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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS