Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -62.99%    YoY -     7.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,556,423 3,456,644 2,313,650 1,164,128 4,246,744 3,173,916 2,112,874 66.53%
  QoQ % 31.82% 49.40% 98.75% -72.59% 33.80% 50.22% -
  Horiz. % 215.65% 163.60% 109.50% 55.10% 200.99% 150.22% 100.00%
PBT 637,668 524,804 350,835 206,827 558,809 456,962 318,881 58.39%
  QoQ % 21.51% 49.59% 69.63% -62.99% 22.29% 43.30% -
  Horiz. % 199.97% 164.58% 110.02% 64.86% 175.24% 143.30% 100.00%
Tax -132,316 -118,931 -72,260 -48,747 -131,681 -105,102 -73,343 47.93%
  QoQ % -11.25% -64.59% -48.23% 62.98% -25.29% -43.30% -
  Horiz. % 180.41% 162.16% 98.52% 66.46% 179.54% 143.30% 100.00%
NP 505,352 405,873 278,575 158,080 427,128 351,860 245,538 61.45%
  QoQ % 24.51% 45.70% 76.22% -62.99% 21.39% 43.30% -
  Horiz. % 205.81% 165.30% 113.45% 64.38% 173.96% 143.30% 100.00%
NP to SH -5 405,873 278,575 158,080 427,128 351,860 245,538 -
  QoQ % -100.00% 45.70% 76.22% -62.99% 21.39% 43.30% -
  Horiz. % -0.00% 165.30% 113.45% 64.38% 173.96% 143.30% 100.00%
Tax Rate 20.75 % 22.66 % 20.60 % 23.57 % 23.56 % 23.00 % 23.00 % -6.60%
  QoQ % -8.43% 10.00% -12.60% 0.04% 2.43% 0.00% -
  Horiz. % 90.22% 98.52% 89.57% 102.48% 102.43% 100.00% 100.00%
Total Cost 4,051,071 3,050,771 2,035,075 1,006,048 3,819,616 2,822,056 1,867,336 67.19%
  QoQ % 32.79% 49.91% 102.28% -73.66% 35.35% 51.13% -
  Horiz. % 216.94% 163.38% 108.98% 53.88% 204.55% 151.13% 100.00%
Net Worth 750,406 787,919 658,944 837,164 651,925 468,988 468,989 36.61%
  QoQ % -4.76% 19.57% -21.29% 28.41% 39.01% -0.00% -
  Horiz. % 160.00% 168.00% 140.50% 178.50% 139.01% 100.00% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 492,454 128,975 128,975 - 422,110 128,971 128,972 143.30%
  QoQ % 281.82% 0.00% 0.00% 0.00% 227.29% -0.00% -
  Horiz. % 381.83% 100.00% 100.00% 0.00% 327.29% 100.00% 100.00%
Div Payout % - % 31.78 % 46.30 % - % 98.83 % 36.65 % 52.53 % -
  QoQ % 0.00% -31.36% 0.00% 0.00% 169.66% -30.23% -
  Horiz. % 0.00% 60.50% 88.14% 0.00% 188.14% 69.77% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 750,406 787,919 658,944 837,164 651,925 468,988 468,989 36.61%
  QoQ % -4.76% 19.57% -21.29% 28.41% 39.01% -0.00% -
  Horiz. % 160.00% 168.00% 140.50% 178.50% 139.01% 100.00% 100.00%
NOSH 234,502 234,500 234,500 234,500 234,505 234,494 234,494 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.09 % 11.74 % 12.04 % 13.58 % 10.06 % 11.09 % 11.62 % -3.05%
  QoQ % -5.54% -2.49% -11.34% 34.99% -9.29% -4.56% -
  Horiz. % 95.44% 101.03% 103.61% 116.87% 86.57% 95.44% 100.00%
ROE 0.00 % 51.51 % 42.28 % 18.88 % 65.52 % 75.03 % 52.35 % -
  QoQ % 0.00% 21.83% 123.94% -71.18% -12.67% 43.32% -
  Horiz. % 0.00% 98.40% 80.76% 36.06% 125.16% 143.32% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,943.02 1,474.05 986.63 496.43 1,810.94 1,353.51 901.03 66.53%
  QoQ % 31.82% 49.40% 98.75% -72.59% 33.80% 50.22% -
  Horiz. % 215.64% 163.60% 109.50% 55.10% 200.99% 150.22% 100.00%
EPS 215.50 173.08 118.80 67.41 182.14 150.05 104.71 61.44%
  QoQ % 24.51% 45.69% 76.23% -62.99% 21.39% 43.30% -
  Horiz. % 205.81% 165.29% 113.46% 64.38% 173.95% 143.30% 100.00%
DPS 210.00 55.00 55.00 0.00 180.00 55.00 55.00 143.30%
  QoQ % 281.82% 0.00% 0.00% 0.00% 227.27% 0.00% -
  Horiz. % 381.82% 100.00% 100.00% 0.00% 327.27% 100.00% 100.00%
NAPS 3.2000 3.3600 2.8100 3.5700 2.7800 2.0000 2.0000 36.60%
  QoQ % -4.76% 19.57% -21.29% 28.42% 39.00% 0.00% -
  Horiz. % 160.00% 168.00% 140.50% 178.50% 139.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,943.04 1,474.05 986.63 496.43 1,810.98 1,353.48 901.01 66.53%
  QoQ % 31.82% 49.40% 98.75% -72.59% 33.80% 50.22% -
  Horiz. % 215.65% 163.60% 109.50% 55.10% 200.99% 150.22% 100.00%
EPS 0.00 173.08 118.80 67.41 182.14 150.05 104.71 -
  QoQ % 0.00% 45.69% 76.23% -62.99% 21.39% 43.30% -
  Horiz. % 0.00% 165.29% 113.46% 64.38% 173.95% 143.30% 100.00%
DPS 210.00 55.00 55.00 0.00 180.00 55.00 55.00 143.30%
  QoQ % 281.82% 0.00% 0.00% 0.00% 227.27% 0.00% -
  Horiz. % 381.82% 100.00% 100.00% 0.00% 327.27% 100.00% 100.00%
NAPS 3.2000 3.3600 2.8100 3.5700 2.7801 2.0000 2.0000 36.60%
  QoQ % -4.76% 19.57% -21.29% 28.41% 39.01% 0.00% -
  Horiz. % 160.00% 168.00% 140.50% 178.50% 139.01% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 62.8400 61.5000 57.5000 56.0000 56.2000 47.9800 47.2000 -
P/RPS 3.23 4.17 5.83 11.28 3.10 3.54 5.24 -27.46%
  QoQ % -22.54% -28.47% -48.32% 263.87% -12.43% -32.44% -
  Horiz. % 61.64% 79.58% 111.26% 215.27% 59.16% 67.56% 100.00%
P/EPS -2,947,222.00 35.53 48.40 83.07 30.86 31.98 45.08 -
  QoQ % -8,295,124.00% -26.59% -41.74% 169.18% -3.50% -29.06% -
  Horiz. % -6,537,759.50% 78.82% 107.36% 184.27% 68.46% 70.94% 100.00%
EY 0.00 2.81 2.07 1.20 3.24 3.13 2.22 -
  QoQ % 0.00% 35.75% 72.50% -62.96% 3.51% 40.99% -
  Horiz. % 0.00% 126.58% 93.24% 54.05% 145.95% 140.99% 100.00%
DY 3.34 0.89 0.96 0.00 3.20 1.15 1.17 100.60%
  QoQ % 275.28% -7.29% 0.00% 0.00% 178.26% -1.71% -
  Horiz. % 285.47% 76.07% 82.05% 0.00% 273.50% 98.29% 100.00%
P/NAPS 19.64 18.30 20.46 15.69 20.22 23.99 23.60 -11.48%
  QoQ % 7.32% -10.56% 30.40% -22.40% -15.71% 1.65% -
  Horiz. % 83.22% 77.54% 86.69% 66.48% 85.68% 101.65% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 01/11/12 30/08/12 25/04/12 23/02/12 04/11/11 18/08/11 -
Price 58.7000 69.5000 64.0200 55.8600 55.8000 50.0000 47.9000 -
P/RPS 3.02 4.71 6.49 11.25 3.08 3.69 5.32 -31.32%
  QoQ % -35.88% -27.43% -42.31% 265.26% -16.53% -30.64% -
  Horiz. % 56.77% 88.53% 121.99% 211.47% 57.89% 69.36% 100.00%
P/EPS -2,753,054.50 40.15 53.89 82.86 30.64 33.32 45.75 -
  QoQ % -6,857,022.50% -25.50% -34.96% 170.43% -8.04% -27.17% -
  Horiz. % -6,017,605.50% 87.76% 117.79% 181.11% 66.97% 72.83% 100.00%
EY 0.00 2.49 1.86 1.21 3.26 3.00 2.19 -
  QoQ % 0.00% 33.87% 53.72% -62.88% 8.67% 36.99% -
  Horiz. % 0.00% 113.70% 84.93% 55.25% 148.86% 136.99% 100.00%
DY 3.58 0.79 0.86 0.00 3.23 1.10 1.15 112.47%
  QoQ % 353.16% -8.14% 0.00% 0.00% 193.64% -4.35% -
  Horiz. % 311.30% 68.70% 74.78% 0.00% 280.87% 95.65% 100.00%
P/NAPS 18.34 20.68 22.78 15.65 20.07 25.00 23.95 -16.23%
  QoQ % -11.32% -9.22% 45.56% -22.02% -19.72% 4.38% -
  Horiz. % 76.58% 86.35% 95.11% 65.34% 83.80% 104.38% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers