[NESTLE] YoY TTM Result on 30-Jun-2005 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

04-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 6.77%

YoY- 34.26%

Quarter Report

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	3,660,736	3,336,094	3,193,933	3,029,761	2,768,260	2,459,323	2,654,841	5.49%
YoY %	9.73%	4.45%	5.42%	9.45%	12.56%	-7.36%	-	-
Horiz. %	137.89%	125.66%	120.31%	114.12%	104.27%	92.64%	100.00%	-
PBT	429,573	368,454	343,077	311,271	245,056	215,657	259,534	8.75%
YoY %	16.59%	7.40%	10.22%	27.02%	13.63%	-16.91%	-	-
Horiz. %	165.52%	141.97%	132.19%	119.93%	94.42%	83.09%	100.00%	-
Tax	-103,702	-98,552	-74,470	-52,914	-52,631	-46,901	-62,973	8.66%
YoY %	-5.23%	-32.34%	-40.74%	-0.54%	-12.22%	25.52%	-	-
Horiz. %	164.68%	156.50%	118.26%	84.03%	83.58%	74.48%	100.00%	-
NP	325,871	269,902	268,607	258,357	192,425	168,756	196,561	8.78%
YoY %	20.74%	0.48%	3.97%	34.26%	14.03%	-14.15%	-	-
Horiz. %	165.79%	137.31%	136.65%	131.44%	97.90%	85.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	325,871	269,902	249,299	258,357	192,425	168,756	196,561	8.78%
YoY %	20.74%	8.26%	-3.51%	34.26%	14.03%	-14.15%	-	-
Horiz. %	165.79%	137.31%	126.83%	131.44%	97.90%	85.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.14%	26.75%	21.71%	17.00%	21.48%	21.75%	24.26%	-
YoY %	-9.76%	23.22%	27.71%	-20.86%	-1.24%	-10.35%	-	-
Horiz. %	99.51%	110.26%	89.49%	70.07%	88.54%	89.65%	100.00%	-
Total Cost	3,334,865	3,066,192	2,925,326	2,771,404	2,575,835	2,290,567	2,458,280	5.20%
YoY %	8.76%	4.82%	5.55%	7.59%	12.45%	-6.82%	-	-
Horiz. %	135.66%	124.73%	119.00%	112.74%	104.78%	93.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	485,395	518,212	485,480	405,674	311,916	316,641	375,187	4.38%
YoY %	-6.33%	6.74%	19.67%	30.06%	-1.49%	-15.60%	-	-
Horiz. %	129.37%	138.12%	129.40%	108.13%	83.14%	84.40%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	445,562	234,494	222,748	188,057	199,357	293,197	242,098	10.69%
YoY %	90.01%	5.27%	18.45%	-5.67%	-32.01%	21.11%	-	-
Horiz. %	184.04%	96.86%	92.01%	77.68%	82.35%	121.11%	100.00%	-
Div Payout %	136.73%	86.88%	89.35%	72.79%	103.60%	173.74%	123.17%	-
YoY %	57.38%	-2.76%	22.75%	-29.74%	-40.37%	41.06%	-	-
Horiz. %	111.01%	70.54%	72.54%	59.10%	84.11%	141.06%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	485,395	518,212	485,480	405,674	311,916	316,641	375,187	4.38%
YoY %	-6.33%	6.74%	19.67%	30.06%	-1.49%	-15.60%	-	-
Horiz. %	129.37%	138.12%	129.40%	108.13%	83.14%	84.40%	100.00%	-
NOSH	234,490	234,485	234,531	234,493	234,523	234,549	234,492	-0.00%
YoY %	0.00%	-0.02%	0.02%	-0.01%	-0.01%	0.02%	-	-
Horiz. %	100.00%	100.00%	100.02%	100.00%	100.01%	100.02%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	8.90%	8.09%	8.41%	8.53%	6.95%	6.86%	7.40%	-
YoY %	10.01%	-3.80%	-1.41%	22.73%	1.31%	-7.30%	-	-
Horiz. %	120.27%	109.32%	113.65%	115.27%	93.92%	92.70%	100.00%	-
ROE	67.14%	52.08%	51.35%	63.69%	61.69%	53.30%	52.39%	-
YoY %	28.92%	1.42%	-19.38%	3.24%	15.74%	1.74%	-	-
Horiz. %	128.15%	99.41%	98.01%	121.57%	117.75%	101.74%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	1,561.14	1,422.73	1,361.83	1,292.04	1,180.37	1,048.53	1,132.17	5.49%
YoY %	9.73%	4.47%	5.40%	9.46%	12.57%	-7.39%	-	-
Horiz. %	137.89%	125.66%	120.28%	114.12%	104.26%	92.61%	100.00%	-
EPS	138.97	115.10	106.30	110.18	82.05	71.95	83.82	8.78%
YoY %	20.74%	8.28%	-3.52%	34.28%	14.04%	-14.16%	-	-
Horiz. %	165.80%	137.32%	126.82%	131.45%	97.89%	85.84%	100.00%	-
DPS	190.00	100.00	95.00	80.20	85.00	125.00	103.23	10.69%
YoY %	90.00%	5.26%	18.45%	-5.65%	-32.00%	21.09%	-	-
Horiz. %	184.06%	96.87%	92.03%	77.69%	82.34%	121.09%	100.00%	-
NAPS	2.07	2.21	2.07	1.73	1.33	1.35	1.60	4.38%
YoY %	-6.33%	6.76%	19.65%	30.08%	-1.48%	-15.62%	-	-
Horiz. %	129.37%	138.12%	129.37%	108.12%	83.12%	84.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 234,493
RPS	1,561.08	1,422.64	1,362.02	1,292.01	1,180.49	1,048.75	1,132.13	5.49%
YoY %	9.73%	4.45%	5.42%	9.45%	12.56%	-7.36%	-	-
Horiz. %	137.89%	125.66%	120.31%	114.12%	104.27%	92.64%	100.00%	-
EPS	138.96	115.10	106.31	110.17	82.06	71.96	83.82	8.78%
YoY %	20.73%	8.27%	-3.50%	34.26%	14.04%	-14.15%	-	-
Horiz. %	165.78%	137.32%	126.83%	131.44%	97.90%	85.85%	100.00%	-
DPS	190.01	100.00	94.99	80.20	85.01	125.03	103.24	10.69%
YoY %	90.01%	5.27%	18.44%	-5.66%	-32.01%	21.11%	-	-
Horiz. %	184.05%	96.86%	92.01%	77.68%	82.34%	121.11%	100.00%	-
NAPS	2.0699	2.2099	2.0703	1.73	1.3301	1.3503	1.5999	4.38%
YoY %	-6.34%	6.74%	19.67%	30.07%	-1.50%	-15.60%	-	-
Horiz. %	129.38%	138.13%	129.40%	108.13%	83.14%	84.40%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	29.00	24.10	22.60	23.80	22.00	20.50	20.50	-
P/RPS	1.86	1.69	1.66	1.84	1.86	1.96	1.81	0.45%
YoY %	10.06%	1.81%	-9.78%	-1.08%	-5.10%	8.29%	-	-
Horiz. %	102.76%	93.37%	91.71%	101.66%	102.76%	108.29%	100.00%	-
P/EPS	20.87	20.94	21.26	21.60	26.81	28.49	24.46	-2.60%
YoY %	-0.33%	-1.51%	-1.57%	-19.43%	-5.90%	16.48%	-	-
Horiz. %	85.32%	85.61%	86.92%	88.31%	109.61%	116.48%	100.00%	-
EY	4.79	4.78	4.70	4.63	3.73	3.51	4.09	2.66%
YoY %	0.21%	1.70%	1.51%	24.13%	6.27%	-14.18%	-	-
Horiz. %	117.11%	116.87%	114.91%	113.20%	91.20%	85.82%	100.00%	-
DY	6.55	4.15	4.20	3.37	3.86	6.10	5.04	4.46%
YoY %	57.83%	-1.19%	24.63%	-12.69%	-36.72%	21.03%	-	-
Horiz. %	129.96%	82.34%	83.33%	66.87%	76.59%	121.03%	100.00%	-
P/NAPS	14.01	10.90	10.92	13.76	16.54	15.19	12.81	1.50%
YoY %	28.53%	-0.18%	-20.64%	-16.81%	8.89%	18.58%	-	-
Horiz. %	109.37%	85.09%	85.25%	107.42%	129.12%	118.58%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	07/08/08	09/08/07	03/08/06	04/08/05	05/08/04	06/08/03	21/08/02	-
Price	27.00	24.10	23.40	24.90	22.00	20.80	20.30	-
P/RPS	1.73	1.69	1.72	1.93	1.86	1.98	1.79	-0.56%
YoY %	2.37%	-1.74%	-10.88%	3.76%	-6.06%	10.61%	-	-
Horiz. %	96.65%	94.41%	96.09%	107.82%	103.91%	110.61%	100.00%	-
P/EPS	19.43	20.94	22.01	22.60	26.81	28.91	24.22	-3.60%
YoY %	-7.21%	-4.86%	-2.61%	-15.70%	-7.26%	19.36%	-	-
Horiz. %	80.22%	86.46%	90.88%	93.31%	110.69%	119.36%	100.00%	-
EY	5.15	4.78	4.54	4.42	3.73	3.46	4.13	3.74%
YoY %	7.74%	5.29%	2.71%	18.50%	7.80%	-16.22%	-	-
Horiz. %	124.70%	115.74%	109.93%	107.02%	90.31%	83.78%	100.00%	-
DY	7.04	4.15	4.06	3.22	3.86	6.01	5.09	5.54%
YoY %	69.64%	2.22%	26.09%	-16.58%	-35.77%	18.07%	-	-
Horiz. %	138.31%	81.53%	79.76%	63.26%	75.83%	118.07%	100.00%	-
P/NAPS	13.04	10.90	11.30	14.39	16.54	15.41	12.69	0.45%
YoY %	19.63%	-3.54%	-21.47%	-13.00%	7.33%	21.43%	-	-
Horiz. %	102.76%	85.89%	89.05%	113.40%	130.34%	121.43%	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