[NESTLE] QoQ TTM Result on 31-Mar-2001 [#1]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

18-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- 5.11%

YoY- 12.35%

Quarter Report

KLSE Announcement 08052001.xls

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	2,585,708	2,507,206	2,426,589	2,326,415	2,202,451	2,185,554	2,114,818	14.29%
YoY %	3.13%	3.32%	4.31%	5.63%	0.77%	3.34%	-	-
Horiz. %	122.27%	118.55%	114.74%	110.01%	104.14%	103.34%	100.00%	-
PBT	264,744	266,775	261,587	266,410	254,995	269,347	272,023	-1.78%
YoY %	-0.76%	1.98%	-1.81%	4.48%	-5.33%	-0.98%	-	-
Horiz. %	97.32%	98.07%	96.16%	97.94%	93.74%	99.02%	100.00%	-
Tax	-60,794	-63,296	-56,478	-53,608	-52,543	-40,224	-22,480	93.75%
YoY %	3.95%	-12.07%	-5.35%	-2.03%	-30.63%	-78.93%	-	-
Horiz. %	270.44%	281.57%	251.24%	238.47%	233.73%	178.93%	100.00%	-
NP	203,950	203,479	205,109	212,802	202,452	229,123	249,543	-12.55%
YoY %	0.23%	-0.79%	-3.62%	5.11%	-11.64%	-8.18%	-	-
Horiz. %	81.73%	81.54%	82.19%	85.28%	81.13%	91.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	203,950	203,479	205,109	212,802	202,452	229,123	249,543	-12.55%
YoY %	0.23%	-0.79%	-3.62%	5.11%	-11.64%	-8.18%	-	-
Horiz. %	81.73%	81.54%	82.19%	85.28%	81.13%	91.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.96%	23.73%	21.59%	20.12%	20.61%	14.93%	8.26%	-
YoY %	-3.24%	9.91%	7.31%	-2.38%	38.04%	80.75%	-	-
Horiz. %	277.97%	287.29%	261.38%	243.58%	249.52%	180.75%	100.00%	-
Total Cost	2,381,758	2,303,727	2,221,480	2,113,613	1,999,999	1,956,431	1,865,275	17.64%
YoY %	3.39%	3.70%	5.10%	5.68%	2.23%	4.89%	-	-
Horiz. %	127.69%	123.51%	119.10%	113.31%	107.22%	104.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	415,130	365,851	314,240	311,837	250,944	349,356	295,485	25.36%
YoY %	13.47%	16.42%	0.77%	24.27%	-28.17%	18.23%	-	-
Horiz. %	140.49%	123.81%	106.35%	105.53%	84.93%	118.23%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	242,103	272,045	272,045	267,356	267,356	288,409	288,409	-10.98%
YoY %	-11.01%	0.00%	1.75%	0.00%	-7.30%	0.00%	-	-
Horiz. %	83.94%	94.33%	94.33%	92.70%	92.70%	100.00%	100.00%	-
Div Payout %	118.71%	133.70%	132.63%	125.64%	132.06%	125.88%	115.57%	-
YoY %	-11.21%	0.81%	5.56%	-4.86%	4.91%	8.92%	-	-
Horiz. %	102.72%	115.69%	114.76%	108.71%	114.27%	108.92%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	415,130	365,851	314,240	311,837	250,944	349,356	295,485	25.36%
YoY %	13.47%	16.42%	0.77%	24.27%	-28.17%	18.23%	-	-
Horiz. %	140.49%	123.81%	106.35%	105.53%	84.93%	118.23%	100.00%	-
NOSH	234,536	234,520	234,508	234,464	234,527	234,467	234,512	0.00%
YoY %	0.01%	0.01%	0.02%	-0.03%	0.03%	-0.02%	-	-
Horiz. %	100.01%	100.00%	100.00%	99.98%	100.01%	99.98%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	7.89%	8.12%	8.45%	9.15%	9.19%	10.48%	11.80%	-
YoY %	-2.83%	-3.91%	-7.65%	-0.44%	-12.31%	-11.19%	-	-
Horiz. %	66.86%	68.81%	71.61%	77.54%	77.88%	88.81%	100.00%	-
ROE	49.13%	55.62%	65.27%	68.24%	80.68%	65.58%	84.45%	-
YoY %	-11.67%	-14.78%	-4.35%	-15.42%	23.03%	-22.34%	-	-
Horiz. %	58.18%	65.86%	77.29%	80.81%	95.54%	77.66%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	1,102.47	1,069.08	1,034.76	992.22	939.10	932.13	901.79	14.29%
YoY %	3.12%	3.32%	4.29%	5.66%	0.75%	3.36%	-	-
Horiz. %	122.25%	118.55%	114.75%	110.03%	104.14%	103.36%	100.00%	-
EPS	86.96	86.76	87.46	90.76	86.32	97.72	106.41	-12.55%
YoY %	0.23%	-0.80%	-3.64%	5.14%	-11.67%	-8.17%	-	-
Horiz. %	81.72%	81.53%	82.19%	85.29%	81.12%	91.83%	100.00%	-
DPS	103.23	116.00	116.00	114.00	114.00	123.00	123.00	-10.99%
YoY %	-11.01%	0.00%	1.75%	0.00%	-7.32%	0.00%	-	-
Horiz. %	83.93%	94.31%	94.31%	92.68%	92.68%	100.00%	100.00%	-
NAPS	1.77	1.56	1.34	1.33	1.07	1.49	1.26	25.35%
YoY %	13.46%	16.42%	0.75%	24.30%	-28.19%	18.25%	-	-
Horiz. %	140.48%	123.81%	106.35%	105.56%	84.92%	118.25%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 234,464
RPS	1,102.65	1,069.17	1,034.79	992.07	939.21	932.01	901.84	14.30%
YoY %	3.13%	3.32%	4.31%	5.63%	0.77%	3.35%	-	-
Horiz. %	122.27%	118.55%	114.74%	110.01%	104.14%	103.35%	100.00%	-
EPS	86.97	86.77	87.47	90.75	86.33	97.71	106.41	-12.55%
YoY %	0.23%	-0.80%	-3.61%	5.12%	-11.65%	-8.18%	-	-
Horiz. %	81.73%	81.54%	82.20%	85.28%	81.13%	91.82%	100.00%	-
DPS	103.24	116.01	116.01	114.01	114.01	122.99	122.99	-10.98%
YoY %	-11.01%	0.00%	1.75%	0.00%	-7.30%	0.00%	-	-
Horiz. %	83.94%	94.32%	94.32%	92.70%	92.70%	100.00%	100.00%	-
NAPS	1.7703	1.5601	1.34	1.3298	1.0701	1.4898	1.2601	25.35%
YoY %	13.47%	16.43%	0.77%	24.27%	-28.17%	18.23%	-	-
Horiz. %	140.49%	123.81%	106.34%	105.53%	84.92%	118.23%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	20.50	20.20	20.00	20.40	21.00	20.00	17.60	-
P/RPS	1.86	1.89	1.93	2.06	2.24	2.15	1.95	-3.09%
YoY %	-1.59%	-2.07%	-6.31%	-8.04%	4.19%	10.26%	-	-
Horiz. %	95.38%	96.92%	98.97%	105.64%	114.87%	110.26%	100.00%	-
P/EPS	23.57	23.28	22.87	22.48	24.33	20.47	16.54	26.55%
YoY %	1.25%	1.79%	1.73%	-7.60%	18.86%	23.76%	-	-
Horiz. %	142.50%	140.75%	138.27%	135.91%	147.10%	123.76%	100.00%	-
EY	4.24	4.30	4.37	4.45	4.11	4.89	6.05	-21.04%
YoY %	-1.40%	-1.60%	-1.80%	8.27%	-15.95%	-19.17%	-	-
Horiz. %	70.08%	71.07%	72.23%	73.55%	67.93%	80.83%	100.00%	-
DY	5.04	5.74	5.80	5.59	5.43	6.15	6.99	-19.54%
YoY %	-12.20%	-1.03%	3.76%	2.95%	-11.71%	-12.02%	-	-
Horiz. %	72.10%	82.12%	82.98%	79.97%	77.68%	87.98%	100.00%	-
P/NAPS	11.58	12.95	14.93	15.34	19.63	13.42	13.97	-11.72%
YoY %	-10.58%	-13.26%	-2.67%	-21.85%	46.27%	-3.94%	-	-
Horiz. %	82.89%	92.70%	106.87%	109.81%	140.52%	96.06%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/02/02	06/11/01	10/08/01	18/05/01	27/02/01	22/11/00	23/08/00	-
Price	19.30	20.20	20.30	20.20	20.40	19.00	19.00	-
P/RPS	1.75	1.89	1.96	2.04	2.17	2.04	2.11	-11.69%
YoY %	-7.41%	-3.57%	-3.92%	-5.99%	6.37%	-3.32%	-	-
Horiz. %	82.94%	89.57%	92.89%	96.68%	102.84%	96.68%	100.00%	-
P/EPS	22.19	23.28	23.21	22.26	23.63	19.44	17.86	15.52%
YoY %	-4.68%	0.30%	4.27%	-5.80%	21.55%	8.85%	-	-
Horiz. %	124.24%	130.35%	129.96%	124.64%	132.31%	108.85%	100.00%	-
EY	4.51	4.30	4.31	4.49	4.23	5.14	5.60	-13.40%
YoY %	4.88%	-0.23%	-4.01%	6.15%	-17.70%	-8.21%	-	-
Horiz. %	80.54%	76.79%	76.96%	80.18%	75.54%	91.79%	100.00%	-
DY	5.35	5.74	5.71	5.64	5.59	6.47	6.47	-11.87%
YoY %	-6.79%	0.53%	1.24%	0.89%	-13.60%	0.00%	-	-
Horiz. %	82.69%	88.72%	88.25%	87.17%	86.40%	100.00%	100.00%	-
P/NAPS	10.90	12.95	15.15	15.19	19.07	12.75	15.08	-19.41%
YoY %	-15.83%	-14.52%	-0.26%	-20.35%	49.57%	-15.45%	-	-
Horiz. %	72.28%	85.88%	100.46%	100.73%	126.46%	84.55%	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