Highlights

[NESTLE] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -100.00%    YoY -     -100.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,866,152 4,883,146 4,909,404 4,556,423 4,608,858 4,627,300 4,656,512 2.98%
  QoQ % -0.35% -0.53% 7.75% -1.14% -0.40% -0.63% -
  Horiz. % 104.50% 104.87% 105.43% 97.85% 98.98% 99.37% 100.00%
PBT 792,813 834,590 972,460 637,668 699,738 701,670 827,308 -2.80%
  QoQ % -5.01% -14.18% 52.50% -8.87% -0.28% -15.19% -
  Horiz. % 95.83% 100.88% 117.55% 77.08% 84.58% 84.81% 100.00%
Tax -177,818 -185,280 -234,792 -132,316 -158,574 -144,520 -194,988 -5.95%
  QoQ % 4.03% 21.09% -77.45% 16.56% -9.73% 25.88% -
  Horiz. % 91.19% 95.02% 120.41% 67.86% 81.33% 74.12% 100.00%
NP 614,994 649,310 737,668 505,352 541,164 557,150 632,320 -1.83%
  QoQ % -5.28% -11.98% 45.97% -6.62% -2.87% -11.89% -
  Horiz. % 97.26% 102.69% 116.66% 79.92% 85.58% 88.11% 100.00%
NP to SH 614,994 649,310 737,668 -5 541,164 557,150 632,320 -1.83%
  QoQ % -5.28% -11.98% 14,753,459.00% -100.00% -2.87% -11.89% -
  Horiz. % 97.26% 102.69% 116.66% -0.00% 85.58% 88.11% 100.00%
Tax Rate 22.43 % 22.20 % 24.14 % 20.75 % 22.66 % 20.60 % 23.57 % -3.25%
  QoQ % 1.04% -8.04% 16.34% -8.43% 10.00% -12.60% -
  Horiz. % 95.16% 94.19% 102.42% 88.04% 96.14% 87.40% 100.00%
Total Cost 4,251,157 4,233,836 4,171,736 4,051,071 4,067,694 4,070,150 4,024,192 3.72%
  QoQ % 0.41% 1.49% 2.98% -0.41% -0.06% 1.14% -
  Horiz. % 105.64% 105.21% 103.67% 100.67% 101.08% 101.14% 100.00%
Net Worth 841,854 705,844 935,655 750,406 787,919 658,944 837,164 0.37%
  QoQ % 19.27% -24.56% 24.69% -4.76% 19.57% -21.29% -
  Horiz. % 100.56% 84.31% 111.76% 89.64% 94.12% 78.71% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 187,600 281,400 - 492,454 171,966 257,950 - -
  QoQ % -33.33% 0.00% 0.00% 186.37% -33.33% 0.00% -
  Horiz. % 72.73% 109.09% 0.00% 190.91% 66.67% 100.00% -
Div Payout % 30.50 % 43.34 % - % - % 31.78 % 46.30 % - % -
  QoQ % -29.63% 0.00% 0.00% 0.00% -31.36% 0.00% -
  Horiz. % 65.87% 93.61% 0.00% 0.00% 68.64% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 841,854 705,844 935,655 750,406 787,919 658,944 837,164 0.37%
  QoQ % 19.27% -24.56% 24.69% -4.76% 19.57% -21.29% -
  Horiz. % 100.56% 84.31% 111.76% 89.64% 94.12% 78.71% 100.00%
NOSH 234,500 234,500 234,500 234,502 234,500 234,500 234,500 -
  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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.64 % 13.30 % 15.03 % 11.09 % 11.74 % 12.04 % 13.58 % -4.67%
  QoQ % -4.96% -11.51% 35.53% -5.54% -2.49% -11.34% -
  Horiz. % 93.08% 97.94% 110.68% 81.66% 86.45% 88.66% 100.00%
ROE 73.05 % 91.99 % 78.84 % 0.00 % 68.68 % 84.55 % 75.53 % -2.20%
  QoQ % -20.59% 16.68% 0.00% 0.00% -18.77% 11.94% -
  Horiz. % 96.72% 121.79% 104.38% 0.00% 90.93% 111.94% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2,075.12 2,082.37 2,093.56 1,943.02 1,965.40 1,973.26 1,985.72 2.98%
  QoQ % -0.35% -0.53% 7.75% -1.14% -0.40% -0.63% -
  Horiz. % 104.50% 104.87% 105.43% 97.85% 98.98% 99.37% 100.00%
EPS 262.25 276.90 314.56 215.50 230.77 237.60 269.64 -1.83%
  QoQ % -5.29% -11.97% 45.97% -6.62% -2.87% -11.88% -
  Horiz. % 97.26% 102.69% 116.66% 79.92% 85.58% 88.12% 100.00%
DPS 80.00 120.00 0.00 210.00 73.33 110.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 186.38% -33.34% 0.00% -
  Horiz. % 72.73% 109.09% 0.00% 190.91% 66.66% 100.00% -
NAPS 3.5900 3.0100 3.9900 3.2000 3.3600 2.8100 3.5700 0.37%
  QoQ % 19.27% -24.56% 24.69% -4.76% 19.57% -21.29% -
  Horiz. % 100.56% 84.31% 111.76% 89.64% 94.12% 78.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2,075.12 2,082.37 2,093.56 1,943.04 1,965.40 1,973.26 1,985.72 2.98%
  QoQ % -0.35% -0.53% 7.75% -1.14% -0.40% -0.63% -
  Horiz. % 104.50% 104.87% 105.43% 97.85% 98.98% 99.37% 100.00%
EPS 262.25 276.90 314.56 0.00 230.77 237.60 269.64 -1.83%
  QoQ % -5.29% -11.97% 0.00% 0.00% -2.87% -11.88% -
  Horiz. % 97.26% 102.69% 116.66% 0.00% 85.58% 88.12% 100.00%
DPS 80.00 120.00 0.00 210.00 73.33 110.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 186.38% -33.34% 0.00% -
  Horiz. % 72.73% 109.09% 0.00% 190.91% 66.66% 100.00% -
NAPS 3.5900 3.0100 3.9900 3.2000 3.3600 2.8100 3.5700 0.37%
  QoQ % 19.27% -24.56% 24.69% -4.76% 19.57% -21.29% -
  Horiz. % 100.56% 84.31% 111.76% 89.64% 94.12% 78.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 68.0000 67.0000 60.6800 62.8400 61.5000 57.5000 56.0000 -
P/RPS 3.28 3.22 2.90 3.23 3.13 2.91 2.82 10.59%
  QoQ % 1.86% 11.03% -10.22% 3.19% 7.56% 3.19% -
  Horiz. % 116.31% 114.18% 102.84% 114.54% 110.99% 103.19% 100.00%
P/EPS 25.93 24.20 19.29 -2,947,222.00 26.65 24.20 20.77 15.93%
  QoQ % 7.15% 25.45% 100.00% -11,059,095.00% 10.12% 16.51% -
  Horiz. % 124.84% 116.51% 92.87% -14,189,802.00% 128.31% 116.51% 100.00%
EY 3.86 4.13 5.18 0.00 3.75 4.13 4.82 -13.75%
  QoQ % -6.54% -20.27% 0.00% 0.00% -9.20% -14.32% -
  Horiz. % 80.08% 85.68% 107.47% 0.00% 77.80% 85.68% 100.00%
DY 1.18 1.79 0.00 3.34 1.19 1.91 0.00 -
  QoQ % -34.08% 0.00% 0.00% 180.67% -37.70% 0.00% -
  Horiz. % 61.78% 93.72% 0.00% 174.87% 62.30% 100.00% -
P/NAPS 18.94 22.26 15.21 19.64 18.30 20.46 15.69 13.36%
  QoQ % -14.91% 46.35% -22.56% 7.32% -10.56% 30.40% -
  Horiz. % 120.71% 141.87% 96.94% 125.18% 116.63% 130.40% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 12/11/13 22/08/13 30/04/13 21/02/13 01/11/12 30/08/12 25/04/12 -
Price 68.6000 67.5400 61.8000 58.7000 69.5000 64.0200 55.8600 -
P/RPS 3.31 3.24 2.95 3.02 3.54 3.24 2.81 11.52%
  QoQ % 2.16% 9.83% -2.32% -14.69% 9.26% 15.30% -
  Horiz. % 117.79% 115.30% 104.98% 107.47% 125.98% 115.30% 100.00%
P/EPS 26.16 24.39 19.65 -2,753,054.50 30.12 26.95 20.72 16.80%
  QoQ % 7.26% 24.12% 100.00% -9,140,387.00% 11.76% 30.07% -
  Horiz. % 126.25% 117.71% 94.84% -13,286,944.00% 145.37% 130.07% 100.00%
EY 3.82 4.10 5.09 0.00 3.32 3.71 4.83 -14.47%
  QoQ % -6.83% -19.45% 0.00% 0.00% -10.51% -23.19% -
  Horiz. % 79.09% 84.89% 105.38% 0.00% 68.74% 76.81% 100.00%
DY 1.17 1.78 0.00 3.58 1.06 1.72 0.00 -
  QoQ % -34.27% 0.00% 0.00% 237.74% -38.37% 0.00% -
  Horiz. % 68.02% 103.49% 0.00% 208.14% 61.63% 100.00% -
P/NAPS 19.11 22.44 15.49 18.34 20.68 22.78 15.65 14.23%
  QoQ % -14.84% 44.87% -15.54% -11.32% -9.22% 45.56% -
  Horiz. % 122.11% 143.39% 98.98% 117.19% 132.14% 145.56% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers