.31	110.17	82.06	71.96	83.82	8.78%
YoY %	20.73%	8.27%	-3.50%	34.26%	14.04%	-14.15%	-	-
Horiz. %	165.78%	137.32%	126.83%	131.44%	97.90%	85.85%	100.00%	-
DPS	190.01	100.00	94.99	80.20	85.01	125.03	103.24	10.69%
YoY %	90.01%	5.27%	18.44%	-5.66%	-32.01%	21.11%	-	-
Horiz. %	184.05%	96.86%	92.01%	77.68%	82.34%	121.11%	100.00%	-
NAPS	2.0699	2.2099	2.0703	1.73	1.3301	1.3503	1.5999	4.38%
YoY %	-6.34%	6.74%	19.67%	30.07%	-1.50%	-15.60%	-	-
Horiz. %	129.38%	138.13%	129.40%	108.13%	83.14%	84.40%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	29.00	24.10	22.60	23.80	22.00	20.50	20.50	-
P/RPS	1.86	1.69	1.66	1.84	1.86	1.96	1.81	0.45%
YoY %	10.06%	1.81%	-9.78%	-1.08%	-5.10%	8.29%	-	-
Horiz. %	102.76%	93.37%	91.71%	101.66%	102.76%	108.29%	100.00%	-
P/EPS	20.87	20.94	21.26	21.60	26.81	28.49	24.46	-2.60%
YoY %	-0.33%	-1.51%	-1.57%	-19.43%	-5.90%	16.48%	-	-
Horiz. %	85.32%	85.61%	86.92%	88.31%	109.61%	116.48%	100.00%	-
EY	4.79	4.78	4.70	4.63	3.73	3.51	4.09	2.66%
YoY %	0.21%	1.70%	1.51%	24.13%	6.27%	-14.18%	-	-
Horiz. %	117.11%	116.87%	114.91%	113.20%	91.20%	85.82%	100.00%	-
DY	6.55	4.15	4.20	3.37	3.86	6.10	5.04	4.46%
YoY %	57.83%	-1.19%	24.63%	-12.69%	-36.72%	21.03%	-	-
Horiz. %	129.96%	82.34%	83.33%	66.87%	76.59%	121.03%	100.00%	-
P/NAPS	14.01	10.90	10.92	13.76	16.54	15.19	12.81	1.50%
YoY %	28.53%	-0.18%	-20.64%	-16.81%	8.89%	18.58%	-	-
Horiz. %	109.37%	85.09%	85.25%	107.42%	129.12%	118.58%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	07/08/08	09/08/07	03/08/06	04/08/05	05/08/04	06/08/03	21/08/02	-
Price	27.00	24.10	23.40	24.90	22.00	20.80	20.30	-
P/RPS	1.73	1.69	1.72	1.93	1.86	1.98	1.79	-0.56%
YoY %	2.37%	-1.74%	-10.88%	3.76%	-6.06%	10.61%	-	-
Horiz. %	96.65%	94.41%	96.09%	107.82%	103.91%	110.61%	100.00%	-
P/EPS	19.43	20.94	22.01	22.60	26.81	28.91	24.22	-3.60%
YoY %	-7.21%	-4.86%	-2.61%	-15.70%	-7.26%	19.36%	-	-
Horiz. %	80.22%	86.46%	90.88%	93.31%	110.69%	119.36%	100.00%	-
EY	5.15	4.78	4.54	4.42	3.73	3.46	4.13	3.74%
YoY %	7.74%	5.29%	2.71%	18.50%	7.80%	-16.22%	-	-
Horiz. %	124.70%	115.74%	109.93%	107.02%	90.31%	83.78%	100.00%	-
DY	7.04	4.15	4.06	3.22	3.86	6.01	5.09	5.54%
YoY %	69.64%	2.22%	26.09%	-16.58%	-35.77%	18.07%	-	-
Horiz. %	138.31%	81.53%	79.76%	63.26%	75.83%	118.07%	100.00%	-
P/NAPS	13.04	10.90	11.30	14.39	16.54	15.41	12.69	0.45%
YoY %	19.63%	-3.54%	-21.47%	-13.00%	7.33%	21.43%	-	-
Horiz. %	102.76%	85.89%	89.05%	113.40%	130.34%	121.43%	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

Post a Comment

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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:50:00

EMA 5

5 Mins

BUY

2024-04-25 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-25 16:45:00

EMA 5

5 Mins

SELL

2024-04-25 16:40:00

ADX

10 Mins

SELL

2024-04-25 16:10:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Good Articles to Share

Malaysia in Talks With Tycoons on Casino to Revive $100 Billion Forest City

2

save malaysia!

PM denies claims that govt issuing casino licence for Forest City

3

save malaysia!

TNG eWallet denies fraud activity in singer Zahid Baharuddin’s case, so how did his wife lose over RM10,000?

4

save malaysia!

High Court bins Musang King farmers’ bid to challenge land eviction notice in Pahang

5

BFM Podcast

Youth Debt: Be Serious About Financial Literacy

6

BFM Podcast

The Malaysian Context Of Non-Compete Clauses

7

BFM Podcast

Little Respite In China Property Market

8

BFM Podcast

US Corporate Results Driving Market Sentiment

Hot Stocks Today >

1

OPENSYS (M) BHD

1000

2

MALAYSIAN PACIFIC INDUSTRIES

415

3

PERAK TRANSIT BERHAD

390

4

HONG LEONG INDUSTRIES BHD

387

5

YTL POWER INTERNATIONAL BHD

278

6

SAPURA ENERGY BERHAD

250

7

MY E.G. SERVICES BHD

206

8

DAGANG NEXCHANGE BERHAD

203

9

GENTING BHD

192

10

MALAYAN BANKING BHD

181

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....