Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 28-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     47.37%    YoY -     32.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,112,874 1,072,760 4,026,319 3,062,426 2,071,350 1,020,487 3,744,233 -31.78%
  QoQ % 96.96% -73.36% 31.47% 47.85% 102.98% -72.75% -
  Horiz. % 56.43% 28.65% 107.53% 81.79% 55.32% 27.25% 100.00%
PBT 318,881 191,107 465,744 420,740 288,088 170,617 440,261 -19.40%
  QoQ % 66.86% -58.97% 10.70% 46.05% 68.85% -61.25% -
  Horiz. % 72.43% 43.41% 105.79% 95.57% 65.44% 38.75% 100.00%
Tax -73,343 -43,955 -74,346 -68,601 -49,136 -31,819 -88,468 -11.78%
  QoQ % -66.86% 40.88% -8.37% -39.61% -54.42% 64.03% -
  Horiz. % 82.90% 49.68% 84.04% 77.54% 55.54% 35.97% 100.00%
NP 245,538 147,152 391,398 352,139 238,952 138,798 351,793 -21.37%
  QoQ % 66.86% -62.40% 11.15% 47.37% 72.16% -60.55% -
  Horiz. % 69.80% 41.83% 111.26% 100.10% 67.92% 39.45% 100.00%
NP to SH 245,538 147,152 391,398 352,139 238,952 138,798 351,793 -21.37%
  QoQ % 66.86% -62.40% 11.15% 47.37% 72.16% -60.55% -
  Horiz. % 69.80% 41.83% 111.26% 100.10% 67.92% 39.45% 100.00%
Tax Rate 23.00 % 23.00 % 15.96 % 16.30 % 17.06 % 18.65 % 20.09 % 9.46%
  QoQ % 0.00% 44.11% -2.09% -4.45% -8.53% -7.17% -
  Horiz. % 114.48% 114.48% 79.44% 81.13% 84.92% 92.83% 100.00%
Total Cost 1,867,336 925,608 3,634,921 2,710,287 1,832,398 881,689 3,392,440 -32.91%
  QoQ % 101.74% -74.54% 34.12% 47.91% 107.83% -74.01% -
  Horiz. % 55.04% 27.28% 107.15% 79.89% 54.01% 25.99% 100.00%
Net Worth 468,989 703,514 614,380 689,411 579,206 710,521 567,483 -11.97%
  QoQ % -33.34% 14.51% -10.88% 19.03% -18.48% 25.21% -
  Horiz. % 82.64% 123.97% 108.26% 121.49% 102.07% 125.21% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 128,972 - 386,919 117,246 117,248 - 351,746 -48.87%
  QoQ % 0.00% 0.00% 230.00% -0.00% 0.00% 0.00% -
  Horiz. % 36.67% 0.00% 110.00% 33.33% 33.33% 0.00% 100.00%
Div Payout % 52.53 % - % 98.86 % 33.30 % 49.07 % - % 99.99 % -34.97%
  QoQ % 0.00% 0.00% 196.88% -32.14% 0.00% 0.00% -
  Horiz. % 52.54% 0.00% 98.87% 33.30% 49.07% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 468,989 703,514 614,380 689,411 579,206 710,521 567,483 -11.97%
  QoQ % -33.34% 14.51% -10.88% 19.03% -18.48% 25.21% -
  Horiz. % 82.64% 123.97% 108.26% 121.49% 102.07% 125.21% 100.00%
NOSH 234,494 234,504 234,496 234,493 234,496 234,495 234,497 -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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.62 % 13.72 % 9.72 % 11.50 % 11.54 % 13.60 % 9.40 % 15.23%
  QoQ % -15.31% 41.15% -15.48% -0.35% -15.15% 44.68% -
  Horiz. % 123.62% 145.96% 103.40% 122.34% 122.77% 144.68% 100.00%
ROE 52.35 % 20.92 % 63.71 % 51.08 % 41.26 % 19.53 % 61.99 % -10.68%
  QoQ % 150.24% -67.16% 24.73% 23.80% 111.26% -68.49% -
  Horiz. % 84.45% 33.75% 102.77% 82.40% 66.56% 31.51% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 901.03 457.46 1,717.01 1,305.97 883.32 435.18 1,596.71 -31.78%
  QoQ % 96.96% -73.36% 31.47% 47.85% 102.98% -72.75% -
  Horiz. % 56.43% 28.65% 107.53% 81.79% 55.32% 27.25% 100.00%
EPS 104.71 62.75 166.91 150.17 101.90 59.19 150.02 -21.37%
  QoQ % 66.87% -62.40% 11.15% 47.37% 72.16% -60.55% -
