Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     76.22%    YoY -     13.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,227,351 4,556,423 3,456,644 2,313,650 1,164,128 4,246,744 3,173,916 -46.89%
  QoQ % -73.06% 31.82% 49.40% 98.75% -72.59% 33.80% -
  Horiz. % 38.67% 143.56% 108.91% 72.90% 36.68% 133.80% 100.00%
PBT 243,115 637,668 524,804 350,835 206,827 558,809 456,962 -34.32%
  QoQ % -61.87% 21.51% 49.59% 69.63% -62.99% 22.29% -
  Horiz. % 53.20% 139.55% 114.85% 76.78% 45.26% 122.29% 100.00%
Tax -58,698 -132,316 -118,931 -72,260 -48,747 -131,681 -105,102 -32.16%
  QoQ % 55.64% -11.25% -64.59% -48.23% 62.98% -25.29% -
  Horiz. % 55.85% 125.89% 113.16% 68.75% 46.38% 125.29% 100.00%
NP 184,417 505,352 405,873 278,575 158,080 427,128 351,860 -34.97%
  QoQ % -63.51% 24.51% 45.70% 76.22% -62.99% 21.39% -
  Horiz. % 52.41% 143.62% 115.35% 79.17% 44.93% 121.39% 100.00%
NP to SH 184,417 -5 405,873 278,575 158,080 427,128 351,860 -34.97%
  QoQ % 3,688,439.75% -100.00% 45.70% 76.22% -62.99% 21.39% -
  Horiz. % 52.41% -0.00% 115.35% 79.17% 44.93% 121.39% 100.00%
Tax Rate 24.14 % 20.75 % 22.66 % 20.60 % 23.57 % 23.56 % 23.00 % 3.27%
  QoQ % 16.34% -8.43% 10.00% -12.60% 0.04% 2.43% -
  Horiz. % 104.96% 90.22% 98.52% 89.57% 102.48% 102.43% 100.00%
Total Cost 1,042,934 4,051,071 3,050,771 2,035,075 1,006,048 3,819,616 2,822,056 -48.47%
  QoQ % -74.26% 32.79% 49.91% 102.28% -73.66% 35.35% -
  Horiz. % 36.96% 143.55% 108.10% 72.11% 35.65% 135.35% 100.00%
Net Worth 935,655 750,406 787,919 658,944 837,164 651,925 468,988 58.41%
  QoQ % 24.69% -4.76% 19.57% -21.29% 28.41% 39.01% -
  Horiz. % 199.50% 160.01% 168.00% 140.50% 178.50% 139.01% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 492,454 128,975 128,975 - 422,110 128,971 -
  QoQ % 0.00% 281.82% 0.00% 0.00% 0.00% 227.29% -
  Horiz. % 0.00% 381.83% 100.00% 100.00% 0.00% 327.29% 100.00%
Div Payout % - % - % 31.78 % 46.30 % - % 98.83 % 36.65 % -
  QoQ % 0.00% 0.00% -31.36% 0.00% 0.00% 169.66% -
  Horiz. % 0.00% 0.00% 86.71% 126.33% 0.00% 269.66% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 935,655 750,406 787,919 658,944 837,164 651,925 468,988 58.41%
  QoQ % 24.69% -4.76% 19.57% -21.29% 28.41% 39.01% -
  Horiz. % 199.50% 160.01% 168.00% 140.50% 178.50% 139.01% 100.00%
NOSH 234,500 234,502 234,500 234,500 234,500 234,505 234,494 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.03 % 11.09 % 11.74 % 12.04 % 13.58 % 10.06 % 11.09 % 22.44%
  QoQ % 35.53% -5.54% -2.49% -11.34% 34.99% -9.29% -
  Horiz. % 135.53% 100.00% 105.86% 108.57% 122.45% 90.71% 100.00%
ROE 19.71 % 0.00 % 51.51 % 42.28 % 18.88 % 65.52 % 75.03 % -58.95%
  QoQ % 0.00% 0.00% 21.83% 123.94% -71.18% -12.67% -
  Horiz. % 26.27% 0.00% 68.65% 56.35% 25.16% 87.33% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 523.39 1,943.02 1,474.05 986.63 496.43 1,810.94 1,353.51 -46.89%
  QoQ % -73.06% 31.82% 49.40% 98.75% -72.59% 33.80% -
  Horiz. % 38.67% 143.55% 108.91% 72.89% 36.68% 133.80% 100.00%
EPS 78.64 215.50 173.08 118.80 67.41 182.14 150.05 -34.97%
  QoQ % -63.51% 24.51% 45.69% 76.23% -62.99% 21.39% -
  Horiz. % 52.41% 143.62% 115.35% 79.17% 44.93% 121.39% 100.00%
DPS 0.00 210.00 55.00 55.00 0.00 180.00 55.00 -
  QoQ % 0.00% 281.82% 0.00% 0.00% 0.00% 227.27% -
  Horiz. % 0.00% 381.82% 100.00% 100.00% 0.00% 327.27% 100.00%
NAPS 3.9900 3.2000 3.3600 2.8100 3.5700 2.7800 2.0000 58.41%
  QoQ % 24.69% -4.76% 19.57% -21.29% 28.42% 39.00% -
  Horiz. % 199.50% 160.00% 168.00% 140.50% 178.50% 139.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 523.39 1,943.04 1,474.05 986.63 496.43 1,810.98 1,353.48 -46.89%
  QoQ % -73.06% 31.82% 49.40% 98.75% -72.59% 33.80% -
  Horiz. % 38.67% 143.56% 108.91% 72.90% 36.68% 133.80% 100.00%
EPS 78.64 0.00 173.08 118.80 67.41 182.14 150.05 -34.97%
  QoQ % 0.00% 0.00% 45.69% 76.23% -62.99% 21.39% -
  Horiz. % 52.41% 0.00% 115.35% 79.17% 44.93% 121.39% 100.00%
DPS 0.00 210.00 55.00 55.00 0.00 180.00 55.00 -
  QoQ % 0.00% 281.82% 0.00% 0.00% 0.00% 227.27% -
  Horiz. % 0.00% 381.82% 100.00% 100.00% 0.00% 327.27% 100.00%
NAPS 3.9900 3.2000 3.3600 2.8100 3.5700 2.7801 2.0000 58.41%
  QoQ % 24.69% -4.76% 19.57% -21.29% 28.41% 39.01% -
  Horiz. % 199.50% 160.00% 168.00% 140.50% 178.50% 139.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 60.6800 62.8400 61.5000 57.5000 56.0000 56.2000 47.9800 -
P/RPS 11.59 3.23 4.17 5.83 11.28 3.10 3.54 120.33%
  QoQ % 258.82% -22.54% -28.47% -48.32% 263.87% -12.43% -
  Horiz. % 327.40% 91.24% 117.80% 164.69% 318.64% 87.57% 100.00%
P/EPS 77.16 -2,947,222.00 35.53 48.40 83.07 30.86 31.98 79.79%
  QoQ % 100.00% -8,295,124.00% -26.59% -41.74% 169.18% -3.50% -
  Horiz. % 241.28% -9,215,829.00% 111.10% 151.34% 259.76% 96.50% 100.00%
EY 1.30 0.00 2.81 2.07 1.20 3.24 3.13 -44.30%
  QoQ % 0.00% 0.00% 35.75% 72.50% -62.96% 3.51% -
  Horiz. % 41.53% 0.00% 89.78% 66.13% 38.34% 103.51% 100.00%
DY 0.00 3.34 0.89 0.96 0.00 3.20 1.15 -
  QoQ % 0.00% 275.28% -7.29% 0.00% 0.00% 178.26% -
  Horiz. % 0.00% 290.43% 77.39% 83.48% 0.00% 278.26% 100.00%
P/NAPS 15.21 19.64 18.30 20.46 15.69 20.22 23.99 -26.18%
  QoQ % -22.56% 7.32% -10.56% 30.40% -22.40% -15.71% -
  Horiz. % 63.40% 81.87% 76.28% 85.29% 65.40% 84.29% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/04/13 21/02/13 01/11/12 30/08/12 25/04/12 23/02/12 04/11/11 -
Price 61.8000 58.7000 69.5000 64.0200 55.8600 55.8000 50.0000 -
P/RPS 11.81 3.02 4.71 6.49 11.25 3.08 3.69 117.02%
  QoQ % 291.06% -35.88% -27.43% -42.31% 265.26% -16.53% -
  Horiz. % 320.05% 81.84% 127.64% 175.88% 304.88% 83.47% 100.00%
P/EPS 78.58 -2,753,054.50 40.15 53.89 82.86 30.64 33.32 77.08%
  QoQ % 100.00% -6,857,022.50% -25.50% -34.96% 170.43% -8.04% -
  Horiz. % 235.83% -8,262,469.00% 120.50% 161.73% 248.68% 91.96% 100.00%
EY 1.27 0.00 2.49 1.86 1.21 3.26 3.00 -43.59%
  QoQ % 0.00% 0.00% 33.87% 53.72% -62.88% 8.67% -
  Horiz. % 42.33% 0.00% 83.00% 62.00% 40.33% 108.67% 100.00%
DY 0.00 3.58 0.79 0.86 0.00 3.23 1.10 -
  QoQ % 0.00% 353.16% -8.14% 0.00% 0.00% 193.64% -
  Horiz. % 0.00% 325.45% 71.82% 78.18% 0.00% 293.64% 100.00%
P/NAPS 15.49 18.34 20.68 22.78 15.65 20.07 25.00 -27.30%
  QoQ % -15.54% -11.32% -9.22% 45.56% -22.02% -19.72% -
  Horiz. % 61.96% 73.36% 82.72% 91.12% 62.60% 80.28% 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