Highlights

[NESTLE] QoQ Annualized Quarter Result on 2009-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 15-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     17.76%    YoY -     6.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,744,233 3,724,801 3,813,578 3,935,728 3,877,068 3,872,560 3,885,196 -2.43%
  QoQ % 0.52% -2.33% -3.10% 1.51% 0.12% -0.33% -
  Horiz. % 96.37% 95.87% 98.16% 101.30% 99.79% 99.67% 100.00%
PBT 440,261 454,781 469,350 521,616 441,353 448,740 446,982 -1.00%
  QoQ % -3.19% -3.10% -10.02% 18.19% -1.65% 0.39% -
  Horiz. % 98.50% 101.74% 105.00% 116.70% 98.74% 100.39% 100.00%
Tax -88,468 -100,689 -97,732 -120,200 -100,466 -97,262 -94,852 -4.53%
  QoQ % 12.14% -3.03% 18.69% -19.64% -3.29% -2.54% -
  Horiz. % 93.27% 106.15% 103.04% 126.72% 105.92% 102.54% 100.00%
NP 351,793 354,092 371,618 401,416 340,887 351,477 352,130 -0.06%
  QoQ % -0.65% -4.72% -7.42% 17.76% -3.01% -0.19% -
  Horiz. % 99.90% 100.56% 105.53% 114.00% 96.81% 99.81% 100.00%
NP to SH 351,793 354,092 371,618 401,416 340,887 351,477 352,130 -0.06%
  QoQ % -0.65% -4.72% -7.42% 17.76% -3.01% -0.19% -
  Horiz. % 99.90% 100.56% 105.53% 114.00% 96.81% 99.81% 100.00%
Tax Rate 20.09 % 22.14 % 20.82 % 23.04 % 22.76 % 21.67 % 21.22 % -3.57%
  QoQ % -9.26% 6.34% -9.64% 1.23% 5.03% 2.12% -
  Horiz. % 94.67% 104.34% 98.11% 108.58% 107.26% 102.12% 100.00%
Total Cost 3,392,440 3,370,709 3,441,960 3,534,312 3,536,181 3,521,082 3,533,066 -2.66%
  QoQ % 0.64% -2.07% -2.61% -0.05% 0.43% -0.34% -
  Horiz. % 96.02% 95.40% 97.42% 100.04% 100.09% 99.66% 100.00%
Net Worth 567,483 597,969 513,530 616,805 515,891 447,906 485,421 10.94%
  QoQ % -5.10% 16.44% -16.74% 19.56% 15.18% -7.73% -
  Horiz. % 116.91% 123.19% 105.79% 127.07% 106.28% 92.27% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 351,746 156,332 234,488 - 448,333 347,662 521,488 -23.03%
  QoQ % 125.00% -33.33% 0.00% 0.00% 28.96% -33.33% -
  Horiz. % 67.45% 29.98% 44.97% 0.00% 85.97% 66.67% 100.00%
Div Payout % 99.99 % 44.15 % 63.10 % - % 131.52 % 98.91 % 148.10 % -22.98%
  QoQ % 126.48% -30.03% 0.00% 0.00% 32.97% -33.21% -
  Horiz. % 67.52% 29.81% 42.61% 0.00% 88.80% 66.79% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 567,483 597,969 513,530 616,805 515,891 447,906 485,421 10.94%
  QoQ % -5.10% 16.44% -16.74% 19.56% 15.18% -7.73% -
  Horiz. % 116.91% 123.19% 105.79% 127.07% 106.28% 92.27% 100.00%
NOSH 234,497 234,498 234,488 234,526 234,496 234,505 234,503 -0.00%
  QoQ % -0.00% 0.00% -0.02% 0.01% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.99% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.40 % 9.51 % 9.74 % 10.20 % 8.79 % 9.08 % 9.06 % 2.48%
  QoQ % -1.16% -2.36% -4.51% 16.04% -3.19% 0.22% -
  Horiz. % 103.75% 104.97% 107.51% 112.58% 97.02% 100.22% 100.00%
ROE 61.99 % 59.22 % 72.37 % 65.08 % 66.08 % 78.47 % 72.54 % -9.92%
  QoQ % 4.68% -18.17% 11.20% -1.51% -15.79% 8.17% -
  Horiz. % 85.46% 81.64% 99.77% 89.72% 91.09% 108.17% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,596.71 1,588.41 1,626.34 1,678.16 1,653.36 1,651.37 1,656.78 -2.43%
  QoQ % 0.52% -2.33% -3.09% 1.50% 0.12% -0.33% -
  Horiz. % 96.37% 95.87% 98.16% 101.29% 99.79% 99.67% 100.00%
EPS 150.02 151.00 158.48 171.16 145.37 149.88 150.16 -0.06%
  QoQ % -0.65% -4.72% -7.41% 17.74% -3.01% -0.19% -
  Horiz. % 99.91% 100.56% 105.54% 113.99% 96.81% 99.81% 100.00%
DPS 150.00 66.67 100.00 0.00 191.19 148.25 222.38 -23.03%
  QoQ % 124.99% -33.33% 0.00% 0.00% 28.96% -33.33% -
  Horiz. % 67.45% 29.98% 44.97% 0.00% 85.97% 66.67% 100.00%
NAPS 2.4200 2.5500 2.1900 2.6300 2.2000 1.9100 2.0700 10.94%
  QoQ % -5.10% 16.44% -16.73% 19.55% 15.18% -7.73% -
  Horiz. % 116.91% 123.19% 105.80% 127.05% 106.28% 92.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,596.69 1,588.40 1,626.26 1,678.35 1,653.33 1,651.41 1,656.80 -2.43%
  QoQ % 0.52% -2.33% -3.10% 1.51% 0.12% -0.33% -
  Horiz. % 96.37% 95.87% 98.16% 101.30% 99.79% 99.67% 100.00%
EPS 150.02 151.00 158.47 171.18 145.37 149.88 150.16 -0.06%
  QoQ % -0.65% -4.71% -7.42% 17.75% -3.01% -0.19% -
  Horiz. % 99.91% 100.56% 105.53% 114.00% 96.81% 99.81% 100.00%
DPS 150.00 66.67 100.00 0.00 191.19 148.26 222.38 -23.03%
  QoQ % 124.99% -33.33% 0.00% 0.00% 28.96% -33.33% -
  Horiz. % 67.45% 29.98% 44.97% 0.00% 85.97% 66.67% 100.00%
NAPS 2.4200 2.5500 2.1899 2.6303 2.2000 1.9100 2.0700 10.94%
  QoQ % -5.10% 16.44% -16.74% 19.56% 15.18% -7.73% -
  Horiz. % 116.91% 123.19% 105.79% 127.07% 106.28% 92.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 33.1000 34.5000 31.2500 29.5000 27.0000 27.2500 29.0000 -
P/RPS 2.07 2.17 1.92 1.76 1.63 1.65 1.75 11.81%
  QoQ % -4.61% 13.02% 9.09% 7.98% -1.21% -5.71% -
  Horiz. % 118.29% 124.00% 109.71% 100.57% 93.14% 94.29% 100.00%
P/EPS 22.06 22.85 19.72 17.24 18.57 18.18 19.31 9.26%
  QoQ % -3.46% 15.87% 14.39% -7.16% 2.15% -5.85% -
  Horiz. % 114.24% 118.33% 102.12% 89.28% 96.17% 94.15% 100.00%
EY 4.53 4.38 5.07 5.80 5.38 5.50 5.18 -8.53%
  QoQ % 3.42% -13.61% -12.59% 7.81% -2.18% 6.18% -
  Horiz. % 87.45% 84.56% 97.88% 111.97% 103.86% 106.18% 100.00%
DY 4.53 1.93 3.20 0.00 7.08 5.44 7.67 -29.54%
  QoQ % 134.72% -39.69% 0.00% 0.00% 30.15% -29.07% -
  Horiz. % 59.06% 25.16% 41.72% 0.00% 92.31% 70.93% 100.00%
P/NAPS 13.68 13.53 14.27 11.22 12.27 14.27 14.01 -1.57%
  QoQ % 1.11% -5.19% 27.18% -8.56% -14.02% 1.86% -
  Horiz. % 97.64% 96.57% 101.86% 80.09% 87.58% 101.86% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 29/10/09 27/08/09 15/04/09 26/02/09 30/10/08 07/08/08 -
Price 33.9000 33.2000 33.8000 29.5000 27.5000 27.7500 27.0000 -
P/RPS 2.12 2.09 2.08 1.76 1.66 1.68 1.63 19.09%
  QoQ % 1.44% 0.48% 18.18% 6.02% -1.19% 3.07% -
  Horiz. % 130.06% 128.22% 127.61% 107.98% 101.84% 103.07% 100.00%
P/EPS 22.60 21.99 21.33 17.24 18.92 18.51 17.98 16.42%
  QoQ % 2.77% 3.09% 23.72% -8.88% 2.22% 2.95% -
  Horiz. % 125.70% 122.30% 118.63% 95.88% 105.23% 102.95% 100.00%
EY 4.43 4.55 4.69 5.80 5.29 5.40 5.56 -14.02%
  QoQ % -2.64% -2.99% -19.14% 9.64% -2.04% -2.88% -
  Horiz. % 79.68% 81.83% 84.35% 104.32% 95.14% 97.12% 100.00%
DY 4.42 2.01 2.96 0.00 6.95 5.34 8.24 -33.91%
  QoQ % 119.90% -32.09% 0.00% 0.00% 30.15% -35.19% -
  Horiz. % 53.64% 24.39% 35.92% 0.00% 84.34% 64.81% 100.00%
P/NAPS 14.01 13.02 15.43 11.22 12.50 14.53 13.04 4.89%
  QoQ % 7.60% -15.62% 37.52% -10.24% -13.97% 11.43% -
  Horiz. % 107.44% 99.85% 118.33% 86.04% 95.86% 111.43% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【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?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers