Highlights

[NESTLE] QoQ Quarter Result on 2009-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -14.85%    YoY -     4.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,020,487 950,632 886,812 922,857 983,932 972,648 961,822 4.03%
  QoQ % 7.35% 7.20% -3.91% -6.21% 1.16% 1.13% -
  Horiz. % 106.10% 98.84% 92.20% 95.95% 102.30% 101.13% 100.00%
PBT 170,617 99,175 106,411 104,271 130,404 104,798 113,063 31.60%
  QoQ % 72.04% -6.80% 2.05% -20.04% 24.43% -7.31% -
  Horiz. % 150.90% 87.72% 94.12% 92.22% 115.34% 92.69% 100.00%
Tax -31,819 -12,951 -26,651 -18,816 -30,050 -27,519 -25,521 15.86%
  QoQ % -145.69% 51.41% -41.64% 37.38% -9.20% -7.83% -
  Horiz. % 124.68% 50.75% 104.43% 73.73% 117.75% 107.83% 100.00%
NP 138,798 86,224 79,760 85,455 100,354 77,279 87,542 36.01%
  QoQ % 60.97% 8.10% -6.66% -14.85% 29.86% -11.72% -
  Horiz. % 158.55% 98.49% 91.11% 97.62% 114.64% 88.28% 100.00%
NP to SH 138,798 86,224 79,760 85,455 100,354 77,279 87,542 36.01%
  QoQ % 60.97% 8.10% -6.66% -14.85% 29.86% -11.72% -
  Horiz. % 158.55% 98.49% 91.11% 97.62% 114.64% 88.28% 100.00%
Tax Rate 18.65 % 13.06 % 25.05 % 18.05 % 23.04 % 26.26 % 22.57 % -11.95%
  QoQ % 42.80% -47.86% 38.78% -21.66% -12.26% 16.35% -
  Horiz. % 82.63% 57.86% 110.99% 79.97% 102.08% 116.35% 100.00%
Total Cost 881,689 864,408 807,052 837,402 883,578 895,369 874,280 0.56%
  QoQ % 2.00% 7.11% -3.62% -5.23% -1.32% 2.41% -
  Horiz. % 100.85% 98.87% 92.31% 95.78% 101.06% 102.41% 100.00%
Net Worth 710,521 567,479 598,024 513,574 616,805 515,975 447,911 36.05%
  QoQ % 25.21% -5.11% 16.44% -16.74% 19.54% 15.20% -
  Horiz. % 158.63% 126.69% 133.51% 114.66% 137.71% 115.20% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 234,495 - 117,254 - 187,627 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.98% 0.00% 62.49% 0.00% 100.00% -
Div Payout % - % 271.96 % - % 137.21 % - % 242.79 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.01% 0.00% 56.51% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 710,521 567,479 598,024 513,574 616,805 515,975 447,911 36.05%
  QoQ % 25.21% -5.11% 16.44% -16.74% 19.54% 15.20% -
  Horiz. % 158.63% 126.69% 133.51% 114.66% 137.71% 115.20% 100.00%
NOSH 234,495 234,495 234,519 234,508 234,526 234,534 234,508 -0.00%
  QoQ % 0.00% -0.01% 0.00% -0.01% -0.00% 0.01% -
  Horiz. % 99.99% 99.99% 100.00% 100.00% 100.01% 100.01% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.60 % 9.07 % 8.99 % 9.26 % 10.20 % 7.95 % 9.10 % 30.75%
  QoQ % 49.94% 0.89% -2.92% -9.22% 28.30% -12.64% -
  Horiz. % 149.45% 99.67% 98.79% 101.76% 112.09% 87.36% 100.00%
ROE 19.53 % 15.19 % 13.34 % 16.64 % 16.27 % 14.98 % 19.54 % -0.03%
  QoQ % 28.57% 13.87% -19.83% 2.27% 8.61% -23.34% -
  Horiz. % 99.95% 77.74% 68.27% 85.16% 83.27% 76.66% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 435.18 405.39 378.14 393.53 419.54 414.71 410.14 4.03%
  QoQ % 7.35% 7.21% -3.91% -6.20% 1.16% 1.11% -
  Horiz. % 106.11% 98.84% 92.20% 95.95% 102.29% 101.11% 100.00%
EPS 59.19 36.77 34.01 36.44 42.79 32.95 37.33 36.01%
  QoQ % 60.97% 8.12% -6.67% -14.84% 29.86% -11.73% -
  Horiz. % 158.56% 98.50% 91.11% 97.62% 114.63% 88.27% 100.00%
DPS 0.00 100.00 0.00 50.00 0.00 80.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 62.50% 0.00% 100.00% -
NAPS 3.0300 2.4200 2.5500 2.1900 2.6300 2.2000 1.9100 36.06%
  QoQ % 25.21% -5.10% 16.44% -16.73% 19.55% 15.18% -
  Horiz. % 158.64% 126.70% 133.51% 114.66% 137.70% 115.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 435.18 405.39 378.17 393.54 419.59 414.78 410.16 4.03%
  QoQ % 7.35% 7.20% -3.91% -6.21% 1.16% 1.13% -
  Horiz. % 106.10% 98.84% 92.20% 95.95% 102.30% 101.13% 100.00%
EPS 59.19 36.77 34.01 36.44 42.79 32.95 37.33 36.01%
  QoQ % 60.97% 8.12% -6.67% -14.84% 29.86% -11.73% -
  Horiz. % 158.56% 98.50% 91.11% 97.62% 114.63% 88.27% 100.00%
DPS 0.00 100.00 0.00 50.00 0.00 80.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.98% 0.00% 62.49% 0.00% 100.00% -
NAPS 3.0299 2.4200 2.5502 2.1901 2.6303 2.2003 1.9101 36.05%
  QoQ % 25.20% -5.11% 16.44% -16.74% 19.54% 15.19% -
  Horiz. % 158.63% 126.69% 133.51% 114.66% 137.70% 115.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 34.1400 33.1000 34.5000 31.2500 29.5000 27.0000 27.2500 -
P/RPS 7.84 8.16 9.12 7.94 7.03 6.51 6.64 11.72%
  QoQ % -3.92% -10.53% 14.86% 12.94% 7.99% -1.96% -
  Horiz. % 118.07% 122.89% 137.35% 119.58% 105.87% 98.04% 100.00%
P/EPS 57.68 90.02 101.44 85.76 68.94 81.94 73.00 -14.54%
  QoQ % -35.93% -11.26% 18.28% 24.40% -15.87% 12.25% -
  Horiz. % 79.01% 123.32% 138.96% 117.48% 94.44% 112.25% 100.00%
EY 1.73 1.11 0.99 1.17 1.45 1.22 1.37 16.85%
  QoQ % 55.86% 12.12% -15.38% -19.31% 18.85% -10.95% -
  Horiz. % 126.28% 81.02% 72.26% 85.40% 105.84% 89.05% 100.00%
DY 0.00 3.02 0.00 1.60 0.00 2.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.03% 0.00% 54.05% 0.00% 100.00% -
P/NAPS 11.27 13.68 13.53 14.27 11.22 12.27 14.27 -14.57%
  QoQ % -17.62% 1.11% -5.19% 27.18% -8.56% -14.02% -
  Horiz. % 78.98% 95.87% 94.81% 100.00% 78.63% 85.98% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/04/10 25/02/10 29/10/09 27/08/09 15/04/09 26/02/09 30/10/08 -
Price 35.1800 33.9000 33.2000 33.8000 29.5000 27.5000 27.7500 -
P/RPS 8.08 8.36 8.78 8.59 7.03 6.63 6.77 12.53%
  QoQ % -3.35% -4.78% 2.21% 22.19% 6.03% -2.07% -
  Horiz. % 119.35% 123.49% 129.69% 126.88% 103.84% 97.93% 100.00%
P/EPS 59.44 92.19 97.62 92.76 68.94 83.46 74.34 -13.87%
  QoQ % -35.52% -5.56% 5.24% 34.55% -17.40% 12.27% -
  Horiz. % 79.96% 124.01% 131.32% 124.78% 92.74% 112.27% 100.00%
EY 1.68 1.08 1.02 1.08 1.45 1.20 1.35 15.71%
  QoQ % 55.56% 5.88% -5.56% -25.52% 20.83% -11.11% -
  Horiz. % 124.44% 80.00% 75.56% 80.00% 107.41% 88.89% 100.00%
DY 0.00 2.95 0.00 1.48 0.00 2.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.37% 0.00% 50.86% 0.00% 100.00% -
P/NAPS 11.61 14.01 13.02 15.43 11.22 12.50 14.53 -13.90%
  QoQ % -17.13% 7.60% -15.62% 37.52% -10.24% -13.97% -
  Horiz. % 79.90% 96.42% 89.61% 106.19% 77.22% 86.03% 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!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. UWC: The Earnings far too little & dividend too small to justify such lofty high prices (IT WILL CRASH) BETTER RUN! Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS