[NESTLE] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

23-Apr-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 8.4%

YoY- 19.86%

Quarter Report

KLSE March08 Report.pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	3,877,068	3,761,116	3,660,736	3,499,266	3,416,028	3,347,127	3,336,094	10.48%
YoY %	3.08%	2.74%	4.61%	2.44%	2.06%	0.33%	-	-
Horiz. %	116.22%	112.74%	109.73%	104.89%	102.40%	100.33%	100.00%	-
PBT	441,352	389,071	429,573	426,431	395,298	415,565	368,454	12.72%
YoY %	13.44%	-9.43%	0.74%	7.88%	-4.88%	12.79%	-	-
Horiz. %	119.78%	105.60%	116.59%	115.74%	107.29%	112.79%	100.00%	-
Tax	-100,466	-91,624	-103,702	-109,871	-103,256	-105,890	-98,552	1.28%
YoY %	-9.65%	11.65%	5.61%	-6.41%	2.49%	-7.45%	-	-
Horiz. %	101.94%	92.97%	105.23%	111.49%	104.77%	107.45%	100.00%	-
NP	340,886	297,447	325,871	316,560	292,042	309,675	269,902	16.76%
YoY %	14.60%	-8.72%	2.94%	8.40%	-5.69%	14.74%	-	-
Horiz. %	126.30%	110.21%	120.74%	117.29%	108.20%	114.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	340,886	297,447	325,871	316,560	292,042	309,675	269,902	16.76%
YoY %	14.60%	-8.72%	2.94%	8.40%	-5.69%	14.74%	-	-
Horiz. %	126.30%	110.21%	120.74%	117.29%	108.20%	114.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.76%	23.55%	24.14%	25.77%	26.12%	25.48%	26.75%	-
YoY %	-3.35%	-2.44%	-6.33%	-1.34%	2.51%	-4.75%	-	-
Horiz. %	85.08%	88.04%	90.24%	96.34%	97.64%	95.25%	100.00%	-
Total Cost	3,536,182	3,463,669	3,334,865	3,182,706	3,123,986	3,037,452	3,066,192	9.92%
YoY %	2.09%	3.86%	4.78%	1.88%	2.85%	-0.94%	-	-
Horiz. %	115.33%	112.96%	108.76%	103.80%	101.88%	99.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	515,975	447,911	485,395	729,338	637,871	586,279	518,212	-0.28%
YoY %	15.20%	-7.72%	-33.45%	14.34%	8.80%	13.13%	-	-
Horiz. %	99.57%	86.43%	93.67%	140.74%	123.09%	113.13%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	448,371	445,562	445,562	375,214	266,886	234,494	234,494	53.75%
YoY %	0.63%	0.00%	18.75%	40.59%	13.81%	0.00%	-	-
Horiz. %	191.21%	190.01%	190.01%	160.01%	113.81%	100.00%	100.00%	-
Div Payout %	131.53%	149.80%	136.73%	118.53%	91.39%	75.72%	86.88%	-
YoY %	-12.20%	9.56%	15.35%	29.70%	20.69%	-12.85%	-	-
Horiz. %	151.39%	172.42%	157.38%	136.43%	105.19%	87.15%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	515,975	447,911	485,395	729,338	637,871	586,279	518,212	-0.28%
YoY %	15.20%	-7.72%	-33.45%	14.34%	8.80%	13.13%	-	-
Horiz. %	99.57%	86.43%	93.67%	140.74%	123.09%	113.13%	100.00%	-
NOSH	234,534	234,508	234,490	234,514	234,511	234,511	234,485	0.01%
YoY %	0.01%	0.01%	-0.01%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.02%	100.01%	100.00%	100.01%	100.01%	100.01%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	8.79%	7.91%	8.90%	9.05%	8.55%	9.25%	8.09%	-
YoY %	11.13%	-11.12%	-1.66%	5.85%	-7.57%	14.34%	-	-
Horiz. %	108.65%	97.78%	110.01%	111.87%	105.69%	114.34%	100.00%	-
ROE	66.07%	66.41%	67.14%	43.40%	45.78%	52.82%	52.08%	-
YoY %	-0.51%	-1.09%	54.70%	-5.20%	-13.33%	1.42%	-	-
Horiz. %	126.86%	127.52%	128.92%	83.33%	87.90%	101.42%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	1,653.09	1,603.83	1,561.14	1,492.13	1,456.66	1,427.28	1,422.73	10.47%
YoY %	3.07%	2.73%	4.62%	2.44%	2.06%	0.32%	-	-
Horiz. %	116.19%	112.73%	109.73%	104.88%	102.38%	100.32%	100.00%	-
EPS	145.35	126.84	138.97	134.99	124.53	132.05	115.10	16.74%
YoY %	14.59%	-8.73%	2.95%	8.40%	-5.69%	14.73%	-	-
Horiz. %	126.28%	110.20%	120.74%	117.28%	108.19%	114.73%	100.00%	-
DPS	191.19	190.00	190.00	160.00	113.81	100.00	100.00	53.74%
YoY %	0.63%	0.00%	18.75%	40.59%	13.81%	0.00%	-	-
Horiz. %	191.19%	190.00%	190.00%	160.00%	113.81%	100.00%	100.00%	-
NAPS	2.20	1.91	2.07	3.11	2.72	2.50	2.21	-0.30%
YoY %	15.18%	-7.73%	-33.44%	14.34%	8.80%	13.12%	-	-
Horiz. %	99.55%	86.43%	93.67%	140.72%	123.08%	113.12%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 234,514
RPS	1,653.33	1,603.89	1,561.08	1,492.22	1,456.73	1,427.35	1,422.64	10.48%
YoY %	3.08%	2.74%	4.61%	2.44%	2.06%	0.33%	-	-
Horiz. %	116.22%	112.74%	109.73%	104.89%	102.40%	100.33%	100.00%	-
EPS	145.37	126.84	138.96	134.99	124.54	132.06	115.10	16.75%
YoY %	14.61%	-8.72%	2.94%	8.39%	-5.69%	14.74%	-	-
Horiz. %	126.30%	110.20%	120.73%	117.28%	108.20%	114.74%	100.00%	-
DPS	191.20	190.01	190.01	160.01	113.81	100.00	100.00	53.74%
YoY %	0.63%	0.00%	18.75%	40.59%	13.81%	0.00%	-	-
Horiz. %	191.20%	190.01%	190.01%	160.01%	113.81%	100.00%	100.00%	-
NAPS	2.2003	1.9101	2.0699	3.1102	2.7201	2.5001	2.2099	-0.28%
YoY %	15.19%	-7.72%	-33.45%	14.34%	8.80%	13.13%	-	-
Horiz. %	99.57%	86.43%	93.66%	140.74%	123.09%	113.13%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	27.00	27.25	29.00	27.75	26.25	24.30	24.10	-
P/RPS	1.63	1.70	1.86	1.86	1.80	1.70	1.69	-2.37%
YoY %	-4.12%	-8.60%	0.00%	3.33%	5.88%	0.59%	-	-
Horiz. %	96.45%	100.59%	110.06%	110.06%	106.51%	100.59%	100.00%	-
P/EPS	18.58	21.48	20.87	20.56	21.08	18.40	20.94	-7.62%
YoY %	-13.50%	2.92%	1.51%	-2.47%	14.57%	-12.13%	-	-
Horiz. %	88.73%	102.58%	99.67%	98.19%	100.67%	87.87%	100.00%	-
EY	5.38	4.65	4.79	4.86	4.74	5.43	4.78	8.16%
YoY %	15.70%	-2.92%	-1.44%	2.53%	-12.71%	13.60%	-	-
Horiz. %	112.55%	97.28%	100.21%	101.67%	99.16%	113.60%	100.00%	-
DY	7.08	6.97	6.55	5.77	4.34	4.12	4.15	42.54%
YoY %	1.58%	6.41%	13.52%	32.95%	5.34%	-0.72%	-	-
Horiz. %	170.60%	167.95%	157.83%	139.04%	104.58%	99.28%	100.00%	-
P/NAPS	12.27	14.27	14.01	8.92	9.65	9.72	10.90	8.17%
YoY %	-14.02%	1.86%	57.06%	-7.56%	-0.72%	-10.83%	-	-
Horiz. %	112.57%	130.92%	128.53%	81.83%	88.53%	89.17%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	30/10/08	07/08/08	23/04/08	28/02/08	25/10/07	09/08/07	-
Price	27.50	27.75	27.00	30.00	26.25	23.90	24.10	-
P/RPS	1.66	1.73	1.73	2.01	1.80	1.67	1.69	-1.18%
YoY %	-4.05%	0.00%	-13.93%	11.67%	7.78%	-1.18%	-	-
Horiz. %	98.22%	102.37%	102.37%	118.93%	106.51%	98.82%	100.00%	-
P/EPS	18.92	21.88	19.43	22.22	21.08	18.10	20.94	-6.51%
YoY %	-13.53%	12.61%	-12.56%	5.41%	16.46%	-13.56%	-	-
Horiz. %	90.35%	104.49%	92.79%	106.11%	100.67%	86.44%	100.00%	-
EY	5.29	4.57	5.15	4.50	4.74	5.53	4.78	6.95%
YoY %	15.75%	-11.26%	14.44%	-5.06%	-14.29%	15.69%	-	-
Horiz. %	110.67%	95.61%	107.74%	94.14%	99.16%	115.69%	100.00%	-
DY	6.95	6.85	7.04	5.33	4.34	4.18	4.15	40.80%
YoY %	1.46%	-2.70%	32.08%	22.81%	3.83%	0.72%	-	-
Horiz. %	167.47%	165.06%	169.64%	128.43%	104.58%	100.72%	100.00%	-
P/NAPS	12.50	14.53	13.04	9.65	9.65	9.56	10.90	9.51%
YoY %	-13.97%	11.43%	35.13%	0.00%	0.94%	-12.29%	-	-
Horiz. %	114.68%	133.30%	119.63%	88.53%	88.53%	87.71%	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