Highlights

[NESTLE] QoQ Quarter Result on 2010-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -27.84%    YoY -     17.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,072,760 963,893 991,076 1,050,863 1,020,487 950,632 886,812 13.54%
  QoQ % 11.29% -2.74% -5.69% 2.98% 7.35% 7.20% -
  Horiz. % 120.97% 108.69% 111.76% 118.50% 115.07% 107.20% 100.00%
PBT 191,107 45,004 132,652 117,470 170,617 99,175 106,411 47.80%
  QoQ % 324.64% -66.07% 12.92% -31.15% 72.04% -6.80% -
  Horiz. % 179.59% 42.29% 124.66% 110.39% 160.34% 93.20% 100.00%
Tax -43,955 -5,745 -19,465 -17,317 -31,819 -12,951 -26,651 39.64%
  QoQ % -665.10% 70.49% -12.40% 45.58% -145.69% 51.41% -
  Horiz. % 164.93% 21.56% 73.04% 64.98% 119.39% 48.59% 100.00%
NP 147,152 39,259 113,187 100,153 138,798 86,224 79,760 50.48%
  QoQ % 274.82% -65.31% 13.01% -27.84% 60.97% 8.10% -
  Horiz. % 184.49% 49.22% 141.91% 125.57% 174.02% 108.10% 100.00%
NP to SH 147,152 39,259 113,187 100,153 138,798 86,224 79,760 50.48%
  QoQ % 274.82% -65.31% 13.01% -27.84% 60.97% 8.10% -
  Horiz. % 184.49% 49.22% 141.91% 125.57% 174.02% 108.10% 100.00%
Tax Rate 23.00 % 12.77 % 14.67 % 14.74 % 18.65 % 13.06 % 25.05 % -5.54%
  QoQ % 80.11% -12.95% -0.47% -20.97% 42.80% -47.86% -
  Horiz. % 91.82% 50.98% 58.56% 58.84% 74.45% 52.14% 100.00%
Total Cost 925,608 924,634 877,889 950,710 881,689 864,408 807,052 9.58%
  QoQ % 0.11% 5.32% -7.66% 7.83% 2.00% 7.11% -
  Horiz. % 114.69% 114.57% 108.78% 117.80% 109.25% 107.11% 100.00%
Net Worth 703,514 614,447 689,392 579,203 710,521 567,479 598,024 11.45%
  QoQ % 14.50% -10.87% 19.02% -18.48% 25.21% -5.11% -
  Horiz. % 117.64% 102.75% 115.28% 96.85% 118.81% 94.89% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 269,700 - 117,247 - 234,495 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.01% 0.00% 50.00% 0.00% 100.00% -
Div Payout % - % 686.98 % - % 117.07 % - % 271.96 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 252.60% 0.00% 43.05% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 703,514 614,447 689,392 579,203 710,521 567,479 598,024 11.45%
  QoQ % 14.50% -10.87% 19.02% -18.48% 25.21% -5.11% -
  Horiz. % 117.64% 102.75% 115.28% 96.85% 118.81% 94.89% 100.00%
NOSH 234,504 234,522 234,487 234,495 234,495 234,495 234,519 -0.00%
  QoQ % -0.01% 0.01% -0.00% -0.00% 0.00% -0.01% -
  Horiz. % 99.99% 100.00% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.72 % 4.07 % 11.42 % 9.53 % 13.60 % 9.07 % 8.99 % 32.59%
  QoQ % 237.10% -64.36% 19.83% -29.93% 49.94% 0.89% -
  Horiz. % 152.61% 45.27% 127.03% 106.01% 151.28% 100.89% 100.00%
ROE 20.92 % 6.39 % 16.42 % 17.29 % 19.53 % 15.19 % 13.34 % 35.02%
  QoQ % 227.39% -61.08% -5.03% -11.47% 28.57% 13.87% -
  Horiz. % 156.82% 47.90% 123.09% 129.61% 146.40% 113.87% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 457.46 411.00 422.66 448.14 435.18 405.39 378.14 13.55%
  QoQ % 11.30% -2.76% -5.69% 2.98% 7.35% 7.21% -
  Horiz. % 120.98% 108.69% 111.77% 118.51% 115.08% 107.21% 100.00%
EPS 62.75 16.74 48.27 42.71 59.19 36.77 34.01 50.49%
  QoQ % 274.85% -65.32% 13.02% -27.84% 60.97% 8.12% -
  Horiz. % 184.50% 49.22% 141.93% 125.58% 174.04% 108.12% 100.00%
DPS 0.00 115.00 0.00 50.00 0.00 100.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.00% 0.00% 50.00% 0.00% 100.00% -
NAPS 3.0000 2.6200 2.9400 2.4700 3.0300 2.4200 2.5500 11.45%
  QoQ % 14.50% -10.88% 19.03% -18.48% 25.21% -5.10% -
  Horiz. % 117.65% 102.75% 115.29% 96.86% 118.82% 94.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 457.47 411.04 422.63 448.13 435.18 405.39 378.17 13.54%
  QoQ % 11.30% -2.74% -5.69% 2.98% 7.35% 7.20% -
  Horiz. % 120.97% 108.69% 111.76% 118.50% 115.08% 107.20% 100.00%
EPS 62.75 16.74 48.27 42.71 59.19 36.77 34.01 50.49%
  QoQ % 274.85% -65.32% 13.02% -27.84% 60.97% 8.12% -
  Horiz. % 184.50% 49.22% 141.93% 125.58% 174.04% 108.12% 100.00%
DPS 0.00 115.01 0.00 50.00 0.00 100.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.01% 0.00% 50.00% 0.00% 100.00% -
NAPS 3.0001 2.6202 2.9398 2.4700 3.0299 2.4200 2.5502 11.45%
  QoQ % 14.50% -10.87% 19.02% -18.48% 25.20% -5.11% -
  Horiz. % 117.64% 102.74% 115.28% 96.86% 118.81% 94.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 46.8000 43.3400 42.0000 35.0000 34.1400 33.1000 34.5000 -
P/RPS 10.23 10.54 9.94 7.81 7.84 8.16 9.12 7.97%
  QoQ % -2.94% 6.04% 27.27% -0.38% -3.92% -10.53% -
  Horiz. % 112.17% 115.57% 108.99% 85.64% 85.96% 89.47% 100.00%
P/EPS 74.58 258.90 87.01 81.95 57.68 90.02 101.44 -18.56%
  QoQ % -71.19% 197.55% 6.17% 42.08% -35.93% -11.26% -
  Horiz. % 73.52% 255.22% 85.77% 80.79% 56.86% 88.74% 100.00%
EY 1.34 0.39 1.15 1.22 1.73 1.11 0.99 22.38%
  QoQ % 243.59% -66.09% -5.74% -29.48% 55.86% 12.12% -
  Horiz. % 135.35% 39.39% 116.16% 123.23% 174.75% 112.12% 100.00%
DY 0.00 2.65 0.00 1.43 0.00 3.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.75% 0.00% 47.35% 0.00% 100.00% -
P/NAPS 15.60 16.54 14.29 14.17 11.27 13.68 13.53 9.97%
  QoQ % -5.68% 15.75% 0.85% 25.73% -17.62% 1.11% -
  Horiz. % 115.30% 122.25% 105.62% 104.73% 83.30% 101.11% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/04/11 24/02/11 28/10/10 26/08/10 21/04/10 25/02/10 29/10/09 -
Price 48.0000 45.3000 43.6000 39.4800 35.1800 33.9000 33.2000 -
P/RPS 10.49 11.02 10.32 8.81 8.08 8.36 8.78 12.61%
  QoQ % -4.81% 6.78% 17.14% 9.03% -3.35% -4.78% -
  Horiz. % 119.48% 125.51% 117.54% 100.34% 92.03% 95.22% 100.00%
P/EPS 76.49 270.61 90.33 92.44 59.44 92.19 97.62 -15.02%
  QoQ % -71.73% 199.58% -2.28% 55.52% -35.52% -5.56% -
  Horiz. % 78.35% 277.21% 92.53% 94.69% 60.89% 94.44% 100.00%
EY 1.31 0.37 1.11 1.08 1.68 1.08 1.02 18.17%
  QoQ % 254.05% -66.67% 2.78% -35.71% 55.56% 5.88% -
  Horiz. % 128.43% 36.27% 108.82% 105.88% 164.71% 105.88% 100.00%
DY 0.00 2.54 0.00 1.27 0.00 2.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.10% 0.00% 43.05% 0.00% 100.00% -
P/NAPS 16.00 17.29 14.83 15.98 11.61 14.01 13.02 14.74%
  QoQ % -7.46% 16.59% -7.20% 37.64% -17.13% 7.60% -
  Horiz. % 122.89% 132.80% 113.90% 122.73% 89.17% 107.60% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers