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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

609  436  554 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KOMARK 0.435-0.175 
 VELESTO 0.175+0.01 
 ARMADA 0.455+0.03 
 THHEAVY 0.135+0.015 
 SAPNRG 0.15+0.005 
 SEALINK 0.21+0.03 
 TECHNAX 0.145+0.005 
 SYF 0.43+0.06 
 GFM-WC 0.155-0.01 
 MEDIAC 0.195+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. The truth: Is Mr. Koon Yew Yin your friend or foe? Sslee blog
2. MY LOW PROFILE GEMS COMING TO SOAR!!! Follow Kim's Stockwatch!
3. CLSA Feng Shui Recommends Selling in 1st Week of March 2021 Misai's World of Investing
4. Kelington Group - Opportunities Amid Chip Shortage Kenanga Research & Investment
5. HENG AH HUAT AH ONG AH!!! ... lol! My Unbalanced Portfolio
6. Recent steep correction of FPI may offer “attractive” entry ahead of bullish speaker market outlook Recent steep correction of FPI may offer “attractive” entry ahead of bullish speaker market outlook
7. Uptrend formed, next target for KLFI is 16200-16400 SOME Malaysia bank counters are extremely undervalued
8. [转贴] [Video:浅谈KOMARKCORP BHD, KOMARK, 7017] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS