[NESTLE] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

25-Oct-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 81.53%

YoY- 21.37%

Quarter Report

KLSEreporting- Sept 2007.xls

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	3,062,426	2,793,601	2,904,420	2,559,332	2,487,746	2,353,621	2,190,192	5.74%
YoY %	9.62%	-3.82%	13.48%	2.88%	5.70%	7.46%	-	-
Horiz. %	139.82%	127.55%	132.61%	116.85%	113.59%	107.46%	100.00%	-
PBT	420,740	341,086	336,555	342,781	290,501	268,650	246,029	9.35%
YoY %	23.35%	1.35%	-1.82%	18.00%	8.13%	9.19%	-	-
Horiz. %	171.01%	138.64%	136.79%	139.33%	118.08%	109.19%	100.00%	-
Tax	-68,601	-75,517	-72,947	-84,579	-77,755	-45,298	-64,590	1.00%
YoY %	9.16%	-3.52%	13.75%	-8.78%	-71.65%	29.87%	-	-
Horiz. %	106.21%	116.92%	112.94%	130.95%	120.38%	70.13%	100.00%	-
NP	352,139	265,569	263,608	258,202	212,746	223,352	181,439	11.67%
YoY %	32.60%	0.74%	2.09%	21.37%	-4.75%	23.10%	-	-
Horiz. %	194.08%	146.37%	145.29%	142.31%	117.25%	123.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	352,139	265,569	263,608	258,202	212,746	223,352	181,439	11.67%
YoY %	32.60%	0.74%	2.09%	21.37%	-4.75%	23.10%	-	-
Horiz. %	194.08%	146.37%	145.29%	142.31%	117.25%	123.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.30%	22.14%	21.67%	24.67%	26.77%	16.86%	26.25%	-
YoY %	-26.38%	2.17%	-12.16%	-7.84%	58.78%	-35.77%	-	-
Horiz. %	62.10%	84.34%	82.55%	93.98%	101.98%	64.23%	100.00%	-
Total Cost	2,710,287	2,528,032	2,640,812	2,301,130	2,275,000	2,130,269	2,008,753	5.11%
YoY %	7.21%	-4.27%	14.76%	1.15%	6.79%	6.05%	-	-
Horiz. %	134.92%	125.85%	131.47%	114.56%	113.25%	106.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	689,411	597,969	447,906	586,236	513,573	410,358	321,276	13.56%
YoY %	15.29%	33.50%	-23.60%	14.15%	25.15%	27.73%	-	-
Horiz. %	214.59%	186.12%	139.41%	182.47%	159.85%	127.73%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	117,246	117,249	260,747	82,073	82,077	59,091	82,077	6.12%
YoY %	-0.00%	-55.03%	217.70%	-0.00%	38.90%	-28.01%	-	-
Horiz. %	142.85%	142.85%	317.69%	100.00%	100.00%	71.99%	100.00%	-
Div Payout %	33.30%	44.15%	98.91%	31.79%	38.58%	26.46%	45.24%	-
YoY %	-24.58%	-55.36%	211.14%	-17.60%	45.80%	-41.51%	-	-
Horiz. %	73.61%	97.59%	218.63%	70.27%	85.28%	58.49%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	689,411	597,969	447,906	586,236	513,573	410,358	321,276	13.56%
YoY %	15.29%	33.50%	-23.60%	14.15%	25.15%	27.73%	-	-
Horiz. %	214.59%	186.12%	139.41%	182.47%	159.85%	127.73%	100.00%	-
NOSH	234,493	234,498	234,505	234,494	234,508	234,490	234,508	-0.00%
YoY %	-0.00%	-0.00%	0.00%	-0.01%	0.01%	-0.01%	-	-
Horiz. %	99.99%	100.00%	100.00%	99.99%	100.00%	99.99%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	11.50%	9.51%	9.08%	10.09%	8.55%	9.49%	8.28%	-
YoY %	20.93%	4.74%	-10.01%	18.01%	-9.91%	14.61%	-	-
Horiz. %	138.89%	114.86%	109.66%	121.86%	103.26%	114.61%	100.00%	-
ROE	51.08%	44.41%	58.85%	44.04%	41.42%	54.43%	56.47%	-
YoY %	15.02%	-24.54%	33.63%	6.33%	-23.90%	-3.61%	-	-
Horiz. %	90.46%	78.64%	104.21%	77.99%	73.35%	96.39%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	1,305.97	1,191.31	1,238.53	1,091.42	1,060.83	1,003.72	933.95	5.74%
YoY %	9.62%	-3.81%	13.48%	2.88%	5.69%	7.47%	-	-
Horiz. %	139.83%	127.56%	132.61%	116.86%	113.59%	107.47%	100.00%	-
EPS	150.17	113.25	112.41	110.11	90.72	95.25	77.37	11.68%
YoY %	32.60%	0.75%	2.09%	21.37%	-4.76%	23.11%	-	-
Horiz. %	194.09%	146.37%	145.29%	142.32%	117.25%	123.11%	100.00%	-
DPS	50.00	50.00	111.19	35.00	35.00	25.20	35.00	6.12%
YoY %	0.00%	-55.03%	217.69%	0.00%	38.89%	-28.00%	-	-
Horiz. %	142.86%	142.86%	317.69%	100.00%	100.00%	72.00%	100.00%	-
NAPS	2.94	2.55	1.91	2.50	2.19	1.75	1.37	13.56%
YoY %	15.29%	33.51%	-23.60%	14.16%	25.14%	27.74%	-	-
Horiz. %	214.60%	186.13%	139.42%	182.48%	159.85%	127.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 234,511
RPS	1,305.94	1,191.30	1,238.56	1,091.40	1,060.87	1,003.68	933.98	5.74%
YoY %	9.62%	-3.82%	13.48%	2.88%	5.70%	7.46%	-	-
Horiz. %	139.83%	127.55%	132.61%	116.85%	113.59%	107.46%	100.00%	-
EPS	150.17	113.25	112.41	110.11	90.72	95.25	77.37	11.68%
YoY %	32.60%	0.75%	2.09%	21.37%	-4.76%	23.11%	-	-
Horiz. %	194.09%	146.37%	145.29%	142.32%	117.25%	123.11%	100.00%	-
DPS	50.00	50.00	111.19	35.00	35.00	25.20	35.00	6.12%
YoY %	0.00%	-55.03%	217.69%	0.00%	38.89%	-28.00%	-	-
Horiz. %	142.86%	142.86%	317.69%	100.00%	100.00%	72.00%	100.00%	-
NAPS	2.9399	2.55	1.91	2.4999	2.1901	1.7499	1.37	13.56%
YoY %	15.29%	33.51%	-23.60%	14.15%	25.16%	27.73%	-	-
Horiz. %	214.59%	186.13%	139.42%	182.47%	159.86%	127.73%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	42.00	34.50	27.25	24.30	24.00	24.90	22.70	-
P/RPS	3.22	2.90	2.20	2.23	2.26	2.48	2.43	4.80%
YoY %	11.03%	31.82%	-1.35%	-1.33%	-8.87%	2.06%	-	-
Horiz. %	132.51%	119.34%	90.53%	91.77%	93.00%	102.06%	100.00%	-
P/EPS	27.97	30.46	24.24	22.07	26.46	26.14	29.34	-0.79%
YoY %	-8.17%	25.66%	9.83%	-16.59%	1.22%	-10.91%	-	-
Horiz. %	95.33%	103.82%	82.62%	75.22%	90.18%	89.09%	100.00%	-
EY	3.58	3.28	4.13	4.53	3.78	3.83	3.41	0.81%
YoY %	9.15%	-20.58%	-8.83%	19.84%	-1.31%	12.32%	-	-
Horiz. %	104.99%	96.19%	121.11%	132.84%	110.85%	112.32%	100.00%	-
DY	1.19	1.45	4.08	1.44	1.46	1.01	1.54	-4.20%
YoY %	-17.93%	-64.46%	183.33%	-1.37%	44.55%	-34.42%	-	-
Horiz. %	77.27%	94.16%	264.94%	93.51%	94.81%	65.58%	100.00%	-
P/NAPS	14.29	13.53	14.27	9.72	10.96	14.23	16.57	-2.43%
YoY %	5.62%	-5.19%	46.81%	-11.31%	-22.98%	-14.12%	-	-
Horiz. %	86.24%	81.65%	86.12%	58.66%	66.14%	85.88%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	28/10/10	29/10/09	30/10/08	25/10/07	09/11/06	10/11/05	04/11/04	-
Price	43.60	33.20	27.75	23.90	24.00	24.60	22.60	-
P/RPS	3.34	2.79	2.24	2.19	2.26	2.45	2.42	5.51%
YoY %	19.71%	24.55%	2.28%	-3.10%	-7.76%	1.24%	-	-
Horiz. %	138.02%	115.29%	92.56%	90.50%	93.39%	101.24%	100.00%	-
P/EPS	29.03	29.32	24.69	21.71	26.46	25.83	29.21	-0.10%
YoY %	-0.99%	18.75%	13.73%	-17.95%	2.44%	-11.57%	-	-
Horiz. %	99.38%	100.38%	84.53%	74.32%	90.59%	88.43%	100.00%	-
EY	3.44	3.41	4.05	4.61	3.78	3.87	3.42	0.09%
YoY %	0.88%	-15.80%	-12.15%	21.96%	-2.33%	13.16%	-	-
Horiz. %	100.58%	99.71%	118.42%	134.80%	110.53%	113.16%	100.00%	-
DY	1.15	1.51	4.01	1.46	1.46	1.02	1.55	-4.85%
YoY %	-23.84%	-62.34%	174.66%	0.00%	43.14%	-34.19%	-	-
Horiz. %	74.19%	97.42%	258.71%	94.19%	94.19%	65.81%	100.00%	-
P/NAPS	14.83	13.02	14.53	9.56	10.96	14.06	16.50	-1.76%
YoY %	13.90%	-10.39%	51.99%	-12.77%	-22.05%	-14.79%	-	-
Horiz. %	89.88%	78.91%	88.06%	57.94%	66.42%	85.21%	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