Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2008-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 30-Oct-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     49.72%    YoY -     2.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,906,789 983,932 3,877,068 2,904,420 1,942,598 927,688 3,416,028 -32.23%
  QoQ % 93.79% -74.62% 33.49% 49.51% 109.40% -72.84% -
  Horiz. % 55.82% 28.80% 113.50% 85.02% 56.87% 27.16% 100.00%
PBT 234,675 130,404 441,353 336,555 223,491 124,758 395,298 -29.39%
  QoQ % 79.96% -70.45% 31.14% 50.59% 79.14% -68.44% -
  Horiz. % 59.37% 32.99% 111.65% 85.14% 56.54% 31.56% 100.00%
Tax -48,866 -30,050 -100,466 -72,947 -47,426 -30,413 -103,256 -39.30%
  QoQ % -62.62% 70.09% -37.72% -53.81% -55.94% 70.55% -
  Horiz. % 47.33% 29.10% 97.30% 70.65% 45.93% 29.45% 100.00%
NP 185,809 100,354 340,887 263,608 176,065 94,345 292,042 -26.05%
  QoQ % 85.15% -70.56% 29.32% 49.72% 86.62% -67.69% -
  Horiz. % 63.62% 34.36% 116.73% 90.26% 60.29% 32.31% 100.00%
NP to SH 185,809 100,354 340,887 263,608 176,065 94,345 292,042 -26.05%
  QoQ % 85.15% -70.56% 29.32% 49.72% 86.62% -67.69% -
  Horiz. % 63.62% 34.36% 116.73% 90.26% 60.29% 32.31% 100.00%
Tax Rate 20.82 % 23.04 % 22.76 % 21.67 % 21.22 % 24.38 % 26.12 % -14.04%
  QoQ % -9.64% 1.23% 5.03% 2.12% -12.96% -6.66% -
  Horiz. % 79.71% 88.21% 87.14% 82.96% 81.24% 93.34% 100.00%
Total Cost 1,720,980 883,578 3,536,181 2,640,812 1,766,533 833,343 3,123,986 -32.82%
  QoQ % 94.77% -75.01% 33.91% 49.49% 111.98% -73.32% -
  Horiz. % 55.09% 28.28% 113.19% 84.53% 56.55% 26.68% 100.00%
Net Worth 513,530 616,805 515,891 447,906 485,421 729,338 637,830 -13.47%
  QoQ % -16.74% 19.56% 15.18% -7.73% -33.44% 14.35% -
  Horiz. % 80.51% 96.70% 80.88% 70.22% 76.11% 114.35% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 117,244 - 448,333 260,747 260,744 143,499 266,880 -42.24%
  QoQ % 0.00% 0.00% 71.94% 0.00% 81.70% -46.23% -
  Horiz. % 43.93% 0.00% 167.99% 97.70% 97.70% 53.77% 100.00%
Div Payout % 63.10 % - % 131.52 % 98.91 % 148.10 % 152.10 % 91.38 % -21.89%
  QoQ % 0.00% 0.00% 32.97% -33.21% -2.63% 66.45% -
  Horiz. % 69.05% 0.00% 143.93% 108.24% 162.07% 166.45% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 513,530 616,805 515,891 447,906 485,421 729,338 637,830 -13.47%
  QoQ % -16.74% 19.56% 15.18% -7.73% -33.44% 14.35% -
  Horiz. % 80.51% 96.70% 80.88% 70.22% 76.11% 114.35% 100.00%
NOSH 234,488 234,526 234,496 234,505 234,503 234,514 234,496 -0.00%
  QoQ % -0.02% 0.01% -0.00% 0.00% -0.00% 0.01% -
  Horiz. % 100.00% 100.01% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.74 % 10.20 % 8.79 % 9.08 % 9.06 % 10.17 % 8.55 % 9.08%
  QoQ % -4.51% 16.04% -3.19% 0.22% -10.91% 18.95% -
  Horiz. % 113.92% 119.30% 102.81% 106.20% 105.96% 118.95% 100.00%
ROE 36.18 % 16.27 % 66.08 % 58.85 % 36.27 % 12.94 % 45.79 % -14.55%
  QoQ % 122.37% -75.38% 12.29% 62.26% 180.29% -71.74% -
  Horiz. % 79.01% 35.53% 144.31% 128.52% 79.21% 28.26% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 813.17 419.54 1,653.36 1,238.53 828.39 395.58 1,456.75 -32.23%
  QoQ % 93.82% -74.62% 33.49% 49.51% 109.41% -72.85% -
  Horiz. % 55.82% 28.80% 113.50% 85.02% 56.87% 27.15% 100.00%
EPS 79.24 42.79 145.37 112.41 75.08 40.23 124.54 -26.04%
  QoQ % 85.18% -70.56% 29.32% 49.72% 86.63% -67.70% -
  Horiz. % 63.63% 34.36% 116.73% 90.26% 60.29% 32.30% 100.00%
DPS 50.00 0.00 191.19 111.19 111.19 61.19 113.81 -42.24%
  QoQ % 0.00% 0.00% 71.95% 0.00% 81.71% -46.23% -
  Horiz. % 43.93% 0.00% 167.99% 97.70% 97.70% 53.77% 100.00%
NAPS 2.1900 2.6300 2.2000 1.9100 2.0700 3.1100 2.7200 -13.46%
  QoQ % -16.73% 19.55% 15.18% -7.73% -33.44% 14.34% -
  Horiz. % 80.51% 96.69% 80.88% 70.22% 76.10% 114.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 813.13 419.59 1,653.33 1,238.56 828.40 395.60 1,456.73 -32.23%
  QoQ % 93.79% -74.62% 33.49% 49.51% 109.40% -72.84% -
  Horiz. % 55.82% 28.80% 113.50% 85.02% 56.87% 27.16% 100.00%
EPS 79.24 42.79 145.37 112.41 75.08 40.23 124.54 -26.04%
  QoQ % 85.18% -70.56% 29.32% 49.72% 86.63% -67.70% -
  Horiz. % 63.63% 34.36% 116.73% 90.26% 60.29% 32.30% 100.00%
DPS 50.00 0.00 191.19 111.19 111.19 61.19 113.81 -42.24%
  QoQ % 0.00% 0.00% 71.95% 0.00% 81.71% -46.23% -
  Horiz. % 43.93% 0.00% 167.99% 97.70% 97.70% 53.77% 100.00%
NAPS 2.1899 2.6303 2.2000 1.9100 2.0700 3.1102 2.7200 -13.47%
  QoQ % -16.74% 19.56% 15.18% -7.73% -33.44% 14.35% -
  Horiz. % 80.51% 96.70% 80.88% 70.22% 76.10% 114.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 31.2500 29.5000 27.0000 27.2500 29.0000 27.7500 26.2500 -
P/RPS 3.84 7.03 1.63 2.20 3.50 7.02 1.80 65.80%
  QoQ % -45.38% 331.29% -25.91% -37.14% -50.14% 290.00% -
  Horiz. % 213.33% 390.56% 90.56% 122.22% 194.44% 390.00% 100.00%
P/EPS 39.44 68.94 18.57 24.24 38.63 68.98 21.08 51.89%
  QoQ % -42.79% 271.24% -23.39% -37.25% -44.00% 227.23% -
  Horiz. % 187.10% 327.04% 88.09% 114.99% 183.25% 327.23% 100.00%
EY 2.54 1.45 5.38 4.13 2.59 1.45 4.74 -34.05%
  QoQ % 75.17% -73.05% 30.27% 59.46% 78.62% -69.41% -
  Horiz. % 53.59% 30.59% 113.50% 87.13% 54.64% 30.59% 100.00%
DY 1.60 0.00 7.08 4.08 3.83 2.21 4.34 -48.62%
  QoQ % 0.00% 0.00% 73.53% 6.53% 73.30% -49.08% -
  Horiz. % 36.87% 0.00% 163.13% 94.01% 88.25% 50.92% 100.00%
P/NAPS 14.27 11.22 12.27 14.27 14.01 8.92 9.65 29.83%
  QoQ % 27.18% -8.56% -14.02% 1.86% 57.06% -7.56% -
  Horiz. % 147.88% 116.27% 127.15% 147.88% 145.18% 92.44% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 15/04/09 26/02/09 30/10/08 07/08/08 23/04/08 28/02/08 -
Price 33.8000 29.5000 27.5000 27.7500 27.0000 30.0000 26.2500 -
P/RPS 4.16 7.03 1.66 2.24 3.26 7.58 1.80 74.89%
  QoQ % -40.83% 323.49% -25.89% -31.29% -56.99% 321.11% -
  Horiz. % 231.11% 390.56% 92.22% 124.44% 181.11% 421.11% 100.00%
P/EPS 42.66 68.94 18.92 24.69 35.96 74.57 21.08 60.06%
  QoQ % -38.12% 264.38% -23.37% -31.34% -51.78% 253.75% -
  Horiz. % 202.37% 327.04% 89.75% 117.13% 170.59% 353.75% 100.00%
EY 2.34 1.45 5.29 4.05 2.78 1.34 4.74 -37.56%
  QoQ % 61.38% -72.59% 30.62% 45.68% 107.46% -71.73% -
  Horiz. % 49.37% 30.59% 111.60% 85.44% 58.65% 28.27% 100.00%
DY 1.48 0.00 6.95 4.01 4.12 2.04 4.34 -51.22%
  QoQ % 0.00% 0.00% 73.32% -2.67% 101.96% -53.00% -
  Horiz. % 34.10% 0.00% 160.14% 92.40% 94.93% 47.00% 100.00%
P/NAPS 15.43 11.22 12.50 14.53 13.04 9.65 9.65 36.78%
  QoQ % 37.52% -10.24% -13.97% 11.43% 35.13% 0.00% -
  Horiz. % 159.90% 116.27% 129.53% 150.57% 135.13% 100.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS