[NESTLE] QoQ Annualized 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- -6.69%

YoY- 23.78%

Quarter Report

KLSE June08 Report.pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	3,935,728	3,877,068	3,872,560	3,885,196	3,710,752	3,416,028	3,412,442	9.96%
YoY %	1.51%	0.12%	-0.33%	4.70%	8.63%	0.11%	-	-
Horiz. %	115.33%	113.62%	113.48%	113.85%	108.74%	100.11%	100.00%	-
PBT	521,616	441,353	448,740	446,982	499,032	395,298	457,041	9.20%
YoY %	18.19%	-1.65%	0.39%	-10.43%	26.24%	-13.51%	-	-
Horiz. %	114.13%	96.57%	98.18%	97.80%	109.19%	86.49%	100.00%	-
Tax	-120,200	-100,466	-97,262	-94,852	-121,652	-103,256	-112,772	4.34%
YoY %	-19.64%	-3.29%	-2.54%	22.03%	-17.82%	8.44%	-	-
Horiz. %	106.59%	89.09%	86.25%	84.11%	107.87%	91.56%	100.00%	-
NP	401,416	340,887	351,477	352,130	377,380	292,042	344,269	10.77%
YoY %	17.76%	-3.01%	-0.19%	-6.69%	29.22%	-15.17%	-	-
Horiz. %	116.60%	99.02%	102.09%	102.28%	109.62%	84.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,416	340,887	351,477	352,130	377,380	292,042	344,269	10.77%
YoY %	17.76%	-3.01%	-0.19%	-6.69%	29.22%	-15.17%	-	-
Horiz. %	116.60%	99.02%	102.09%	102.28%	109.62%	84.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.04%	22.76%	21.67%	21.22%	24.38%	26.12%	24.67%	-
YoY %	1.23%	5.03%	2.12%	-12.96%	-6.66%	5.88%	-	-
Horiz. %	93.39%	92.26%	87.84%	86.02%	98.82%	105.88%	100.00%	-
Total Cost	3,534,312	3,536,181	3,521,082	3,533,066	3,333,372	3,123,986	3,068,173	9.87%
YoY %	-0.05%	0.43%	-0.34%	5.99%	6.70%	1.82%	-	-
Horiz. %	115.19%	115.25%	114.76%	115.15%	108.64%	101.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	616,805	515,891	447,906	485,421	729,338	637,830	586,236	3.44%
YoY %	19.56%	15.18%	-7.73%	-33.44%	14.35%	8.80%	-	-
Horiz. %	105.21%	88.00%	76.40%	82.80%	124.41%	108.80%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	448,333	347,662	521,488	573,996	266,880	109,430	-
YoY %	-	28.96%	-33.33%	-9.15%	115.08%	143.88%	-	-
Horiz. %	-	409.70%	317.70%	476.55%	524.53%	243.88%	100.00%	-
Div Payout %	-	131.52%	98.91%	148.10%	152.10%	91.38%	31.79%	-
YoY %	-	32.97%	-33.21%	-2.63%	66.45%	187.45%	-	-
Horiz. %	-	413.72%	311.14%	465.87%	478.45%	287.45%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	616,805	515,891	447,906	485,421	729,338	637,830	586,236	3.44%
YoY %	19.56%	15.18%	-7.73%	-33.44%	14.35%	8.80%	-	-
Horiz. %	105.21%	88.00%	76.40%	82.80%	124.41%	108.80%	100.00%	-
NOSH	234,526	234,496	234,505	234,503	234,514	234,496	234,494	0.00%
YoY %	0.01%	-0.00%	0.00%	-0.00%	0.01%	0.00%	-	-
Horiz. %	100.01%	100.00%	100.00%	100.00%	100.01%	100.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	10.20%	8.79%	9.08%	9.06%	10.17%	8.55%	10.09%	-
YoY %	16.04%	-3.19%	0.22%	-10.91%	18.95%	-15.26%	-	-
Horiz. %	101.09%	87.12%	89.99%	89.79%	100.79%	84.74%	100.00%	-
ROE	65.08%	66.08%	78.47%	72.54%	51.74%	45.79%	58.73%	-
YoY %	-1.51%	-15.79%	8.17%	40.20%	12.99%	-22.03%	-	-
Horiz. %	110.81%	112.51%	133.61%	123.51%	88.10%	77.97%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	1,678.16	1,653.36	1,651.37	1,656.78	1,582.32	1,456.75	1,455.23	9.95%
YoY %	1.50%	0.12%	-0.33%	4.71%	8.62%	0.10%	-	-
Horiz. %	115.32%	113.62%	113.48%	113.85%	108.73%	100.10%	100.00%	-
EPS	171.16	145.37	149.88	150.16	160.92	124.54	146.81	10.76%
YoY %	17.74%	-3.01%	-0.19%	-6.69%	29.21%	-15.17%	-	-
Horiz. %	116.59%	99.02%	102.09%	102.28%	109.61%	84.83%	100.00%	-
DPS	0.00	191.19	148.25	222.38	244.76	113.81	46.67	-
YoY %	0.00%	28.96%	-33.33%	-9.14%	115.06%	143.86%	-	-
Horiz. %	0.00%	409.66%	317.66%	476.49%	524.45%	243.86%	100.00%	-
NAPS	2.63	2.20	1.91	2.07	3.11	2.72	2.50	3.43%
YoY %	19.55%	15.18%	-7.73%	-33.44%	14.34%	8.80%	-	-
Horiz. %	105.20%	88.00%	76.40%	82.80%	124.40%	108.80%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 234,490
RPS	1,678.35	1,653.33	1,651.41	1,656.80	1,582.41	1,456.73	1,455.20	9.96%
YoY %	1.51%	0.12%	-0.33%	4.70%	8.63%	0.11%	-	-
Horiz. %	115.33%	113.62%	113.48%	113.85%	108.74%	100.11%	100.00%	-
EPS	171.18	145.37	149.88	150.16	160.93	124.54	146.81	10.77%
YoY %	17.75%	-3.01%	-0.19%	-6.69%	29.22%	-15.17%	-	-
Horiz. %	116.60%	99.02%	102.09%	102.28%	109.62%	84.83%	100.00%	-
DPS	0.00	191.19	148.26	222.38	244.77	113.81	46.67	-
YoY %	0.00%	28.96%	-33.33%	-9.15%	115.07%	143.86%	-	-
Horiz. %	0.00%	409.66%	317.68%	476.49%	524.47%	243.86%	100.00%	-
NAPS	2.6303	2.20	1.91	2.07	3.1102	2.72	2.4999	3.44%
YoY %	19.56%	15.18%	-7.73%	-33.44%	14.35%	8.80%	-	-
Horiz. %	105.22%	88.00%	76.40%	82.80%	124.41%	108.80%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	29.50	27.00	27.25	29.00	27.75	26.25	24.30	-
P/RPS	1.76	1.63	1.65	1.75	1.75	1.80	1.67	3.55%
YoY %	7.98%	-1.21%	-5.71%	0.00%	-2.78%	7.78%	-	-
Horiz. %	105.39%	97.60%	98.80%	104.79%	104.79%	107.78%	100.00%	-
P/EPS	17.24	18.57	18.18	19.31	17.24	21.08	16.55	2.75%
YoY %	-7.16%	2.15%	-5.85%	12.01%	-18.22%	27.37%	-	-
Horiz. %	104.17%	112.21%	109.85%	116.68%	104.17%	127.37%	100.00%	-
EY	5.80	5.38	5.50	5.18	5.80	4.74	6.04	-2.66%
YoY %	7.81%	-2.18%	6.18%	-10.69%	22.36%	-21.52%	-	-
Horiz. %	96.03%	89.07%	91.06%	85.76%	96.03%	78.48%	100.00%	-
DY	0.00	7.08	5.44	7.67	8.82	4.34	1.92	-
YoY %	0.00%	30.15%	-29.07%	-13.04%	103.23%	126.04%	-	-
Horiz. %	0.00%	368.75%	283.33%	399.48%	459.38%	226.04%	100.00%	-
P/NAPS	11.22	12.27	14.27	14.01	8.92	9.65	9.72	10.03%
YoY %	-8.56%	-14.02%	1.86%	57.06%	-7.56%	-0.72%	-	-
Horiz. %	115.43%	126.23%	146.81%	144.14%	91.77%	99.28%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	15/04/09	26/02/09	30/10/08	07/08/08	23/04/08	28/02/08	25/10/07	-
Price	29.50	27.50	27.75	27.00	30.00	26.25	23.90	-
P/RPS	1.76	1.66	1.68	1.63	1.90	1.80	1.64	4.81%
YoY %	6.02%	-1.19%	3.07%	-14.21%	5.56%	9.76%	-	-
Horiz. %	107.32%	101.22%	102.44%	99.39%	115.85%	109.76%	100.00%	-
P/EPS	17.24	18.92	18.51	17.98	18.64	21.08	16.28	3.88%
YoY %	-8.88%	2.22%	2.95%	-3.54%	-11.57%	29.48%	-	-
Horiz. %	105.90%	116.22%	113.70%	110.44%	114.50%	129.48%	100.00%	-
EY	5.80	5.29	5.40	5.56	5.36	4.74	6.14	-3.72%
YoY %	9.64%	-2.04%	-2.88%	3.73%	13.08%	-22.80%	-	-
Horiz. %	94.46%	86.16%	87.95%	90.55%	87.30%	77.20%	100.00%	-
DY	0.00	6.95	5.34	8.24	8.16	4.34	1.95	-
YoY %	0.00%	30.15%	-35.19%	0.98%	88.02%	122.56%	-	-
Horiz. %	0.00%	356.41%	273.85%	422.56%	418.46%	222.56%	100.00%	-
P/NAPS	11.22	12.50	14.53	13.04	9.65	9.65	9.56	11.25%
YoY %	-10.24%	-13.97%	11.43%	35.13%	0.00%	0.94%	-	-
Horiz. %	117.36%	130.75%	151.99%	136.40%	100.94%	100.94%	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