  Horiz. % 69.80% 41.83% 111.26% 100.10% 67.92% 39.45% 100.00%
DPS 55.00 0.00 165.00 50.00 50.00 0.00 150.00 -48.87%
  QoQ % 0.00% 0.00% 230.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.67% 0.00% 110.00% 33.33% 33.33% 0.00% 100.00%
NAPS 2.0000 3.0000 2.6200 2.9400 2.4700 3.0300 2.4200 -11.96%
  QoQ % -33.33% 14.50% -10.88% 19.03% -18.48% 25.21% -
  Horiz. % 82.64% 123.97% 108.26% 121.49% 102.07% 125.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 901.01 457.47 1,716.98 1,305.94 883.30 435.18 1,596.69 -31.78%
  QoQ % 96.95% -73.36% 31.47% 47.85% 102.97% -72.74% -
  Horiz. % 56.43% 28.65% 107.53% 81.79% 55.32% 27.26% 100.00%
EPS 104.71 62.75 166.91 150.17 101.90 59.19 150.02 -21.37%
  QoQ % 66.87% -62.40% 11.15% 47.37% 72.16% -60.55% -
  Horiz. % 69.80% 41.83% 111.26% 100.10% 67.92% 39.45% 100.00%
DPS 55.00 0.00 165.00 50.00 50.00 0.00 150.00 -48.87%
  QoQ % 0.00% 0.00% 230.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.67% 0.00% 110.00% 33.33% 33.33% 0.00% 100.00%
NAPS 2.0000 3.0001 2.6200 2.9399 2.4700 3.0299 2.4200 -11.96%
  QoQ % -33.34% 14.51% -10.88% 19.02% -18.48% 25.20% -
  Horiz. % 82.64% 123.97% 108.26% 121.48% 102.07% 125.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 47.2000 46.8000 43.3400 42.0000 35.0000 34.1400 33.1000 -
P/RPS 5.24 10.23 2.52 3.22 3.96 7.84 2.07 86.06%
  QoQ % -48.78% 305.95% -21.74% -18.69% -49.49% 278.74% -
  Horiz. % 253.14% 494.20% 121.74% 155.56% 191.30% 378.74% 100.00%
P/EPS 45.08 74.58 25.97 27.97 34.35 57.68 22.06 61.25%
  QoQ % -39.55% 187.18% -7.15% -18.57% -40.45% 161.47% -
  Horiz. % 204.35% 338.08% 117.72% 126.79% 155.71% 261.47% 100.00%
EY 2.22 1.34 3.85 3.58 2.91 1.73 4.53 -37.92%
  QoQ % 65.67% -65.19% 7.54% 23.02% 68.21% -61.81% -
  Horiz. % 49.01% 29.58% 84.99% 79.03% 64.24% 38.19% 100.00%
DY 1.17 0.00 3.81 1.19 1.43 0.00 4.53 -59.54%
  QoQ % 0.00% 0.00% 220.17% -16.78% 0.00% 0.00% -
  Horiz. % 25.83% 0.00% 84.11% 26.27% 31.57% 0.00% 100.00%
P/NAPS 23.60 15.60 16.54 14.29 14.17 11.27 13.68 43.99%
  QoQ % 51.28% -5.68% 15.75% 0.85% 25.73% -17.62% -
  Horiz. % 172.51% 114.04% 120.91% 104.46% 103.58% 82.38% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 20/04/11 24/02/11 28/10/10 26/08/10 21/04/10 25/02/10 -
Price 47.9000 48.0000 45.3000 43.6000 39.4800 35.1800 33.9000 -
P/RPS 5.32 10.49 2.64 3.34 4.47 8.08 2.12 84.98%
  QoQ % -49.29% 297.35% -20.96% -25.28% -44.68% 281.13% -
  Horiz. % 250.94% 494.81% 124.53% 157.55% 210.85% 381.13% 100.00%
P/EPS 45.75 76.49 27.14 29.03 38.74 59.44 22.60 60.23%
  QoQ % -40.19% 181.83% -6.51% -25.06% -34.83% 163.01% -
  Horiz. % 202.43% 338.45% 120.09% 128.45% 171.42% 263.01% 100.00%
EY 2.19 1.31 3.68 3.44 2.58 1.68 4.43 -37.56%
  QoQ % 67.18% -64.40% 6.98% 33.33% 53.57% -62.08% -
  Horiz. % 49.44% 29.57% 83.07% 77.65% 58.24% 37.92% 100.00%
DY 1.15 0.00 3.64 1.15 1.27 0.00 4.42 -59.35%
  QoQ % 0.00% 0.00% 216.52% -9.45% 0.00% 0.00% -
  Horiz. % 26.02% 0.00% 82.35% 26.02% 28.73% 0.00% 100.00%
P/NAPS 23.95 16.00 17.29 14.83 15.98 11.61 14.01 43.11%
  QoQ % 49.69% -7.46% 16.59% -7.20% 37.64% -17.13% -
  Horiz. % 170.95% 114.20% 123.41% 105.85% 114.06% 82.87% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers