Highlights

[NESTLE] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -7.42%    YoY -     5.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 4,081,948 3,744,233 3,724,801 3,813,578 3,935,728 3,877,068 3,872,560 3.58%
  QoQ % 9.02% 0.52% -2.33% -3.10% 1.51% 0.12% -
  Horiz. % 105.41% 96.69% 96.18% 98.48% 101.63% 100.12% 100.00%
PBT 682,468 440,261 454,781 469,350 521,616 441,353 448,740 32.28%
  QoQ % 55.01% -3.19% -3.10% -10.02% 18.19% -1.65% -
  Horiz. % 152.09% 98.11% 101.35% 104.59% 116.24% 98.35% 100.00%
Tax -127,276 -88,468 -100,689 -97,732 -120,200 -100,466 -97,262 19.66%
  QoQ % -43.87% 12.14% -3.03% 18.69% -19.64% -3.29% -
  Horiz. % 130.86% 90.96% 103.52% 100.48% 123.58% 103.29% 100.00%
NP 555,192 351,793 354,092 371,618 401,416 340,887 351,477 35.67%
  QoQ % 57.82% -0.65% -4.72% -7.42% 17.76% -3.01% -
  Horiz. % 157.96% 100.09% 100.74% 105.73% 114.21% 96.99% 100.00%
NP to SH 555,192 351,793 354,092 371,618 401,416 340,887 351,477 35.67%
  QoQ % 57.82% -0.65% -4.72% -7.42% 17.76% -3.01% -
  Horiz. % 157.96% 100.09% 100.74% 105.73% 114.21% 96.99% 100.00%
Tax Rate 18.65 % 20.09 % 22.14 % 20.82 % 23.04 % 22.76 % 21.67 % -9.53%
  QoQ % -7.17% -9.26% 6.34% -9.64% 1.23% 5.03% -
  Horiz. % 86.06% 92.71% 102.17% 96.08% 106.32% 105.03% 100.00%
Total Cost 3,526,756 3,392,440 3,370,709 3,441,960 3,534,312 3,536,181 3,521,082 0.11%
  QoQ % 3.96% 0.64% -2.07% -2.61% -0.05% 0.43% -
  Horiz. % 100.16% 96.35% 95.73% 97.75% 100.38% 100.43% 100.00%
Net Worth 710,521 567,483 597,969 513,530 616,805 515,891 447,906 36.06%
  QoQ % 25.21% -5.10% 16.44% -16.74% 19.56% 15.18% -
  Horiz. % 158.63% 126.70% 133.50% 114.65% 137.71% 115.18% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 351,746 156,332 234,488 - 448,333 347,662 -
  QoQ % 0.00% 125.00% -33.33% 0.00% 0.00% 28.96% -
  Horiz. % 0.00% 101.17% 44.97% 67.45% 0.00% 128.96% 100.00%
Div Payout % - % 99.99 % 44.15 % 63.10 % - % 131.52 % 98.91 % -
  QoQ % 0.00% 126.48% -30.03% 0.00% 0.00% 32.97% -
  Horiz. % 0.00% 101.09% 44.64% 63.80% 0.00% 132.97% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 710,521 567,483 597,969 513,530 616,805 515,891 447,906 36.06%
  QoQ % 25.21% -5.10% 16.44% -16.74% 19.56% 15.18% -
  Horiz. % 158.63% 126.70% 133.50% 114.65% 137.71% 115.18% 100.00%
NOSH 234,495 234,497 234,498 234,488 234,526 234,496 234,505 -0.00%
  QoQ % -0.00% -0.00% 0.00% -0.02% 0.01% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.99% 100.01% 100.00% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.60 % 9.40 % 9.51 % 9.74 % 10.20 % 8.79 % 9.08 % 30.94%
  QoQ % 44.68% -1.16% -2.36% -4.51% 16.04% -3.19% -
  Horiz. % 149.78% 103.52% 104.74% 107.27% 112.33% 96.81% 100.00%
ROE 78.14 % 61.99 % 59.22 % 72.37 % 65.08 % 66.08 % 78.47 % -0.28%
  QoQ % 26.05% 4.68% -18.17% 11.20% -1.51% -15.79% -
  Horiz. % 99.58% 79.00% 75.47% 92.23% 82.94% 84.21% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,740.73 1,596.71 1,588.41 1,626.34 1,678.16 1,653.36 1,651.37 3.58%
  QoQ % 9.02% 0.52% -2.33% -3.09% 1.50% 0.12% -
  Horiz. % 105.41% 96.69% 96.19% 98.48% 101.62% 100.12% 100.00%
EPS 236.76 150.02 151.00 158.48 171.16 145.37 149.88 35.67%
  QoQ % 57.82% -0.65% -4.72% -7.41% 17.74% -3.01% -
  Horiz. % 157.97% 100.09% 100.75% 105.74% 114.20% 96.99% 100.00%
DPS 0.00 150.00 66.67 100.00 0.00 191.19 148.25 -
  QoQ % 0.00% 124.99% -33.33% 0.00% 0.00% 28.96% -
  Horiz. % 0.00% 101.18% 44.97% 67.45% 0.00% 128.96% 100.00%
NAPS 3.0300 2.4200 2.5500 2.1900 2.6300 2.2000 1.9100 36.06%
  QoQ % 25.21% -5.10% 16.44% -16.73% 19.55% 15.18% -
  Horiz. % 158.64% 126.70% 133.51% 114.66% 137.70% 115.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,740.70 1,596.69 1,588.40 1,626.26 1,678.35 1,653.33 1,651.41 3.58%
  QoQ % 9.02% 0.52% -2.33% -3.10% 1.51% 0.12% -
  Horiz. % 105.41% 96.69% 96.18% 98.48% 101.63% 100.12% 100.00%
EPS 236.76 150.02 151.00 158.47 171.18 145.37 149.88 35.67%
  QoQ % 57.82% -0.65% -4.71% -7.42% 17.75% -3.01% -
  Horiz. % 157.97% 100.09% 100.75% 105.73% 114.21% 96.99% 100.00%
DPS 0.00 150.00 66.67 100.00 0.00 191.19 148.26 -
  QoQ % 0.00% 124.99% -33.33% 0.00% 0.00% 28.96% -
  Horiz. % 0.00% 101.17% 44.97% 67.45% 0.00% 128.96% 100.00%
NAPS 3.0299 2.4200 2.5500 2.1899 2.6303 2.2000 1.9100 36.06%
  QoQ % 25.20% -5.10% 16.44% -16.74% 19.56% 15.18% -
  Horiz. % 158.63% 126.70% 133.51% 114.65% 137.71% 115.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 34.1400 33.1000 34.5000 31.2500 29.5000 27.0000 27.2500 -
P/RPS 1.96 2.07 2.17 1.92 1.76 1.63 1.65 12.17%
  QoQ % -5.31% -4.61% 13.02% 9.09% 7.98% -1.21% -
  Horiz. % 118.79% 125.45% 131.52% 116.36% 106.67% 98.79% 100.00%
P/EPS 14.42 22.06 22.85 19.72 17.24 18.57 18.18 -14.33%
  QoQ % -34.63% -3.46% 15.87% 14.39% -7.16% 2.15% -
  Horiz. % 79.32% 121.34% 125.69% 108.47% 94.83% 102.15% 100.00%
EY 6.93 4.53 4.38 5.07 5.80 5.38 5.50 16.67%
  QoQ % 52.98% 3.42% -13.61% -12.59% 7.81% -2.18% -
  Horiz. % 126.00% 82.36% 79.64% 92.18% 105.45% 97.82% 100.00%
DY 0.00 4.53 1.93 3.20 0.00 7.08 5.44 -
  QoQ % 0.00% 134.72% -39.69% 0.00% 0.00% 30.15% -
  Horiz. % 0.00% 83.27% 35.48% 58.82% 0.00% 130.15% 100.00%
P/NAPS 11.27 13.68 13.53 14.27 11.22 12.27 14.27 -14.57%
  QoQ % -17.62% 1.11% -5.19% 27.18% -8.56% -14.02% -
  Horiz. % 78.98% 95.87% 94.81% 100.00% 78.63% 85.98% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/04/10 25/02/10 29/10/09 27/08/09 15/04/09 26/02/09 30/10/08 -
Price 35.1800 33.9000 33.2000 33.8000 29.5000 27.5000 27.7500 -
P/RPS 2.02 2.12 2.09 2.08 1.76 1.66 1.68 13.09%
  QoQ % -4.72% 1.44% 0.48% 18.18% 6.02% -1.19% -
  Horiz. % 120.24% 126.19% 124.40% 123.81% 104.76% 98.81% 100.00%
P/EPS 14.86 22.60 21.99 21.33 17.24 18.92 18.51 -13.63%
  QoQ % -34.25% 2.77% 3.09% 23.72% -8.88% 2.22% -
  Horiz. % 80.28% 122.10% 118.80% 115.24% 93.14% 102.22% 100.00%
EY 6.73 4.43 4.55 4.69 5.80 5.29 5.40 15.83%
  QoQ % 51.92% -2.64% -2.99% -19.14% 9.64% -2.04% -
  Horiz. % 124.63% 82.04% 84.26% 86.85% 107.41% 97.96% 100.00%
DY 0.00 4.42 2.01 2.96 0.00 6.95 5.34 -
  QoQ % 0.00% 119.90% -32.09% 0.00% 0.00% 30.15% -
  Horiz. % 0.00% 82.77% 37.64% 55.43% 0.00% 130.15% 100.00%
P/NAPS 11.61 14.01 13.02 15.43 11.22 12.50 14.53 -13.90%
  QoQ % -17.13% 7.60% -15.62% 37.52% -10.24% -13.97% -
  Horiz. % 79.90% 96.42% 89.61% 106.19% 77.22% 86.03% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

247  289  518  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.375-0.135 
 HSI-H8K 0.155+0.045 
 TDM 0.315+0.015 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers