Highlights

[NESTLE] QoQ Quarter Result on 2008-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 30-Oct-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     7.12%    YoY -     -24.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 922,857 983,932 972,648 961,822 1,014,910 927,688 856,696 5.09%
  QoQ % -6.21% 1.16% 1.13% -5.23% 9.40% 8.29% -
  Horiz. % 107.72% 114.85% 113.53% 112.27% 118.47% 108.29% 100.00%
PBT 104,271 130,404 104,798 113,063 98,733 124,758 52,517 58.04%
  QoQ % -20.04% 24.43% -7.31% 14.51% -20.86% 137.56% -
  Horiz. % 198.55% 248.31% 199.55% 215.29% 188.00% 237.56% 100.00%
Tax -18,816 -30,050 -27,519 -25,521 -17,013 -30,413 -18,677 0.50%
  QoQ % 37.38% -9.20% -7.83% -50.01% 44.06% -62.84% -
  Horiz. % 100.74% 160.89% 147.34% 136.64% 91.09% 162.84% 100.00%
NP 85,455 100,354 77,279 87,542 81,720 94,345 33,840 85.55%
  QoQ % -14.85% 29.86% -11.72% 7.12% -13.38% 178.80% -
  Horiz. % 252.53% 296.55% 228.37% 258.69% 241.49% 278.80% 100.00%
NP to SH 85,455 100,354 77,279 87,542 81,720 94,345 33,840 85.55%
  QoQ % -14.85% 29.86% -11.72% 7.12% -13.38% 178.80% -
  Horiz. % 252.53% 296.55% 228.37% 258.69% 241.49% 278.80% 100.00%
Tax Rate 18.05 % 23.04 % 26.26 % 22.57 % 17.23 % 24.38 % 35.56 % -36.39%
  QoQ % -21.66% -12.26% 16.35% 30.99% -29.33% -31.44% -
  Horiz. % 50.76% 64.79% 73.85% 63.47% 48.45% 68.56% 100.00%
Total Cost 837,402 883,578 895,369 874,280 933,190 833,343 822,856 1.18%
  QoQ % -5.23% -1.32% 2.41% -6.31% 11.98% 1.27% -
  Horiz. % 101.77% 107.38% 108.81% 106.25% 113.41% 101.27% 100.00%
Net Worth 513,574 616,805 515,975 447,911 485,395 729,338 637,871 -13.47%
  QoQ % -16.74% 19.54% 15.20% -7.72% -33.45% 14.34% -
  Horiz. % 80.51% 96.70% 80.89% 70.22% 76.10% 114.34% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 117,254 - 187,627 - 117,245 143,499 184,818 -26.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% -18.30% -22.36% -
  Horiz. % 63.44% 0.00% 101.52% 0.00% 63.44% 77.64% 100.00%
Div Payout % 137.21 % - % 242.79 % - % 143.47 % 152.10 % 546.15 % -60.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% -5.67% -72.15% -
  Horiz. % 25.12% 0.00% 44.45% 0.00% 26.27% 27.85% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 513,574 616,805 515,975 447,911 485,395 729,338 637,871 -13.47%
  QoQ % -16.74% 19.54% 15.20% -7.72% -33.45% 14.34% -
  Horiz. % 80.51% 96.70% 80.89% 70.22% 76.10% 114.34% 100.00%
NOSH 234,508 234,526 234,534 234,508 234,490 234,514 234,511 -0.00%
  QoQ % -0.01% -0.00% 0.01% 0.01% -0.01% 0.00% -
  Horiz. % 100.00% 100.01% 100.01% 100.00% 99.99% 100.00% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.26 % 10.20 % 7.95 % 9.10 % 8.05 % 10.17 % 3.95 % 76.56%
  QoQ % -9.22% 28.30% -12.64% 13.04% -20.85% 157.47% -
  Horiz. % 234.43% 258.23% 201.27% 230.38% 203.80% 257.47% 100.00%
ROE 16.64 % 16.27 % 14.98 % 19.54 % 16.84 % 12.94 % 5.31 % 114.29%
  QoQ % 2.27% 8.61% -23.34% 16.03% 30.14% 143.69% -
  Horiz. % 313.37% 306.40% 282.11% 367.98% 317.14% 243.69% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 393.53 419.54 414.71 410.14 432.81 395.58 365.31 5.09%
  QoQ % -6.20% 1.16% 1.11% -5.24% 9.41% 8.29% -
  Horiz. % 107.72% 114.84% 113.52% 112.27% 118.48% 108.29% 100.00%
EPS 36.44 42.79 32.95 37.33 34.85 40.23 14.43 85.55%
  QoQ % -14.84% 29.86% -11.73% 7.12% -13.37% 178.79% -
  Horiz. % 252.53% 296.54% 228.34% 258.70% 241.51% 278.79% 100.00%
DPS 50.00 0.00 80.00 0.00 50.00 61.19 78.81 -26.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% -18.29% -22.36% -
  Horiz. % 63.44% 0.00% 101.51% 0.00% 63.44% 77.64% 100.00%
NAPS 2.1900 2.6300 2.2000 1.9100 2.0700 3.1100 2.7200 -13.46%
  QoQ % -16.73% 19.55% 15.18% -7.73% -33.44% 14.34% -
  Horiz. % 80.51% 96.69% 80.88% 70.22% 76.10% 114.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 393.54 419.59 414.78 410.16 432.80 395.60 365.33 5.09%
  QoQ % -6.21% 1.16% 1.13% -5.23% 9.40% 8.29% -
  Horiz. % 107.72% 114.85% 113.54% 112.27% 118.47% 108.29% 100.00%
EPS 36.44 42.79 32.95 37.33 34.85 40.23 14.43 85.55%
  QoQ % -14.84% 29.86% -11.73% 7.12% -13.37% 178.79% -
  Horiz. % 252.53% 296.54% 228.34% 258.70% 241.51% 278.79% 100.00%
DPS 50.00 0.00 80.01 0.00 50.00 61.19 78.81 -26.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% -18.29% -22.36% -
  Horiz. % 63.44% 0.00% 101.52% 0.00% 63.44% 77.64% 100.00%
NAPS 2.1901 2.6303 2.2003 1.9101 2.0699 3.1102 2.7201 -13.46%
  QoQ % -16.74% 19.54% 15.19% -7.72% -33.45% 14.34% -
  Horiz. % 80.52% 96.70% 80.89% 70.22% 76.10% 114.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 31.2500 29.5000 27.0000 27.2500 29.0000 27.7500 26.2500 -
P/RPS 7.94 7.03 6.51 6.64 6.70 7.02 7.19 6.84%
  QoQ % 12.94% 7.99% -1.96% -0.90% -4.56% -2.36% -
  Horiz. % 110.43% 97.77% 90.54% 92.35% 93.18% 97.64% 100.00%
P/EPS 85.76 68.94 81.94 73.00 83.21 68.98 181.91 -39.45%
  QoQ % 24.40% -15.87% 12.25% -12.27% 20.63% -62.08% -
  Horiz. % 47.14% 37.90% 45.04% 40.13% 45.74% 37.92% 100.00%
EY 1.17 1.45 1.22 1.37 1.20 1.45 0.55 65.48%
  QoQ % -19.31% 18.85% -10.95% 14.17% -17.24% 163.64% -
  Horiz. % 212.73% 263.64% 221.82% 249.09% 218.18% 263.64% 100.00%
DY 1.60 0.00 2.96 0.00 1.72 2.21 3.00 -34.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% -22.17% -26.33% -
  Horiz. % 53.33% 0.00% 98.67% 0.00% 57.33% 73.67% 100.00%
P/NAPS 14.27 11.22 12.27 14.27 14.01 8.92 9.65 29.83%
  QoQ % 27.18% -8.56% -14.02% 1.86% 57.06% -7.56% -
  Horiz. % 147.88% 116.27% 127.15% 147.88% 145.18% 92.44% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 15/04/09 26/02/09 30/10/08 07/08/08 23/04/08 28/02/08 -
Price 33.8000 29.5000 27.5000 27.7500 27.0000 30.0000 26.2500 -
P/RPS 8.59 7.03 6.63 6.77 6.24 7.58 7.19 12.60%
  QoQ % 22.19% 6.03% -2.07% 8.49% -17.68% 5.42% -
  Horiz. % 119.47% 97.77% 92.21% 94.16% 86.79% 105.42% 100.00%
P/EPS 92.76 68.94 83.46 74.34 77.47 74.57 181.91 -36.20%
  QoQ % 34.55% -17.40% 12.27% -4.04% 3.89% -59.01% -
  Horiz. % 50.99% 37.90% 45.88% 40.87% 42.59% 40.99% 100.00%
EY 1.08 1.45 1.20 1.35 1.29 1.34 0.55 56.87%
  QoQ % -25.52% 20.83% -11.11% 4.65% -3.73% 143.64% -
  Horiz. % 196.36% 263.64% 218.18% 245.45% 234.55% 243.64% 100.00%
DY 1.48 0.00 2.91 0.00 1.85 2.04 3.00 -37.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% -9.31% -32.00% -
  Horiz. % 49.33% 0.00% 97.00% 0.00% 61.67% 68.00% 100.00%
P/NAPS 15.43 11.22 12.50 14.53 13.04 9.65 9.65 36.78%
  QoQ % 37.52% -10.24% -13.97% 11.43% 35.13% 0.00% -
  Horiz. % 159.90% 116.27% 129.53% 150.57% 135.13% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS