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.
 


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
 
 

727  390  562  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.285+0.115 
 SAPNRG 0.125+0.01 
 BINTAI 1.06+0.215 
 KANGER 0.18+0.01 
 TOPBLDS 0.115+0.03 
 KNM 0.215+0.01 
 ARMADA 0.36+0.04 
 TRIVE 0.02+0.005 
 MTRONIC 0.120.00 
 AT 0.185-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS