Highlights

[NESTLE] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 01-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -2.87%    YoY -     15.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,883,146 4,909,404 4,556,423 4,608,858 4,627,300 4,656,512 4,246,744 9.77%
  QoQ % -0.53% 7.75% -1.14% -0.40% -0.63% 9.65% -
  Horiz. % 114.99% 115.60% 107.29% 108.53% 108.96% 109.65% 100.00%
PBT 834,590 972,460 637,668 699,738 701,670 827,308 558,809 30.69%
  QoQ % -14.18% 52.50% -8.87% -0.28% -15.19% 48.05% -
  Horiz. % 149.35% 174.02% 114.11% 125.22% 125.57% 148.05% 100.00%
Tax -185,280 -234,792 -132,316 -158,574 -144,520 -194,988 -131,681 25.59%
  QoQ % 21.09% -77.45% 16.56% -9.73% 25.88% -48.08% -
  Horiz. % 140.70% 178.30% 100.48% 120.42% 109.75% 148.08% 100.00%
NP 649,310 737,668 505,352 541,164 557,150 632,320 427,128 32.24%
  QoQ % -11.98% 45.97% -6.62% -2.87% -11.89% 48.04% -
  Horiz. % 152.02% 172.70% 118.31% 126.70% 130.44% 148.04% 100.00%
NP to SH 649,310 737,668 -5 541,164 557,150 632,320 427,128 32.24%
  QoQ % -11.98% 14,753,459.00% -100.00% -2.87% -11.89% 48.04% -
  Horiz. % 152.02% 172.70% -0.00% 126.70% 130.44% 148.04% 100.00%
Tax Rate 22.20 % 24.14 % 20.75 % 22.66 % 20.60 % 23.57 % 23.56 % -3.89%
  QoQ % -8.04% 16.34% -8.43% 10.00% -12.60% 0.04% -
  Horiz. % 94.23% 102.46% 88.07% 96.18% 87.44% 100.04% 100.00%
Total Cost 4,233,836 4,171,736 4,051,071 4,067,694 4,070,150 4,024,192 3,819,616 7.11%
  QoQ % 1.49% 2.98% -0.41% -0.06% 1.14% 5.36% -
  Horiz. % 110.84% 109.22% 106.06% 106.49% 106.56% 105.36% 100.00%
Net Worth 705,844 935,655 750,406 787,919 658,944 837,164 651,925 5.45%
  QoQ % -24.56% 24.69% -4.76% 19.57% -21.29% 28.41% -
  Horiz. % 108.27% 143.52% 115.11% 120.86% 101.08% 128.41% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 281,400 - 492,454 171,966 257,950 - 422,110 -23.71%
  QoQ % 0.00% 0.00% 186.37% -33.33% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 116.66% 40.74% 61.11% 0.00% 100.00%
Div Payout % 43.34 % - % - % 31.78 % 46.30 % - % 98.83 % -42.31%
  QoQ % 0.00% 0.00% 0.00% -31.36% 0.00% 0.00% -
  Horiz. % 43.85% 0.00% 0.00% 32.16% 46.85% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 705,844 935,655 750,406 787,919 658,944 837,164 651,925 5.45%
  QoQ % -24.56% 24.69% -4.76% 19.57% -21.29% 28.41% -
  Horiz. % 108.27% 143.52% 115.11% 120.86% 101.08% 128.41% 100.00%
NOSH 234,500 234,500 234,502 234,500 234,500 234,500 234,505 -0.00%
  QoQ % 0.00% -0.00% 0.00% 0.00% 0.00% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.30 % 15.03 % 11.09 % 11.74 % 12.04 % 13.58 % 10.06 % 20.48%
  QoQ % -11.51% 35.53% -5.54% -2.49% -11.34% 34.99% -
  Horiz. % 132.21% 149.40% 110.24% 116.70% 119.68% 134.99% 100.00%
ROE 91.99 % 78.84 % 0.00 % 68.68 % 84.55 % 75.53 % 65.52 % 25.41%
  QoQ % 16.68% 0.00% 0.00% -18.77% 11.94% 15.28% -
  Horiz. % 140.40% 120.33% 0.00% 104.82% 129.04% 115.28% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2,082.37 2,093.56 1,943.02 1,965.40 1,973.26 1,985.72 1,810.94 9.77%
  QoQ % -0.53% 7.75% -1.14% -0.40% -0.63% 9.65% -
  Horiz. % 114.99% 115.61% 107.29% 108.53% 108.96% 109.65% 100.00%
EPS 276.90 314.56 215.50 230.77 237.60 269.64 182.14 32.25%
  QoQ % -11.97% 45.97% -6.62% -2.87% -11.88% 48.04% -
