[NESTLE] YoY Cumulative 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- 86.62%

YoY- 23.78%

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
Cumulative Result
Revenue	2,112,874	2,071,350	1,906,789	1,942,598	1,697,890	1,637,337	1,570,845	5.06%
YoY %	2.00%	8.63%	-1.84%	14.41%	3.70%	4.23%	-	-
Horiz. %	134.51%	131.86%	121.39%	123.67%	108.09%	104.23%	100.00%	-
PBT	318,881	288,088	234,675	223,491	189,216	184,046	172,223	10.80%
YoY %	10.69%	22.76%	5.00%	18.11%	2.81%	6.86%	-	-
Horiz. %	185.16%	167.28%	136.26%	129.77%	109.87%	106.86%	100.00%	-
Tax	-73,343	-49,136	-48,866	-47,426	-46,980	-47,493	-18,321	25.99%
YoY %	-49.27%	-0.55%	-3.04%	-0.95%	1.08%	-159.23%	-	-
Horiz. %	400.32%	268.19%	266.72%	258.86%	256.43%	259.23%	100.00%	-
NP	245,538	238,952	185,809	176,065	142,236	136,553	153,902	8.09%
YoY %	2.76%	28.60%	5.53%	23.78%	4.16%	-11.27%	-	-
Horiz. %	159.54%	155.26%	120.73%	114.40%	92.42%	88.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	245,538	238,952	185,809	176,065	142,236	136,553	153,902	8.09%
YoY %	2.76%	28.60%	5.53%	23.78%	4.16%	-11.27%	-	-
Horiz. %	159.54%	155.26%	120.73%	114.40%	92.42%	88.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.00%	17.06%	20.82%	21.22%	24.83%	25.80%	10.64%	-
YoY %	34.82%	-18.06%	-1.89%	-14.54%	-3.76%	142.48%	-	-
Horiz. %	216.17%	160.34%	195.68%	199.44%	233.36%	242.48%	100.00%	-
Total Cost	1,867,336	1,832,398	1,720,980	1,766,533	1,555,654	1,500,784	1,416,943	4.70%
YoY %	1.91%	6.47%	-2.58%	13.56%	3.66%	5.92%	-	-
Horiz. %	131.79%	129.32%	121.46%	124.67%	109.79%	105.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	468,989	579,206	513,530	485,421	518,287	485,427	405,684	2.44%
YoY %	-19.03%	12.79%	5.79%	-6.34%	6.77%	19.66%	-	-
Horiz. %	115.60%	142.77%	126.58%	119.65%	127.76%	119.66%	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	128,972	117,248	117,244	260,744	82,081	82,077	59,093	13.88%
YoY %	10.00%	0.00%	-55.03%	217.67%	0.00%	38.89%	-	-
Horiz. %	218.25%	198.41%	198.41%	441.24%	138.90%	138.89%	100.00%	-
Div Payout %	52.53%	49.07%	63.10%	148.10%	57.71%	60.11%	38.40%	-
YoY %	7.05%	-22.23%	-57.39%	156.63%	-3.99%	56.54%	-	-
Horiz. %	136.80%	127.79%	164.32%	385.68%	150.29%	156.54%	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	468,989	579,206	513,530	485,421	518,287	485,427	405,684	2.44%
YoY %	-19.03%	12.79%	5.79%	-6.34%	6.77%	19.66%	-	-
Horiz. %	115.60%	142.77%	126.58%	119.65%	127.76%	119.66%	100.00%	-
NOSH	234,494	234,496	234,488	234,503	234,519	234,506	234,499	-0.00%
YoY %	-0.00%	0.00%	-0.01%	-0.01%	0.01%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.01%	100.00%	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	11.62%	11.54%	9.74%	9.06%	8.38%	8.34%	9.80%	-
YoY %	0.69%	18.48%	7.51%	8.11%	0.48%	-14.90%	-	-
Horiz. %	118.57%	117.76%	99.39%	92.45%	85.51%	85.10%	100.00%	-
ROE	52.35%	41.26%	36.18%	36.27%	27.44%	28.13%	37.94%	-
YoY %	26.88%	14.04%	-0.25%	32.18%	-2.45%	-25.86%	-	-
Horiz. %	137.98%	108.75%	95.36%	95.60%	72.32%	74.14%	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	901.03	883.32	813.17	828.39	723.99	698.21	669.87	5.06%
YoY %	2.00%	8.63%	-1.84%	14.42%	3.69%	4.23%	-	-
Horiz. %	134.51%	131.86%	121.39%	123.66%	108.08%	104.23%	100.00%	-
EPS	104.71	101.90	79.24	75.08	60.65	58.23	65.63	8.09%
YoY %	2.76%	28.60%	5.54%	23.79%	4.16%	-11.28%	-	-
Horiz. %	159.55%	155.26%	120.74%	114.40%	92.41%	88.72%	100.00%	-
DPS	55.00	50.00	50.00	111.19	35.00	35.00	25.20	13.88%
YoY %	10.00%	0.00%	-55.03%	217.69%	0.00%	38.89%	-	-
Horiz. %	218.25%	198.41%	198.41%	441.23%	138.89%	138.89%	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	901.01	883.30	813.13	828.40	724.05	698.22	669.87	5.06%
YoY %	2.00%	8.63%	-1.84%	14.41%	3.70%	4.23%	-	-
Horiz. %	134.51%	131.86%	121.39%	123.67%	108.09%	104.23%	100.00%	-
EPS	104.71	101.90	79.24	75.08	60.66	58.23	65.63	8.09%
YoY %	2.76%	28.60%	5.54%	23.77%	4.17%	-11.28%	-	-
Horiz. %	159.55%	155.26%	120.74%	114.40%	92.43%	88.72%	100.00%	-
DPS	55.00	50.00	50.00	111.19	35.00	35.00	25.20	13.88%
YoY %	10.00%	0.00%	-55.03%	217.69%	0.00%	38.89%	-	-
Horiz. %	218.25%	198.41%	198.41%	441.23%	138.89%	138.89%	100.00%	-
NAPS	2.00	2.47	2.1899	2.07	2.2102	2.0701	1.73	2.44%
YoY %	-19.03%	12.79%	5.79%	-6.34%	6.77%	19.66%	-	-
Horiz. %	115.61%	142.77%	126.58%	119.65%	127.76%	119.66%	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	5.24	3.96	3.84	3.50	3.33	3.24	3.55	6.70%
YoY %	32.32%	3.12%	9.71%	5.11%	2.78%	-8.73%	-	-
Horiz. %	147.61%	111.55%	108.17%	98.59%	93.80%	91.27%	100.00%	-
P/EPS	45.08	34.35	39.44	38.63	39.74	38.81	36.26	3.69%
YoY %	31.24%	-12.91%	2.10%	-2.79%	2.40%	7.03%	-	-
Horiz. %	124.32%	94.73%	108.77%	106.54%	109.60%	107.03%	100.00%	-
EY	2.22	2.91	2.54	2.59	2.52	2.58	2.76	-3.56%
YoY %	-23.71%	14.57%	-1.93%	2.78%	-2.33%	-6.52%	-	-
Horiz. %	80.43%	105.43%	92.03%	93.84%	91.30%	93.48%	100.00%	-
DY	1.17	1.43	1.60	3.83	1.45	1.55	1.06	1.65%
YoY %	-18.18%	-10.63%	-58.22%	164.14%	-6.45%	46.23%	-	-
Horiz. %	110.38%	134.91%	150.94%	361.32%	136.79%	146.23%	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	5.32	4.47	4.16	3.26	3.33	3.35	3.72	6.14%
YoY %	19.02%	7.45%	27.61%	-2.10%	-0.60%	-9.95%	-	-
Horiz. %	143.01%	120.16%	111.83%	87.63%	89.52%	90.05%	100.00%	-
P/EPS	45.75	38.74	42.66	35.96	39.74	40.19	37.94	3.16%
YoY %	18.09%	-9.19%	18.63%	-9.51%	-1.12%	5.93%	-	-
Horiz. %	120.59%	102.11%	112.44%	94.78%	104.74%	105.93%	100.00%	-
EY	2.19	2.58	2.34	2.78	2.52	2.49	2.64	-3.06%
YoY %	-15.12%	10.26%	-15.83%	10.32%	1.20%	-5.68%	-	-
Horiz. %	82.95%	97.73%	88.64%	105.30%	95.45%	94.32%	100.00%	-
DY	1.15	1.27	1.48	4.12	1.45	1.50	1.01	2.18%
YoY %	-9.45%	-14.19%	-64.08%	184.14%	-3.33%	48.51%	-	-
Horiz. %	113.86%	125.74%	146.53%	407.92%	143.56%	148.51%	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