Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2010-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     72.16%    YoY -     28.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,072,760 4,026,319 3,062,426 2,071,350 1,020,487 3,744,233 2,793,601 -47.20%
  QoQ % -73.36% 31.47% 47.85% 102.98% -72.75% 34.03% -
  Horiz. % 38.40% 144.13% 109.62% 74.15% 36.53% 134.03% 100.00%
PBT 191,107 465,744 420,740 288,088 170,617 440,261 341,086 -32.06%
  QoQ % -58.97% 10.70% 46.05% 68.85% -61.25% 29.08% -
  Horiz. % 56.03% 136.55% 123.35% 84.46% 50.02% 129.08% 100.00%
Tax -43,955 -74,346 -68,601 -49,136 -31,819 -88,468 -75,517 -30.31%
  QoQ % 40.88% -8.37% -39.61% -54.42% 64.03% -17.15% -
  Horiz. % 58.21% 98.45% 90.84% 65.07% 42.13% 117.15% 100.00%
NP 147,152 391,398 352,139 238,952 138,798 351,793 265,569 -32.56%
  QoQ % -62.40% 11.15% 47.37% 72.16% -60.55% 32.47% -
  Horiz. % 55.41% 147.38% 132.60% 89.98% 52.26% 132.47% 100.00%
NP to SH 147,152 391,398 352,139 238,952 138,798 351,793 265,569 -32.56%
  QoQ % -62.40% 11.15% 47.37% 72.16% -60.55% 32.47% -
  Horiz. % 55.41% 147.38% 132.60% 89.98% 52.26% 132.47% 100.00%
Tax Rate 23.00 % 15.96 % 16.30 % 17.06 % 18.65 % 20.09 % 22.14 % 2.58%
  QoQ % 44.11% -2.09% -4.45% -8.53% -7.17% -9.26% -
  Horiz. % 103.88% 72.09% 73.62% 77.06% 84.24% 90.74% 100.00%
Total Cost 925,608 3,634,921 2,710,287 1,832,398 881,689 3,392,440 2,528,032 -48.85%
  QoQ % -74.54% 34.12% 47.91% 107.83% -74.01% 34.19% -
  Horiz. % 36.61% 143.78% 107.21% 72.48% 34.88% 134.19% 100.00%
Net Worth 703,514 614,380 689,411 579,206 710,521 567,483 597,969 11.46%
  QoQ % 14.51% -10.88% 19.03% -18.48% 25.21% -5.10% -
  Horiz. % 117.65% 102.74% 115.29% 96.86% 118.82% 94.90% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 386,919 117,246 117,248 - 351,746 117,249 -
  QoQ % 0.00% 230.00% -0.00% 0.00% 0.00% 200.00% -
  Horiz. % 0.00% 330.00% 100.00% 100.00% 0.00% 300.00% 100.00%
Div Payout % - % 98.86 % 33.30 % 49.07 % - % 99.99 % 44.15 % -
  QoQ % 0.00% 196.88% -32.14% 0.00% 0.00% 126.48% -
  Horiz. % 0.00% 223.92% 75.42% 111.14% 0.00% 226.48% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 703,514 614,380 689,411 579,206 710,521 567,483 597,969 11.46%
  QoQ % 14.51% -10.88% 19.03% -18.48% 25.21% -5.10% -
  Horiz. % 117.65% 102.74% 115.29% 96.86% 118.82% 94.90% 100.00%
NOSH 234,504 234,496 234,493 234,496 234,495 234,497 234,498 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.72 % 9.72 % 11.50 % 11.54 % 13.60 % 9.40 % 9.51 % 27.71%
  QoQ % 41.15% -15.48% -0.35% -15.15% 44.68% -1.16% -
  Horiz. % 144.27% 102.21% 120.93% 121.35% 143.01% 98.84% 100.00%
ROE 20.92 % 63.71 % 51.08 % 41.26 % 19.53 % 61.99 % 44.41 % -39.49%
  QoQ % -67.16% 24.73% 23.80% 111.26% -68.49% 39.59% -
  Horiz. % 47.11% 143.46% 115.02% 92.91% 43.98% 139.59% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 457.46 1,717.01 1,305.97 883.32 435.18 1,596.71 1,191.31 -47.20%
  QoQ % -73.36% 31.47% 47.85% 102.98% -72.75% 34.03% -
  Horiz. % 38.40% 144.13% 109.62% 74.15% 36.53% 134.03% 100.00%
EPS 62.75 166.91 150.17 101.90 59.19 150.02 113.25 -32.56%
  QoQ % -62.40% 11.15% 47.37% 72.16% -60.55% 32.47% -
  Horiz. % 55.41% 147.38% 132.60% 89.98% 52.26% 132.47% 100.00%
DPS 0.00 165.00 50.00 50.00 0.00 150.00 50.00 -
  QoQ % 0.00% 230.00% 0.00% 0.00% 0.00% 200.00% -
  Horiz. % 0.00% 330.00% 100.00% 100.00% 0.00% 300.00% 100.00%
NAPS 3.0000 2.6200 2.9400 2.4700 3.0300 2.4200 2.5500 11.45%
  QoQ % 14.50% -10.88% 19.03% -18.48% 25.21% -5.10% -
  Horiz. % 117.65% 102.75% 115.29% 96.86% 118.82% 94.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 457.47 1,716.98 1,305.94 883.30 435.18 1,596.69 1,191.30 -47.20%
  QoQ % -73.36% 31.47% 47.85% 102.97% -72.74% 34.03% -
  Horiz. % 38.40% 144.13% 109.62% 74.15% 36.53% 134.03% 100.00%
EPS 62.75 166.91 150.17 101.90 59.19 150.02 113.25 -32.56%
  QoQ % -62.40% 11.15% 47.37% 72.16% -60.55% 32.47% -
  Horiz. % 55.41% 147.38% 132.60% 89.98% 52.26% 132.47% 100.00%
DPS 0.00 165.00 50.00 50.00 0.00 150.00 50.00 -
  QoQ % 0.00% 230.00% 0.00% 0.00% 0.00% 200.00% -
  Horiz. % 0.00% 330.00% 100.00% 100.00% 0.00% 300.00% 100.00%
NAPS 3.0001 2.6200 2.9399 2.4700 3.0299 2.4200 2.5500 11.46%
  QoQ % 14.51% -10.88% 19.02% -18.48% 25.20% -5.10% -
  Horiz. % 117.65% 102.75% 115.29% 96.86% 118.82% 94.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 46.8000 43.3400 42.0000 35.0000 34.1400 33.1000 34.5000 -
P/RPS 10.23 2.52 3.22 3.96 7.84 2.07 2.90 131.91%
  QoQ % 305.95% -21.74% -18.69% -49.49% 278.74% -28.62% -
  Horiz. % 352.76% 86.90% 111.03% 136.55% 270.34% 71.38% 100.00%
P/EPS 74.58 25.97 27.97 34.35 57.68 22.06 30.46 81.76%
  QoQ % 187.18% -7.15% -18.57% -40.45% 161.47% -27.58% -
  Horiz. % 244.85% 85.26% 91.83% 112.77% 189.36% 72.42% 100.00%
EY 1.34 3.85 3.58 2.91 1.73 4.53 3.28 -44.97%
  QoQ % -65.19% 7.54% 23.02% 68.21% -61.81% 38.11% -
  Horiz. % 40.85% 117.38% 109.15% 88.72% 52.74% 138.11% 100.00%
DY 0.00 3.81 1.19 1.43 0.00 4.53 1.45 -
  QoQ % 0.00% 220.17% -16.78% 0.00% 0.00% 212.41% -
  Horiz. % 0.00% 262.76% 82.07% 98.62% 0.00% 312.41% 100.00%
P/NAPS 15.60 16.54 14.29 14.17 11.27 13.68 13.53 9.97%
  QoQ % -5.68% 15.75% 0.85% 25.73% -17.62% 1.11% -
  Horiz. % 115.30% 122.25% 105.62% 104.73% 83.30% 101.11% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/04/11 24/02/11 28/10/10 26/08/10 21/04/10 25/02/10 29/10/09 -
Price 48.0000 45.3000 43.6000 39.4800 35.1800 33.9000 33.2000 -
P/RPS 10.49 2.64 3.34 4.47 8.08 2.12 2.79 141.99%
  QoQ % 297.35% -20.96% -25.28% -44.68% 281.13% -24.01% -
  Horiz. % 375.99% 94.62% 119.71% 160.22% 289.61% 75.99% 100.00%
P/EPS 76.49 27.14 29.03 38.74 59.44 22.60 29.32 89.62%
  QoQ % 181.83% -6.51% -25.06% -34.83% 163.01% -22.92% -
  Horiz. % 260.88% 92.56% 99.01% 132.13% 202.73% 77.08% 100.00%
EY 1.31 3.68 3.44 2.58 1.68 4.43 3.41 -47.18%
  QoQ % -64.40% 6.98% 33.33% 53.57% -62.08% 29.91% -
  Horiz. % 38.42% 107.92% 100.88% 75.66% 49.27% 129.91% 100.00%
DY 0.00 3.64 1.15 1.27 0.00 4.42 1.51 -
  QoQ % 0.00% 216.52% -9.45% 0.00% 0.00% 192.72% -
  Horiz. % 0.00% 241.06% 76.16% 84.11% 0.00% 292.72% 100.00%
P/NAPS 16.00 17.29 14.83 15.98 11.61 14.01 13.02 14.74%
  QoQ % -7.46% 16.59% -7.20% 37.64% -17.13% 7.60% -
  Horiz. % 122.89% 132.80% 113.90% 122.73% 89.17% 107.60% 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