  Horiz. % 152.03% 172.70% 118.32% 126.70% 130.45% 148.04% 100.00%
DPS 120.00 0.00 210.00 73.33 110.00 0.00 180.00 -23.70%
  QoQ % 0.00% 0.00% 186.38% -33.34% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 116.67% 40.74% 61.11% 0.00% 100.00%
NAPS 3.0100 3.9900 3.2000 3.3600 2.8100 3.5700 2.7800 5.45%
  QoQ % -24.56% 24.69% -4.76% 19.57% -21.29% 28.42% -
  Horiz. % 108.27% 143.53% 115.11% 120.86% 101.08% 128.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2,082.37 2,093.56 1,943.04 1,965.40 1,973.26 1,985.72 1,810.98 9.77%
  QoQ % -0.53% 7.75% -1.14% -0.40% -0.63% 9.65% -
  Horiz. % 114.99% 115.60% 107.29% 108.53% 108.96% 109.65% 100.00%
EPS 276.90 314.56 0.00 230.77 237.60 269.64 182.14 32.25%
  QoQ % -11.97% 0.00% 0.00% -2.87% -11.88% 48.04% -
  Horiz. % 152.03% 172.70% 0.00% 126.70% 130.45% 148.04% 100.00%
DPS 120.00 0.00 210.00 73.33 110.00 0.00 180.00 -23.70%
  QoQ % 0.00% 0.00% 186.38% -33.34% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 116.67% 40.74% 61.11% 0.00% 100.00%
NAPS 3.0100 3.9900 3.2000 3.3600 2.8100 3.5700 2.7801 5.44%
  QoQ % -24.56% 24.69% -4.76% 19.57% -21.29% 28.41% -
  Horiz. % 108.27% 143.52% 115.10% 120.86% 101.08% 128.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 67.0000 60.6800 62.8400 61.5000 57.5000 56.0000 56.2000 -
P/RPS 3.22 2.90 3.23 3.13 2.91 2.82 3.10 2.57%
  QoQ % 11.03% -10.22% 3.19% 7.56% 3.19% -9.03% -
  Horiz. % 103.87% 93.55% 104.19% 100.97% 93.87% 90.97% 100.00%
P/EPS 24.20 19.29 -2,947,222.00 26.65 24.20 20.77 30.86 -14.97%
  QoQ % 25.45% 100.00% -11,059,095.00% 10.12% 16.51% -32.70% -
  Horiz. % 78.42% 62.51% -9,550,298.00% 86.36% 78.42% 67.30% 100.00%
EY 4.13 5.18 0.00 3.75 4.13 4.82 3.24 17.58%
  QoQ % -20.27% 0.00% 0.00% -9.20% -14.32% 48.77% -
  Horiz. % 127.47% 159.88% 0.00% 115.74% 127.47% 148.77% 100.00%
DY 1.79 0.00 3.34 1.19 1.91 0.00 3.20 -32.13%
  QoQ % 0.00% 0.00% 180.67% -37.70% 0.00% 0.00% -
  Horiz. % 55.94% 0.00% 104.37% 37.19% 59.69% 0.00% 100.00%
P/NAPS 22.26 15.21 19.64 18.30 20.46 15.69 20.22 6.62%
  QoQ % 46.35% -22.56% 7.32% -10.56% 30.40% -22.40% -
  Horiz. % 110.09% 75.22% 97.13% 90.50% 101.19% 77.60% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 30/04/13 21/02/13 01/11/12 30/08/12 25/04/12 23/02/12 -
Price 67.5400 61.8000 58.7000 69.5000 64.0200 55.8600 55.8000 -
P/RPS 3.24 2.95 3.02 3.54 3.24 2.81 3.08 3.44%
  QoQ % 9.83% -2.32% -14.69% 9.26% 15.30% -8.77% -
  Horiz. % 105.19% 95.78% 98.05% 114.94% 105.19% 91.23% 100.00%
P/EPS 24.39 19.65 -2,753,054.50 30.12 26.95 20.72 30.64 -14.12%
  QoQ % 24.12% 100.00% -9,140,387.00% 11.76% 30.07% -32.38% -
  Horiz. % 79.60% 64.13% -8,985,165.00% 98.30% 87.96% 67.62% 100.00%
EY 4.10 5.09 0.00 3.32 3.71 4.83 3.26 16.53%
  QoQ % -19.45% 0.00% 0.00% -10.51% -23.19% 48.16% -
  Horiz. % 125.77% 156.13% 0.00% 101.84% 113.80% 148.16% 100.00%
DY 1.78 0.00 3.58 1.06 1.72 0.00 3.23 -32.81%
  QoQ % 0.00% 0.00% 237.74% -38.37% 0.00% 0.00% -
  Horiz. % 55.11% 0.00% 110.84% 32.82% 53.25% 0.00% 100.00%
P/NAPS 22.44 15.49 18.34 20.68 22.78 15.65 20.07 7.73%
  QoQ % 44.87% -15.54% -11.32% -9.22% 45.56% -22.02% -
  Horiz. % 111.81% 77.18% 91.38% 103.04% 113.50% 77.98% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers