[NESTLE] YoY TTM Result on 31-Mar-2004 [#1]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

07-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Mar-2004 [#1]

Profit Trend

QoQ- 4.02%

YoY- -10.94%

Quarter Report

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	3,294,985	3,188,428	2,978,872	2,688,011	2,503,300	2,593,619	2,326,415	5.96%
YoY %	3.34%	7.03%	10.82%	7.38%	-3.48%	11.49%	-	-
Horiz. %	141.63%	137.05%	128.05%	115.54%	107.60%	111.49%	100.00%	-
PBT	363,705	339,402	299,277	213,377	242,110	253,878	266,410	5.32%
YoY %	7.16%	13.41%	40.26%	-11.87%	-4.64%	-4.70%	-	-
Horiz. %	136.52%	127.40%	112.34%	80.09%	90.88%	95.30%	100.00%	-
Tax	-99,605	-65,600	-57,304	-44,870	-52,914	-56,821	-53,608	10.87%
YoY %	-51.84%	-14.48%	-27.71%	15.20%	6.88%	-5.99%	-	-
Horiz. %	185.80%	122.37%	106.89%	83.70%	98.71%	105.99%	100.00%	-
NP	264,100	273,802	241,973	168,507	189,196	197,057	212,802	3.66%
YoY %	-3.54%	13.15%	43.60%	-10.94%	-3.99%	-7.40%	-	-
Horiz. %	124.11%	128.67%	113.71%	79.18%	88.91%	92.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	264,100	254,494	241,973	168,507	189,196	197,057	212,802	3.66%
YoY %	3.77%	5.17%	43.60%	-10.94%	-3.99%	-7.40%	-	-
Horiz. %	124.11%	119.59%	113.71%	79.18%	88.91%	92.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.39%	19.33%	19.15%	21.03%	21.86%	22.38%	20.12%	-
YoY %	41.70%	0.94%	-8.94%	-3.80%	-2.32%	11.23%	-	-
Horiz. %	136.13%	96.07%	95.18%	104.52%	108.65%	111.23%	100.00%	-
Total Cost	3,030,885	2,914,626	2,736,899	2,519,504	2,314,104	2,396,562	2,113,613	6.18%
YoY %	3.99%	6.49%	8.63%	8.88%	-3.44%	13.39%	-	-
Horiz. %	143.40%	137.90%	129.49%	119.20%	109.49%	113.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	633,085	604,963	461,973	375,138	403,274	466,587	311,837	12.52%
YoY %	4.65%	30.95%	23.15%	-6.98%	-13.57%	49.63%	-	-
Horiz. %	203.02%	194.00%	148.15%	120.30%	129.32%	149.63%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	234,503	234,934	211,048	199,366	281,452	242,103	267,356	-2.16%
YoY %	-0.18%	11.32%	5.86%	-29.17%	16.25%	-9.45%	-	-
Horiz. %	87.71%	87.87%	78.94%	74.57%	105.27%	90.55%	100.00%	-
Div Payout %	88.79%	92.31%	87.22%	118.31%	148.76%	122.86%	125.64%	-
YoY %	-3.81%	5.84%	-26.28%	-20.47%	21.08%	-2.21%	-	-
Horiz. %	70.67%	73.47%	69.42%	94.17%	118.40%	97.79%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	633,085	604,963	461,973	375,138	403,274	466,587	311,837	12.52%
YoY %	4.65%	30.95%	23.15%	-6.98%	-13.57%	49.63%	-	-
Horiz. %	203.02%	194.00%	148.15%	120.30%	129.32%	149.63%	100.00%	-
NOSH	234,476	234,482	234,504	234,461	234,461	234,465	234,464	0.00%
YoY %	-0.00%	-0.01%	0.02%	0.00%	-0.00%	0.00%	-	-
Horiz. %	100.01%	100.01%	100.02%	100.00%	100.00%	100.00%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	8.02%	8.59%	8.12%	6.27%	7.56%	7.60%	9.15%	-
YoY %	-6.64%	5.79%	29.51%	-17.06%	-0.53%	-16.94%	-	-
Horiz. %	87.65%	93.88%	88.74%	68.52%	82.62%	83.06%	100.00%	-
ROE	41.72%	42.07%	52.38%	44.92%	46.91%	42.23%	68.24%	-
YoY %	-0.83%	-19.68%	16.61%	-4.24%	11.08%	-38.12%	-	-
Horiz. %	61.14%	61.65%	76.76%	65.83%	68.74%	61.88%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	1,405.25	1,359.77	1,270.28	1,146.46	1,067.68	1,106.18	992.22	5.96%
YoY %	3.34%	7.04%	10.80%	7.38%	-3.48%	11.49%	-	-
Horiz. %	141.63%	137.04%	128.02%	115.54%	107.61%	111.49%	100.00%	-
EPS	112.63	108.53	103.18	71.87	80.69	84.05	90.76	3.66%
YoY %	3.78%	5.19%	43.56%	-10.93%	-4.00%	-7.39%	-	-
Horiz. %	124.10%	119.58%	113.68%	79.19%	88.90%	92.61%	100.00%	-
DPS	100.00	100.20	90.00	85.00	120.00	103.23	114.00	-2.15%
YoY %	-0.20%	11.33%	5.88%	-29.17%	16.25%	-9.45%	-	-
Horiz. %	87.72%	87.89%	78.95%	74.56%	105.26%	90.55%	100.00%	-
NAPS	2.70	2.58	1.97	1.60	1.72	1.99	1.33	12.51%
YoY %	4.65%	30.96%	23.12%	-6.98%	-13.57%	49.62%	-	-
Horiz. %	203.01%	193.98%	148.12%	120.30%	129.32%	149.62%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 234,461
RPS	1,405.11	1,359.67	1,270.31	1,146.27	1,067.51	1,106.02	992.07	5.97%
YoY %	3.34%	7.03%	10.82%	7.38%	-3.48%	11.49%	-	-
Horiz. %	141.63%	137.05%	128.05%	115.54%	107.60%	111.49%	100.00%	-
EPS	112.62	108.53	103.19	71.86	80.68	84.03	90.75	3.66%
YoY %	3.77%	5.17%	43.60%	-10.93%	-3.99%	-7.40%	-	-
Horiz. %	124.10%	119.59%	113.71%	79.18%	88.90%	92.60%	100.00%	-
DPS	100.00	100.19	90.00	85.02	120.02	103.24	114.01	-2.16%
YoY %	-0.19%	11.32%	5.86%	-29.16%	16.25%	-9.45%	-	-
Horiz. %	87.71%	87.88%	78.94%	74.57%	105.27%	90.55%	100.00%	-
NAPS	2.6997	2.5798	1.97	1.5997	1.7197	1.9897	1.3298	12.52%
YoY %	4.65%	30.95%	23.15%	-6.98%	-13.57%	49.62%	-	-
Horiz. %	203.02%	194.00%	148.14%	120.30%	129.32%	149.62%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	24.40	24.20	24.00	22.60	20.20	19.90	20.40	-
P/RPS	1.74	1.78	1.89	1.97	1.89	1.80	2.06	-2.77%
YoY %	-2.25%	-5.82%	-4.06%	4.23%	5.00%	-12.62%	-	-
Horiz. %	84.47%	86.41%	91.75%	95.63%	91.75%	87.38%	100.00%	-
P/EPS	21.66	22.30	23.26	31.45	25.03	23.68	22.48	-0.61%
YoY %	-2.87%	-4.13%	-26.04%	25.65%	5.70%	5.34%	-	-
Horiz. %	96.35%	99.20%	103.47%	139.90%	111.34%	105.34%	100.00%	-
EY	4.62	4.48	4.30	3.18	3.99	4.22	4.45	0.62%
YoY %	3.12%	4.19%	35.22%	-20.30%	-5.45%	-5.17%	-	-
Horiz. %	103.82%	100.67%	96.63%	71.46%	89.66%	94.83%	100.00%	-
DY	4.10	4.14	3.75	3.76	5.94	5.19	5.59	-5.03%
YoY %	-0.97%	10.40%	-0.27%	-36.70%	14.45%	-7.16%	-	-
Horiz. %	73.35%	74.06%	67.08%	67.26%	106.26%	92.84%	100.00%	-
P/NAPS	9.04	9.38	12.18	14.13	11.74	10.00	15.34	-8.43%
YoY %	-3.62%	-22.99%	-13.80%	20.36%	17.40%	-34.81%	-	-
Horiz. %	58.93%	61.15%	79.40%	92.11%	76.53%	65.19%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	25/04/07	26/04/06	05/05/05	07/05/04	30/04/03	08/05/02	18/05/01	-
Price	24.70	24.50	24.50	20.80	20.00	19.60	20.20	-
P/RPS	1.76	1.80	1.93	1.81	1.87	1.77	2.04	-2.42%
YoY %	-2.22%	-6.74%	6.63%	-3.21%	5.65%	-13.24%	-	-
Horiz. %	86.27%	88.24%	94.61%	88.73%	91.67%	86.76%	100.00%	-
P/EPS	21.93	22.57	23.74	28.94	24.79	23.32	22.26	-0.24%
YoY %	-2.84%	-4.93%	-17.97%	16.74%	6.30%	4.76%	-	-
Horiz. %	98.52%	101.39%	106.65%	130.01%	111.37%	104.76%	100.00%	-
EY	4.56	4.43	4.21	3.46	4.03	4.29	4.49	0.25%
YoY %	2.93%	5.23%	21.68%	-14.14%	-6.06%	-4.45%	-	-
Horiz. %	101.56%	98.66%	93.76%	77.06%	89.76%	95.55%	100.00%	-
DY	4.05	4.09	3.67	4.09	6.00	5.27	5.64	-5.36%
YoY %	-0.98%	11.44%	-10.27%	-31.83%	13.85%	-6.56%	-	-
Horiz. %	71.81%	72.52%	65.07%	72.52%	106.38%	93.44%	100.00%	-
P/NAPS	9.15	9.50	12.44	13.00	11.63	9.85	15.19	-8.09%
YoY %	-3.68%	-23.63%	-4.31%	11.78%	18.07%	-35.15%	-	-
Horiz. %	60.24%	62.54%	81.90%	85.58%	76.56%	64.85%	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