[NESTLE] YoY TTM 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- 2.94%

YoY- 20.74%

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
TTM Result
Revenue	4,067,843	3,908,794	3,841,259	3,660,736	3,336,094	3,193,933	3,029,761	5.03%
YoY %	4.07%	1.76%	4.93%	9.73%	4.45%	5.42%	-	-
Horiz. %	134.26%	129.01%	126.78%	120.83%	110.11%	105.42%	100.00%	-
PBT	496,537	493,673	452,536	429,573	368,454	343,077	311,271	8.09%
YoY %	0.58%	9.09%	5.35%	16.59%	7.40%	10.22%	-	-
Horiz. %	159.52%	158.60%	145.38%	138.01%	118.37%	110.22%	100.00%	-
Tax	-98,553	-88,738	-101,906	-103,702	-98,552	-74,470	-52,914	10.91%
YoY %	-11.06%	12.92%	1.73%	-5.23%	-32.34%	-40.74%	-	-
Horiz. %	186.25%	167.70%	192.59%	195.98%	186.25%	140.74%	100.00%	-
NP	397,984	404,935	350,630	325,871	269,902	268,607	258,357	7.46%
YoY %	-1.72%	15.49%	7.60%	20.74%	0.48%	3.97%	-	-
Horiz. %	154.04%	156.73%	135.72%	126.13%	104.47%	103.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	397,984	404,935	350,630	325,871	269,902	249,299	258,357	7.46%
YoY %	-1.72%	15.49%	7.60%	20.74%	8.26%	-3.51%	-	-
Horiz. %	154.04%	156.73%	135.72%	126.13%	104.47%	96.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.85%	17.98%	22.52%	24.14%	26.75%	21.71%	17.00%	-
YoY %	10.40%	-20.16%	-6.71%	-9.76%	23.22%	27.71%	-	-
Horiz. %	116.76%	105.76%	132.47%	142.00%	157.35%	127.71%	100.00%	-
Total Cost	3,669,859	3,503,859	3,490,629	3,334,865	3,066,192	2,925,326	2,771,404	4.78%
YoY %	4.74%	0.38%	4.67%	8.76%	4.82%	5.55%	-	-
Horiz. %	132.42%	126.43%	125.95%	120.33%	110.64%	105.55%	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	398,665	351,743	304,881	445,562	234,494	222,748	188,057	13.33%
YoY %	13.34%	15.37%	-31.57%	90.01%	5.27%	18.45%	-	-
Horiz. %	211.99%	187.04%	162.12%	236.93%	124.69%	118.45%	100.00%	-
Div Payout %	100.17%	86.86%	86.95%	136.73%	86.88%	89.35%	72.79%	-
YoY %	15.32%	-0.10%	-36.41%	57.38%	-2.76%	22.75%	-	-
Horiz. %	137.62%	119.33%	119.45%	187.84%	119.36%	122.75%	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	9.78%	10.36%	9.13%	8.90%	8.09%	8.41%	8.53%	-
YoY %	-5.60%	13.47%	2.58%	10.01%	-3.80%	-1.41%	-	-
Horiz. %	114.65%	121.45%	107.03%	104.34%	94.84%	98.59%	100.00%	-
ROE	84.86%	69.91%	68.27%	67.14%	52.08%	51.35%	63.69%	-
YoY %	21.38%	2.40%	1.68%	28.92%	1.42%	-19.38%	-	-
Horiz. %	133.24%	109.77%	107.19%	105.42%	81.77%	80.62%	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	1,734.81	1,666.90	1,638.00	1,561.14	1,422.73	1,361.83	1,292.04	5.03%
