Highlights

[NESTLE] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     48.04%    YoY -     7.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,556,423 4,608,858 4,627,300 4,656,512 4,246,744 4,231,888 4,225,748 5.13%
  QoQ % -1.14% -0.40% -0.63% 9.65% 0.35% 0.15% -
  Horiz. % 107.83% 109.07% 109.50% 110.19% 100.50% 100.15% 100.00%
PBT 637,668 699,738 701,670 827,308 558,809 609,282 637,762 -0.01%
  QoQ % -8.87% -0.28% -15.19% 48.05% -8.28% -4.47% -
  Horiz. % 99.99% 109.72% 110.02% 129.72% 87.62% 95.53% 100.00%
Tax -132,316 -158,574 -144,520 -194,988 -131,681 -140,136 -146,686 -6.61%
  QoQ % 16.56% -9.73% 25.88% -48.08% 6.03% 4.47% -
  Horiz. % 90.20% 108.10% 98.52% 132.93% 89.77% 95.53% 100.00%
NP 505,352 541,164 557,150 632,320 427,128 469,146 491,076 1.92%
  QoQ % -6.62% -2.87% -11.89% 48.04% -8.96% -4.47% -
  Horiz. % 102.91% 110.20% 113.45% 128.76% 86.98% 95.53% 100.00%
NP to SH -5 541,164 557,150 632,320 427,128 469,146 491,076 -
  QoQ % -100.00% -2.87% -11.89% 48.04% -8.96% -4.47% -
  Horiz. % -0.00% 110.20% 113.45% 128.76% 86.98% 95.53% 100.00%
Tax Rate 20.75 % 22.66 % 20.60 % 23.57 % 23.56 % 23.00 % 23.00 % -6.60%
  QoQ % -8.43% 10.00% -12.60% 0.04% 2.43% 0.00% -
  Horiz. % 90.22% 98.52% 89.57% 102.48% 102.43% 100.00% 100.00%
Total Cost 4,051,071 4,067,694 4,070,150 4,024,192 3,819,616 3,762,741 3,734,672 5.55%
  QoQ % -0.41% -0.06% 1.14% 5.36% 1.51% 0.75% -
  Horiz. % 108.47% 108.92% 108.98% 107.75% 102.27% 100.75% 100.00%
Net Worth 750,406 787,919 658,944 837,164 651,925 468,988 468,989 36.61%
  QoQ % -4.76% 19.57% -21.29% 28.41% 39.01% -0.00% -
  Horiz. % 160.00% 168.00% 140.50% 178.50% 139.01% 100.00% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 492,454 171,966 257,950 - 422,110 171,962 257,944 53.59%
  QoQ % 186.37% -33.33% 0.00% 0.00% 145.47% -33.33% -
  Horiz. % 190.92% 66.67% 100.00% 0.00% 163.64% 66.67% 100.00%
Div Payout % - % 31.78 % 46.30 % - % 98.83 % 36.65 % 52.53 % -
  QoQ % 0.00% -31.36% 0.00% 0.00% 169.66% -30.23% -
  Horiz. % 0.00% 60.50% 88.14% 0.00% 188.14% 69.77% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 750,406 787,919 658,944 837,164 651,925 468,988 468,989 36.61%
  QoQ % -4.76% 19.57% -21.29% 28.41% 39.01% -0.00% -
  Horiz. % 160.00% 168.00% 140.50% 178.50% 139.01% 100.00% 100.00%
NOSH 234,502 234,500 234,500 234,500 234,505 234,494 234,494 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.09 % 11.74 % 12.04 % 13.58 % 10.06 % 11.09 % 11.62 % -3.05%
  QoQ % -5.54% -2.49% -11.34% 34.99% -9.29% -4.56% -
  Horiz. % 95.44% 101.03% 103.61% 116.87% 86.57% 95.44% 100.00%
ROE 0.00 % 68.68 % 84.55 % 75.53 % 65.52 % 100.03 % 104.71 % -
  QoQ % 0.00% -18.77% 11.94% 15.28% -34.50% -4.47% -
  Horiz. % 0.00% 65.59% 80.75% 72.13% 62.57% 95.53% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,943.02 1,965.40 1,973.26 1,985.72 1,810.94 1,804.69 1,802.06 5.13%
  QoQ % -1.14% -0.40% -0.63% 9.65% 0.35% 0.15% -
  Horiz. % 107.82% 109.06% 109.50% 110.19% 100.49% 100.15% 100.00%
EPS 215.50 230.77 237.60 269.64 182.14 200.07 209.42 1.92%
  QoQ % -6.62% -2.87% -11.88% 48.04% -8.96% -4.46% -
  Horiz. % 102.90% 110.19% 113.46% 128.76% 86.97% 95.54% 100.00%
DPS 210.00 73.33 110.00 0.00 180.00 73.33 110.00 53.59%
  QoQ % 186.38% -33.34% 0.00% 0.00% 145.47% -33.34% -
  Horiz. % 190.91% 66.66% 100.00% 0.00% 163.64% 66.66% 100.00%
NAPS 3.2000 3.3600 2.8100 3.5700 2.7800 2.0000 2.0000 36.60%
  QoQ % -4.76% 19.57% -21.29% 28.42% 39.00% 0.00% -
  Horiz. % 160.00% 168.00% 140.50% 178.50% 139.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,943.04 1,965.40 1,973.26 1,985.72 1,810.98 1,804.64 1,802.02 5.13%
  QoQ % -1.14% -0.40% -0.63% 9.65% 0.35% 0.15% -
  Horiz. % 107.83% 109.07% 109.50% 110.19% 100.50% 100.15% 100.00%
EPS 0.00 230.77 237.60 269.64 182.14 200.06 209.41 -
  QoQ % 0.00% -2.87% -11.88% 48.04% -8.96% -4.46% -
  Horiz. % 0.00% 110.20% 113.46% 128.76% 86.98% 95.54% 100.00%
DPS 210.00 73.33 110.00 0.00 180.00 73.33 110.00 53.59%
  QoQ % 186.38% -33.34% 0.00% 0.00% 145.47% -33.34% -
  Horiz. % 190.91% 66.66% 100.00% 0.00% 163.64% 66.66% 100.00%
NAPS 3.2000 3.3600 2.8100 3.5700 2.7801 2.0000 2.0000 36.60%
  QoQ % -4.76% 19.57% -21.29% 28.41% 39.01% 0.00% -
  Horiz. % 160.00% 168.00% 140.50% 178.50% 139.01% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 62.8400 61.5000 57.5000 56.0000 56.2000 47.9800 47.2000 -
P/RPS 3.23 3.13 2.91 2.82 3.10 2.66 2.62 14.90%
  QoQ % 3.19% 7.56% 3.19% -9.03% 16.54% 1.53% -
  Horiz. % 123.28% 119.47% 111.07% 107.63% 118.32% 101.53% 100.00%
P/EPS -2,947,222.00 26.65 24.20 20.77 30.86 23.98 22.54 -
  QoQ % -11,059,095.00% 10.12% 16.51% -32.70% 28.69% 6.39% -
  Horiz. % -13,075,519.00% 118.23% 107.36% 92.15% 136.91% 106.39% 100.00%
EY 0.00 3.75 4.13 4.82 3.24 4.17 4.44 -
  QoQ % 0.00% -9.20% -14.32% 48.77% -22.30% -6.08% -
  Horiz. % 0.00% 84.46% 93.02% 108.56% 72.97% 93.92% 100.00%
DY 3.34 1.19 1.91 0.00 3.20 1.53 2.33 26.99%
  QoQ % 180.67% -37.70% 0.00% 0.00% 109.15% -34.33% -
  Horiz. % 143.35% 51.07% 81.97% 0.00% 137.34% 65.67% 100.00%
P/NAPS 19.64 18.30 20.46 15.69 20.22 23.99 23.60 -11.48%
  QoQ % 7.32% -10.56% 30.40% -22.40% -15.71% 1.65% -
  Horiz. % 83.22% 77.54% 86.69% 66.48% 85.68% 101.65% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 01/11/12 30/08/12 25/04/12 23/02/12 04/11/11 18/08/11 -
Price 58.7000 69.5000 64.0200 55.8600 55.8000 50.0000 47.9000 -
P/RPS 3.02 3.54 3.24 2.81 3.08 2.77 2.66 8.79%
  QoQ % -14.69% 9.26% 15.30% -8.77% 11.19% 4.14% -
  Horiz. % 113.53% 133.08% 121.80% 105.64% 115.79% 104.14% 100.00%
P/EPS -2,753,054.50 30.12 26.95 20.72 30.64 24.99 22.87 -
  QoQ % -9,140,387.00% 11.76% 30.07% -32.38% 22.61% 9.27% -
  Horiz. % -12,037,841.00% 131.70% 117.84% 90.60% 133.97% 109.27% 100.00%
EY 0.00 3.32 3.71 4.83 3.26 4.00 4.37 -
  QoQ % 0.00% -10.51% -23.19% 48.16% -18.50% -8.47% -
  Horiz. % 0.00% 75.97% 84.90% 110.53% 74.60% 91.53% 100.00%
DY 3.58 1.06 1.72 0.00 3.23 1.47 2.30 34.13%
  QoQ % 237.74% -38.37% 0.00% 0.00% 119.73% -36.09% -
  Horiz. % 155.65% 46.09% 74.78% 0.00% 140.43% 63.91% 100.00%
P/NAPS 18.34 20.68 22.78 15.65 20.07 25.00 23.95 -16.23%
  QoQ % -11.32% -9.22% 45.56% -22.02% -19.72% 4.38% -
  Horiz. % 76.58% 86.35% 95.11% 65.34% 83.80% 104.38% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers