Highlights

[NESTLE] QoQ Quarter Result on 2009-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 29-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -6.66%    YoY -     -8.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,050,863 1,020,487 950,632 886,812 922,857 983,932 972,648 5.31%
  QoQ % 2.98% 7.35% 7.20% -3.91% -6.21% 1.16% -
  Horiz. % 108.04% 104.92% 97.74% 91.18% 94.88% 101.16% 100.00%
PBT 117,470 170,617 99,175 106,411 104,271 130,404 104,798 7.93%
  QoQ % -31.15% 72.04% -6.80% 2.05% -20.04% 24.43% -
  Horiz. % 112.09% 162.81% 94.63% 101.54% 99.50% 124.43% 100.00%
Tax -17,317 -31,819 -12,951 -26,651 -18,816 -30,050 -27,519 -26.63%
  QoQ % 45.58% -145.69% 51.41% -41.64% 37.38% -9.20% -
  Horiz. % 62.93% 115.63% 47.06% 96.85% 68.37% 109.20% 100.00%
NP 100,153 138,798 86,224 79,760 85,455 100,354 77,279 18.93%
  QoQ % -27.84% 60.97% 8.10% -6.66% -14.85% 29.86% -
  Horiz. % 129.60% 179.61% 111.57% 103.21% 110.58% 129.86% 100.00%
NP to SH 100,153 138,798 86,224 79,760 85,455 100,354 77,279 18.93%
  QoQ % -27.84% 60.97% 8.10% -6.66% -14.85% 29.86% -
  Horiz. % 129.60% 179.61% 111.57% 103.21% 110.58% 129.86% 100.00%
Tax Rate 14.74 % 18.65 % 13.06 % 25.05 % 18.05 % 23.04 % 26.26 % -32.03%
  QoQ % -20.97% 42.80% -47.86% 38.78% -21.66% -12.26% -
  Horiz. % 56.13% 71.02% 49.73% 95.39% 68.74% 87.74% 100.00%
Total Cost 950,710 881,689 864,408 807,052 837,402 883,578 895,369 4.09%
  QoQ % 7.83% 2.00% 7.11% -3.62% -5.23% -1.32% -
  Horiz. % 106.18% 98.47% 96.54% 90.14% 93.53% 98.68% 100.00%
Net Worth 579,203 710,521 567,479 598,024 513,574 616,805 515,975 8.03%
  QoQ % -18.48% 25.21% -5.11% 16.44% -16.74% 19.54% -
  Horiz. % 112.25% 137.70% 109.98% 115.90% 99.53% 119.54% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 117,247 - 234,495 - 117,254 - 187,627 -26.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.49% 0.00% 124.98% 0.00% 62.49% 0.00% 100.00%
Div Payout % 117.07 % - % 271.96 % - % 137.21 % - % 242.79 % -38.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.22% 0.00% 112.01% 0.00% 56.51% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 579,203 710,521 567,479 598,024 513,574 616,805 515,975 8.03%
  QoQ % -18.48% 25.21% -5.11% 16.44% -16.74% 19.54% -
  Horiz. % 112.25% 137.70% 109.98% 115.90% 99.53% 119.54% 100.00%
NOSH 234,495 234,495 234,495 234,519 234,508 234,526 234,534 -0.01%
  QoQ % -0.00% 0.00% -0.01% 0.00% -0.01% -0.00% -
  Horiz. % 99.98% 99.98% 99.98% 99.99% 99.99% 100.00% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.53 % 13.60 % 9.07 % 8.99 % 9.26 % 10.20 % 7.95 % 12.88%
  QoQ % -29.93% 49.94% 0.89% -2.92% -9.22% 28.30% -
  Horiz. % 119.87% 171.07% 114.09% 113.08% 116.48% 128.30% 100.00%
ROE 17.29 % 19.53 % 15.19 % 13.34 % 16.64 % 16.27 % 14.98 % 10.06%
  QoQ % -11.47% 28.57% 13.87% -19.83% 2.27% 8.61% -
  Horiz. % 115.42% 130.37% 101.40% 89.05% 111.08% 108.61% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 448.14 435.18 405.39 378.14 393.53 419.54 414.71 5.32%
  QoQ % 2.98% 7.35% 7.21% -3.91% -6.20% 1.16% -
  Horiz. % 108.06% 104.94% 97.75% 91.18% 94.89% 101.16% 100.00%
EPS 42.71 59.19 36.77 34.01 36.44 42.79 32.95 18.94%
  QoQ % -27.84% 60.97% 8.12% -6.67% -14.84% 29.86% -
  Horiz. % 129.62% 179.64% 111.59% 103.22% 110.59% 129.86% 100.00%
DPS 50.00 0.00 100.00 0.00 50.00 0.00 80.00 -26.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 0.00% 125.00% 0.00% 62.50% 0.00% 100.00%
NAPS 2.4700 3.0300 2.4200 2.5500 2.1900 2.6300 2.2000 8.05%
  QoQ % -18.48% 25.21% -5.10% 16.44% -16.73% 19.55% -
  Horiz. % 112.27% 137.73% 110.00% 115.91% 99.55% 119.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 448.13 435.18 405.39 378.17 393.54 419.59 414.78 5.31%
  QoQ % 2.98% 7.35% 7.20% -3.91% -6.21% 1.16% -
  Horiz. % 108.04% 104.92% 97.74% 91.17% 94.88% 101.16% 100.00%
EPS 42.71 59.19 36.77 34.01 36.44 42.79 32.95 18.94%
  QoQ % -27.84% 60.97% 8.12% -6.67% -14.84% 29.86% -
  Horiz. % 129.62% 179.64% 111.59% 103.22% 110.59% 129.86% 100.00%
DPS 50.00 0.00 100.00 0.00 50.00 0.00 80.01 -26.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.49% 0.00% 124.98% 0.00% 62.49% 0.00% 100.00%
NAPS 2.4700 3.0299 2.4200 2.5502 2.1901 2.6303 2.2003 8.04%
  QoQ % -18.48% 25.20% -5.11% 16.44% -16.74% 19.54% -
  Horiz. % 112.26% 137.70% 109.99% 115.90% 99.54% 119.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 35.0000 34.1400 33.1000 34.5000 31.2500 29.5000 27.0000 -
P/RPS 7.81 7.84 8.16 9.12 7.94 7.03 6.51 12.94%
  QoQ % -0.38% -3.92% -10.53% 14.86% 12.94% 7.99% -
  Horiz. % 119.97% 120.43% 125.35% 140.09% 121.97% 107.99% 100.00%
P/EPS 81.95 57.68 90.02 101.44 85.76 68.94 81.94 0.01%
  QoQ % 42.08% -35.93% -11.26% 18.28% 24.40% -15.87% -
  Horiz. % 100.01% 70.39% 109.86% 123.80% 104.66% 84.13% 100.00%
EY 1.22 1.73 1.11 0.99 1.17 1.45 1.22 -
  QoQ % -29.48% 55.86% 12.12% -15.38% -19.31% 18.85% -
  Horiz. % 100.00% 141.80% 90.98% 81.15% 95.90% 118.85% 100.00%
DY 1.43 0.00 3.02 0.00 1.60 0.00 2.96 -38.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.31% 0.00% 102.03% 0.00% 54.05% 0.00% 100.00%
P/NAPS 14.17 11.27 13.68 13.53 14.27 11.22 12.27 10.10%
  QoQ % 25.73% -17.62% 1.11% -5.19% 27.18% -8.56% -
  Horiz. % 115.48% 91.85% 111.49% 110.27% 116.30% 91.44% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 21/04/10 25/02/10 29/10/09 27/08/09 15/04/09 26/02/09 -
Price 39.4800 35.1800 33.9000 33.2000 33.8000 29.5000 27.5000 -
P/RPS 8.81 8.08 8.36 8.78 8.59 7.03 6.63 20.93%
  QoQ % 9.03% -3.35% -4.78% 2.21% 22.19% 6.03% -
  Horiz. % 132.88% 121.87% 126.09% 132.43% 129.56% 106.03% 100.00%
P/EPS 92.44 59.44 92.19 97.62 92.76 68.94 83.46 7.07%
  QoQ % 55.52% -35.52% -5.56% 5.24% 34.55% -17.40% -
  Horiz. % 110.76% 71.22% 110.46% 116.97% 111.14% 82.60% 100.00%
EY 1.08 1.68 1.08 1.02 1.08 1.45 1.20 -6.80%
  QoQ % -35.71% 55.56% 5.88% -5.56% -25.52% 20.83% -
  Horiz. % 90.00% 140.00% 90.00% 85.00% 90.00% 120.83% 100.00%
DY 1.27 0.00 2.95 0.00 1.48 0.00 2.91 -42.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.64% 0.00% 101.37% 0.00% 50.86% 0.00% 100.00%
P/NAPS 15.98 11.61 14.01 13.02 15.43 11.22 12.50 17.84%
  QoQ % 37.64% -17.13% 7.60% -15.62% 37.52% -10.24% -
  Horiz. % 127.84% 92.88% 112.08% 104.16% 123.44% 89.76% 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.
 


 

125  235  478  1458 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 LONBISC 0.095+0.005 
Partners & Brokers