YoY %	4.07%	1.76%	4.92%	9.73%	4.47%	5.40%	-	-
Horiz. %	134.27%	129.01%	126.78%	120.83%	110.12%	105.40%	100.00%	-
EPS	169.73	172.68	149.52	138.97	115.10	106.30	110.18	7.46%
YoY %	-1.71%	15.49%	7.59%	20.74%	8.28%	-3.52%	-	-
Horiz. %	154.05%	156.73%	135.71%	126.13%	104.47%	96.48%	100.00%	-
DPS	170.00	150.00	130.00	190.00	100.00	95.00	80.20	13.33%
YoY %	13.33%	15.38%	-31.58%	90.00%	5.26%	18.45%	-	-
Horiz. %	211.97%	187.03%	162.09%	236.91%	124.69%	118.45%	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	1,734.69	1,666.86	1,638.06	1,561.08	1,422.64	1,362.02	1,292.01	5.03%
YoY %	4.07%	1.76%	4.93%	9.73%	4.45%	5.42%	-	-
Horiz. %	134.26%	129.01%	126.78%	120.83%	110.11%	105.42%	100.00%	-
EPS	169.72	172.68	149.52	138.96	115.10	106.31	110.17	7.46%
YoY %	-1.71%	15.49%	7.60%	20.73%	8.27%	-3.50%	-	-
Horiz. %	154.05%	156.74%	135.72%	126.13%	104.47%	96.50%	100.00%	-
DPS	170.01	150.00	130.01	190.01	100.00	94.99	80.20	13.33%
YoY %	13.34%	15.38%	-31.58%	90.01%	5.27%	18.44%	-	-
Horiz. %	211.98%	187.03%	162.11%	236.92%	124.69%	118.44%	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	2.72	2.10	1.91	1.86	1.69	1.66	1.84	6.72%
YoY %	29.52%	9.95%	2.69%	10.06%	1.81%	-9.78%	-	-
Horiz. %	147.83%	114.13%	103.80%	101.09%	91.85%	90.22%	100.00%	-
P/EPS	27.81	20.27	20.90	20.87	20.94	21.26	21.60	4.29%
YoY %	37.20%	-3.01%	0.14%	-0.33%	-1.51%	-1.57%	-	-
Horiz. %	128.75%	93.84%	96.76%	96.62%	96.94%	98.43%	100.00%	-
EY	3.60	4.93	4.78	4.79	4.78	4.70	4.63	-4.10%
YoY %	-26.98%	3.14%	-0.21%	0.21%	1.70%	1.51%	-	-
Horiz. %	77.75%	106.48%	103.24%	103.46%	103.24%	101.51%	100.00%	-
DY	3.60	4.29	4.16	6.55	4.15	4.20	3.37	1.10%
YoY %	-16.08%	3.12%	-36.49%	57.83%	-1.19%	24.63%	-	-
Horiz. %	106.82%	127.30%	123.44%	194.36%	123.15%	124.63%	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	2.76	2.37	2.06	1.73	1.69	1.72	1.93	6.14%
YoY %	16.46%	15.05%	19.08%	2.37%	-1.74%	-10.88%	-	-
Horiz. %	143.01%	122.80%	106.74%	89.64%	87.56%	89.12%	100.00%	-
P/EPS	28.22	22.86	22.61	19.43	20.94	22.01	22.60	3.76%
YoY %	23.45%	1.11%	16.37%	-7.21%	-4.86%	-2.61%	-	-
Horiz. %	124.87%	101.15%	100.04%	85.97%	92.65%	97.39%	100.00%	-
EY	3.54	4.37	4.42	5.15	4.78	4.54	4.42	-3.63%
YoY %	-18.99%	-1.13%	-14.17%	7.74%	5.29%	2.71%	-	-
Horiz. %	80.09%	98.87%	100.00%	116.52%	108.14%	102.71%	100.00%	-
DY	3.55	3.80	3.85	7.04	4.15	4.06	3.22	1.63%
YoY %	-6.58%	-1.30%	-45.31%	69.64%	2.22%	26.09%	-	-
Horiz. %	110.25%	118.01%	119.57%	218.63%	128.88%	126.09%	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