Highlights

[NESTLE] QoQ Annualized Quarter Result on 2008-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 30-Oct-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -0.19%    YoY -     2.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,813,578 3,935,728 3,877,068 3,872,560 3,885,196 3,710,752 3,416,028 7.62%
  QoQ % -3.10% 1.51% 0.12% -0.33% 4.70% 8.63% -
  Horiz. % 111.64% 115.21% 113.50% 113.36% 113.73% 108.63% 100.00%
PBT 469,350 521,616 441,353 448,740 446,982 499,032 395,298 12.14%
  QoQ % -10.02% 18.19% -1.65% 0.39% -10.43% 26.24% -
  Horiz. % 118.73% 131.96% 111.65% 113.52% 113.07% 126.24% 100.00%
Tax -97,732 -120,200 -100,466 -97,262 -94,852 -121,652 -103,256 -3.60%
  QoQ % 18.69% -19.64% -3.29% -2.54% 22.03% -17.82% -
  Horiz. % 94.65% 116.41% 97.30% 94.20% 91.86% 117.82% 100.00%
NP 371,618 401,416 340,887 351,477 352,130 377,380 292,042 17.44%
  QoQ % -7.42% 17.76% -3.01% -0.19% -6.69% 29.22% -
  Horiz. % 127.25% 137.45% 116.73% 120.35% 120.58% 129.22% 100.00%
NP to SH 371,618 401,416 340,887 351,477 352,130 377,380 292,042 17.44%
  QoQ % -7.42% 17.76% -3.01% -0.19% -6.69% 29.22% -
  Horiz. % 127.25% 137.45% 116.73% 120.35% 120.58% 129.22% 100.00%
Tax Rate 20.82 % 23.04 % 22.76 % 21.67 % 21.22 % 24.38 % 26.12 % -14.04%
  QoQ % -9.64% 1.23% 5.03% 2.12% -12.96% -6.66% -
  Horiz. % 79.71% 88.21% 87.14% 82.96% 81.24% 93.34% 100.00%
Total Cost 3,441,960 3,534,312 3,536,181 3,521,082 3,533,066 3,333,372 3,123,986 6.68%
  QoQ % -2.61% -0.05% 0.43% -0.34% 5.99% 6.70% -
  Horiz. % 110.18% 113.13% 113.19% 112.71% 113.09% 106.70% 100.00%
Net Worth 513,530 616,805 515,891 447,906 485,421 729,338 637,830 -13.47%
  QoQ % -16.74% 19.56% 15.18% -7.73% -33.44% 14.35% -
  Horiz. % 80.51% 96.70% 80.88% 70.22% 76.11% 114.35% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 234,488 - 448,333 347,662 521,488 573,996 266,880 -8.27%
  QoQ % 0.00% 0.00% 28.96% -33.33% -9.15% 115.08% -
  Horiz. % 87.86% 0.00% 167.99% 130.27% 195.40% 215.08% 100.00%
Div Payout % 63.10 % - % 131.52 % 98.91 % 148.10 % 152.10 % 91.38 % -21.89%
  QoQ % 0.00% 0.00% 32.97% -33.21% -2.63% 66.45% -
  Horiz. % 69.05% 0.00% 143.93% 108.24% 162.07% 166.45% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 513,530 616,805 515,891 447,906 485,421 729,338 637,830 -13.47%
  QoQ % -16.74% 19.56% 15.18% -7.73% -33.44% 14.35% -
  Horiz. % 80.51% 96.70% 80.88% 70.22% 76.11% 114.35% 100.00%
NOSH 234,488 234,526 234,496 234,505 234,503 234,514 234,496 -0.00%
  QoQ % -0.02% 0.01% -0.00% 0.00% -0.00% 0.01% -
  Horiz. % 100.00% 100.01% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.74 % 10.20 % 8.79 % 9.08 % 9.06 % 10.17 % 8.55 % 9.08%
  QoQ % -4.51% 16.04% -3.19% 0.22% -10.91% 18.95% -
  Horiz. % 113.92% 119.30% 102.81% 106.20% 105.96% 118.95% 100.00%
ROE 72.37 % 65.08 % 66.08 % 78.47 % 72.54 % 51.74 % 45.79 % 35.72%
  QoQ % 11.20% -1.51% -15.79% 8.17% 40.20% 12.99% -
  Horiz. % 158.05% 142.13% 144.31% 171.37% 158.42% 112.99% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,626.34 1,678.16 1,653.36 1,651.37 1,656.78 1,582.32 1,456.75 7.63%
  QoQ % -3.09% 1.50% 0.12% -0.33% 4.71% 8.62% -
  Horiz. % 111.64% 115.20% 113.50% 113.36% 113.73% 108.62% 100.00%
EPS 158.48 171.16 145.37 149.88 150.16 160.92 124.54 17.45%
  QoQ % -7.41% 17.74% -3.01% -0.19% -6.69% 29.21% -
  Horiz. % 127.25% 137.43% 116.73% 120.35% 120.57% 129.21% 100.00%
DPS 100.00 0.00 191.19 148.25 222.38 244.76 113.81 -8.27%
  QoQ % 0.00% 0.00% 28.96% -33.33% -9.14% 115.06% -
  Horiz. % 87.87% 0.00% 167.99% 130.26% 195.40% 215.06% 100.00%
NAPS 2.1900 2.6300 2.2000 1.9100 2.0700 3.1100 2.7200 -13.46%
  QoQ % -16.73% 19.55% 15.18% -7.73% -33.44% 14.34% -
  Horiz. % 80.51% 96.69% 80.88% 70.22% 76.10% 114.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,626.26 1,678.35 1,653.33 1,651.41 1,656.80 1,582.41 1,456.73 7.62%
  QoQ % -3.10% 1.51% 0.12% -0.33% 4.70% 8.63% -
  Horiz. % 111.64% 115.21% 113.50% 113.36% 113.73% 108.63% 100.00%
EPS 158.47 171.18 145.37 149.88 150.16 160.93 124.54 17.44%
  QoQ % -7.42% 17.75% -3.01% -0.19% -6.69% 29.22% -
  Horiz. % 127.24% 137.45% 116.73% 120.35% 120.57% 129.22% 100.00%
DPS 100.00 0.00 191.19 148.26 222.38 244.77 113.81 -8.27%
  QoQ % 0.00% 0.00% 28.96% -33.33% -9.15% 115.07% -
  Horiz. % 87.87% 0.00% 167.99% 130.27% 195.40% 215.07% 100.00%
NAPS 2.1899 2.6303 2.2000 1.9100 2.0700 3.1102 2.7200 -13.47%
  QoQ % -16.74% 19.56% 15.18% -7.73% -33.44% 14.35% -
  Horiz. % 80.51% 96.70% 80.88% 70.22% 76.10% 114.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 31.2500 29.5000 27.0000 27.2500 29.0000 27.7500 26.2500 -
P/RPS 1.92 1.76 1.63 1.65 1.75 1.75 1.80 4.40%
  QoQ % 9.09% 7.98% -1.21% -5.71% 0.00% -2.78% -
  Horiz. % 106.67% 97.78% 90.56% 91.67% 97.22% 97.22% 100.00%
P/EPS 19.72 17.24 18.57 18.18 19.31 17.24 21.08 -4.35%
  QoQ % 14.39% -7.16% 2.15% -5.85% 12.01% -18.22% -
  Horiz. % 93.55% 81.78% 88.09% 86.24% 91.60% 81.78% 100.00%
EY 5.07 5.80 5.38 5.50 5.18 5.80 4.74 4.59%
  QoQ % -12.59% 7.81% -2.18% 6.18% -10.69% 22.36% -
  Horiz. % 106.96% 122.36% 113.50% 116.03% 109.28% 122.36% 100.00%
DY 3.20 0.00 7.08 5.44 7.67 8.82 4.34 -18.40%
  QoQ % 0.00% 0.00% 30.15% -29.07% -13.04% 103.23% -
  Horiz. % 73.73% 0.00% 163.13% 125.35% 176.73% 203.23% 100.00%
P/NAPS 14.27 11.22 12.27 14.27 14.01 8.92 9.65 29.83%
  QoQ % 27.18% -8.56% -14.02% 1.86% 57.06% -7.56% -
  Horiz. % 147.88% 116.27% 127.15% 147.88% 145.18% 92.44% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 15/04/09 26/02/09 30/10/08 07/08/08 23/04/08 28/02/08 -
Price 33.8000 29.5000 27.5000 27.7500 27.0000 30.0000 26.2500 -
P/RPS 2.08 1.76 1.66 1.68 1.63 1.90 1.80 10.13%
  QoQ % 18.18% 6.02% -1.19% 3.07% -14.21% 5.56% -
  Horiz. % 115.56% 97.78% 92.22% 93.33% 90.56% 105.56% 100.00%
P/EPS 21.33 17.24 18.92 18.51 17.98 18.64 21.08 0.79%
  QoQ % 23.72% -8.88% 2.22% 2.95% -3.54% -11.57% -
  Horiz. % 101.19% 81.78% 89.75% 87.81% 85.29% 88.43% 100.00%
EY 4.69 5.80 5.29 5.40 5.56 5.36 4.74 -0.71%
  QoQ % -19.14% 9.64% -2.04% -2.88% 3.73% 13.08% -
  Horiz. % 98.95% 122.36% 111.60% 113.92% 117.30% 113.08% 100.00%
DY 2.96 0.00 6.95 5.34 8.24 8.16 4.34 -22.54%
  QoQ % 0.00% 0.00% 30.15% -35.19% 0.98% 88.02% -
  Horiz. % 68.20% 0.00% 160.14% 123.04% 189.86% 188.02% 100.00%
P/NAPS 15.43 11.22 12.50 14.53 13.04 9.65 9.65 36.78%
  QoQ % 37.52% -10.24% -13.97% 11.43% 35.13% 0.00% -
  Horiz. % 159.90% 116.27% 129.53% 150.57% 135.13% 100.00% 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.
 


TOP ARTICLES

1. Benefits of having a dog - Koon Yew Yin Koon Yew Yin's Blog
2. Shipping & Logistic Industry - SonicShares' global shipping ETF has returned 13% to investors EagleEyed - Win Big Trend
3. CPO Prices Flying High BFM Podcast
4. PELIKEN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. BursaRangers Daily Technical Picks (21 October 2021) BursaRangers Daily Technical Picks
6. THE DAYS OF CHEAP PALM OIL MIGHT BE OVER FOR GOOD JUST BY LOOKING AT HISTORIC CRUDE OIL PRICE CHART, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. BursaRangers Daily Technical Picks (22 October 2021) BursaRangers Daily Technical Picks
8. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 12 – SUPER BULL STOCK / METAL STOCK (UPDATED NUMBER : 10 ) from 21 October 2021 onward SEE_Research
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

307  397  665  920 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 VC 0.09+0.01 
 KNM 0.225+0.005 
 NWP 0.2950.00 
 HIAPTEK 0.63-0.02 
 TIGER 0.045-0.005 
 TANCO 0.26+0.005 
 ASDION 0.23+0.01 
 DAYA 0.02+0.005 
 HSI-CIG 0.18+0.015 
PARTNERS & BROKERS