Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2009-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     32.47%    YoY -     3.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,062,426 2,071,350 1,020,487 3,744,233 2,793,601 1,906,789 983,932 113.03%
  QoQ % 47.85% 102.98% -72.75% 34.03% 46.51% 93.79% -
  Horiz. % 311.24% 210.52% 103.72% 380.54% 283.92% 193.79% 100.00%
PBT 420,740 288,088 170,617 440,261 341,086 234,675 130,404 118.19%
  QoQ % 46.05% 68.85% -61.25% 29.08% 45.34% 79.96% -
  Horiz. % 322.64% 220.92% 130.84% 337.61% 261.56% 179.96% 100.00%
Tax -68,601 -49,136 -31,819 -88,468 -75,517 -48,866 -30,050 73.29%
  QoQ % -39.61% -54.42% 64.03% -17.15% -54.54% -62.62% -
  Horiz. % 228.29% 163.51% 105.89% 294.40% 251.30% 162.62% 100.00%
NP 352,139 238,952 138,798 351,793 265,569 185,809 100,354 130.74%
  QoQ % 47.37% 72.16% -60.55% 32.47% 42.93% 85.15% -
  Horiz. % 350.90% 238.11% 138.31% 350.55% 264.63% 185.15% 100.00%
NP to SH 352,139 238,952 138,798 351,793 265,569 185,809 100,354 130.74%
  QoQ % 47.37% 72.16% -60.55% 32.47% 42.93% 85.15% -
  Horiz. % 350.90% 238.11% 138.31% 350.55% 264.63% 185.15% 100.00%
Tax Rate 16.30 % 17.06 % 18.65 % 20.09 % 22.14 % 20.82 % 23.04 % -20.59%
  QoQ % -4.45% -8.53% -7.17% -9.26% 6.34% -9.64% -
  Horiz. % 70.75% 74.05% 80.95% 87.20% 96.09% 90.36% 100.00%
Total Cost 2,710,287 1,832,398 881,689 3,392,440 2,528,032 1,720,980 883,578 110.97%
  QoQ % 47.91% 107.83% -74.01% 34.19% 46.89% 94.77% -
  Horiz. % 306.74% 207.38% 99.79% 383.94% 286.11% 194.77% 100.00%
Net Worth 689,411 579,206 710,521 567,483 597,969 513,530 616,805 7.69%
  QoQ % 19.03% -18.48% 25.21% -5.10% 16.44% -16.74% -
  Horiz. % 111.77% 93.90% 115.19% 92.00% 96.95% 83.26% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 117,246 117,248 - 351,746 117,249 117,244 - -
  QoQ % -0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 300.01% 100.00% 100.00% -
Div Payout % 33.30 % 49.07 % - % 99.99 % 44.15 % 63.10 % - % -
  QoQ % -32.14% 0.00% 0.00% 126.48% -30.03% 0.00% -
  Horiz. % 52.77% 77.77% 0.00% 158.46% 69.97% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 689,411 579,206 710,521 567,483 597,969 513,530 616,805 7.69%
  QoQ % 19.03% -18.48% 25.21% -5.10% 16.44% -16.74% -
  Horiz. % 111.77% 93.90% 115.19% 92.00% 96.95% 83.26% 100.00%
NOSH 234,493 234,496 234,495 234,497 234,498 234,488 234,526 -0.01%
  QoQ % -0.00% 0.00% -0.00% -0.00% 0.00% -0.02% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.98% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.50 % 11.54 % 13.60 % 9.40 % 9.51 % 9.74 % 10.20 % 8.32%
  QoQ % -0.35% -15.15% 44.68% -1.16% -2.36% -4.51% -
  Horiz. % 112.75% 113.14% 133.33% 92.16% 93.24% 95.49% 100.00%
ROE 51.08 % 41.26 % 19.53 % 61.99 % 44.41 % 36.18 % 16.27 % 114.26%
  QoQ % 23.80% 111.26% -68.49% 39.59% 22.75% 122.37% -
  Horiz. % 313.95% 253.60% 120.04% 381.01% 272.96% 222.37% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,305.97 883.32 435.18 1,596.71 1,191.31 813.17 419.54 113.05%
  QoQ % 47.85% 102.98% -72.75% 34.03% 46.50% 93.82% -
  Horiz. % 311.29% 210.54% 103.73% 380.59% 283.96% 193.82% 100.00%
EPS 150.17 101.90 59.19 150.02 113.25 79.24 42.79 130.76%
  QoQ % 47.37% 72.16% -60.55% 32.47% 42.92% 85.18% -
  Horiz. % 350.95% 238.14% 138.33% 350.60% 264.66% 185.18% 100.00%
DPS 50.00 50.00 0.00 150.00 50.00 50.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 300.00% 100.00% 100.00% -
NAPS 2.9400 2.4700 3.0300 2.4200 2.5500 2.1900 2.6300 7.70%
  QoQ % 19.03% -18.48% 25.21% -5.10% 16.44% -16.73% -
  Horiz. % 111.79% 93.92% 115.21% 92.02% 96.96% 83.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,305.94 883.30 435.18 1,596.69 1,191.30 813.13 419.59 113.03%
  QoQ % 47.85% 102.97% -72.74% 34.03% 46.51% 93.79% -
  Horiz. % 311.24% 210.52% 103.72% 380.54% 283.92% 193.79% 100.00%
EPS 150.17 101.90 59.19 150.02 113.25 79.24 42.79 130.76%
  QoQ % 47.37% 72.16% -60.55% 32.47% 42.92% 85.18% -
  Horiz. % 350.95% 238.14% 138.33% 350.60% 264.66% 185.18% 100.00%
DPS 50.00 50.00 0.00 150.00 50.00 50.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 300.00% 100.00% 100.00% -
NAPS 2.9399 2.4700 3.0299 2.4200 2.5500 2.1899 2.6303 7.69%
  QoQ % 19.02% -18.48% 25.20% -5.10% 16.44% -16.74% -
  Horiz. % 111.77% 93.91% 115.19% 92.00% 96.95% 83.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 42.0000 35.0000 34.1400 33.1000 34.5000 31.2500 29.5000 -
P/RPS 3.22 3.96 7.84 2.07 2.90 3.84 7.03 -40.55%
  QoQ % -18.69% -49.49% 278.74% -28.62% -24.48% -45.38% -
  Horiz. % 45.80% 56.33% 111.52% 29.45% 41.25% 54.62% 100.00%
P/EPS 27.97 34.35 57.68 22.06 30.46 39.44 68.94 -45.17%
  QoQ % -18.57% -40.45% 161.47% -27.58% -22.77% -42.79% -
  Horiz. % 40.57% 49.83% 83.67% 32.00% 44.18% 57.21% 100.00%
EY 3.58 2.91 1.73 4.53 3.28 2.54 1.45 82.57%
  QoQ % 23.02% 68.21% -61.81% 38.11% 29.13% 75.17% -
  Horiz. % 246.90% 200.69% 119.31% 312.41% 226.21% 175.17% 100.00%
DY 1.19 1.43 0.00 4.53 1.45 1.60 0.00 -
  QoQ % -16.78% 0.00% 0.00% 212.41% -9.37% 0.00% -
  Horiz. % 74.38% 89.37% 0.00% 283.13% 90.62% 100.00% -
P/NAPS 14.29 14.17 11.27 13.68 13.53 14.27 11.22 17.48%
  QoQ % 0.85% 25.73% -17.62% 1.11% -5.19% 27.18% -
  Horiz. % 127.36% 126.29% 100.45% 121.93% 120.59% 127.18% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 26/08/10 21/04/10 25/02/10 29/10/09 27/08/09 15/04/09 -
Price 43.6000 39.4800 35.1800 33.9000 33.2000 33.8000 29.5000 -
P/RPS 3.34 4.47 8.08 2.12 2.79 4.16 7.03 -39.09%
  QoQ % -25.28% -44.68% 281.13% -24.01% -32.93% -40.83% -
  Horiz. % 47.51% 63.58% 114.94% 30.16% 39.69% 59.17% 100.00%
P/EPS 29.03 38.74 59.44 22.60 29.32 42.66 68.94 -43.79%
  QoQ % -25.06% -34.83% 163.01% -22.92% -31.27% -38.12% -
  Horiz. % 42.11% 56.19% 86.22% 32.78% 42.53% 61.88% 100.00%
EY 3.44 2.58 1.68 4.43 3.41 2.34 1.45 77.79%
  QoQ % 33.33% 53.57% -62.08% 29.91% 45.73% 61.38% -
  Horiz. % 237.24% 177.93% 115.86% 305.52% 235.17% 161.38% 100.00%
DY 1.15 1.27 0.00 4.42 1.51 1.48 0.00 -
  QoQ % -9.45% 0.00% 0.00% 192.72% 2.03% 0.00% -
  Horiz. % 77.70% 85.81% 0.00% 298.65% 102.03% 100.00% -
P/NAPS 14.83 15.98 11.61 14.01 13.02 15.43 11.22 20.42%
  QoQ % -7.20% 37.64% -17.13% 7.60% -15.62% 37.52% -
  Horiz. % 132.17% 142.42% 103.48% 124.87% 116.04% 137.52% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers