Highlights

[NESTLE] QoQ Quarter Result on 2010-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 28-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     13.01%    YoY -     41.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,040,114 1,072,760 963,893 991,076 1,050,863 1,020,487 950,632 6.20%
  QoQ % -3.04% 11.29% -2.74% -5.69% 2.98% 7.35% -
  Horiz. % 109.41% 112.85% 101.39% 104.25% 110.54% 107.35% 100.00%
PBT 127,774 191,107 45,004 132,652 117,470 170,617 99,175 18.46%
  QoQ % -33.14% 324.64% -66.07% 12.92% -31.15% 72.04% -
  Horiz. % 128.84% 192.70% 45.38% 133.76% 118.45% 172.04% 100.00%
Tax -29,388 -43,955 -5,745 -19,465 -17,317 -31,819 -12,951 72.94%
  QoQ % 33.14% -665.10% 70.49% -12.40% 45.58% -145.69% -
  Horiz. % 226.92% 339.39% 44.36% 150.30% 133.71% 245.69% 100.00%
NP 98,386 147,152 39,259 113,187 100,153 138,798 86,224 9.22%
  QoQ % -33.14% 274.82% -65.31% 13.01% -27.84% 60.97% -
  Horiz. % 114.11% 170.66% 45.53% 131.27% 116.15% 160.97% 100.00%
NP to SH 98,386 147,152 39,259 113,187 100,153 138,798 86,224 9.22%
  QoQ % -33.14% 274.82% -65.31% 13.01% -27.84% 60.97% -
  Horiz. % 114.11% 170.66% 45.53% 131.27% 116.15% 160.97% 100.00%
Tax Rate 23.00 % 23.00 % 12.77 % 14.67 % 14.74 % 18.65 % 13.06 % 45.98%
  QoQ % 0.00% 80.11% -12.95% -0.47% -20.97% 42.80% -
  Horiz. % 176.11% 176.11% 97.78% 112.33% 112.86% 142.80% 100.00%
Total Cost 941,728 925,608 924,634 877,889 950,710 881,689 864,408 5.89%
  QoQ % 1.74% 0.11% 5.32% -7.66% 7.83% 2.00% -
  Horiz. % 108.94% 107.08% 106.97% 101.56% 109.98% 102.00% 100.00%
Net Worth 468,965 703,514 614,447 689,392 579,203 710,521 567,479 -11.97%
  QoQ % -33.34% 14.50% -10.87% 19.02% -18.48% 25.21% -
  Horiz. % 82.64% 123.97% 108.28% 121.48% 102.07% 125.21% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 128,965 - 269,700 - 117,247 - 234,495 -32.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.00% 0.00% 115.01% 0.00% 50.00% 0.00% 100.00%
Div Payout % 131.08 % - % 686.98 % - % 117.07 % - % 271.96 % -38.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.20% 0.00% 252.60% 0.00% 43.05% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 468,965 703,514 614,447 689,392 579,203 710,521 567,479 -11.97%
  QoQ % -33.34% 14.50% -10.87% 19.02% -18.48% 25.21% -
  Horiz. % 82.64% 123.97% 108.28% 121.48% 102.07% 125.21% 100.00%
NOSH 234,482 234,504 234,522 234,487 234,495 234,495 234,495 -0.00%
  QoQ % -0.01% -0.01% 0.01% -0.00% -0.00% 0.00% -
  Horiz. % 99.99% 100.00% 100.01% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.46 % 13.72 % 4.07 % 11.42 % 9.53 % 13.60 % 9.07 % 2.85%
  QoQ % -31.05% 237.10% -64.36% 19.83% -29.93% 49.94% -
  Horiz. % 104.30% 151.27% 44.87% 125.91% 105.07% 149.94% 100.00%
ROE 20.98 % 20.92 % 6.39 % 16.42 % 17.29 % 19.53 % 15.19 % 24.10%
  QoQ % 0.29% 227.39% -61.08% -5.03% -11.47% 28.57% -
  Horiz. % 138.12% 137.72% 42.07% 108.10% 113.82% 128.57% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 443.58 457.46 411.00 422.66 448.14 435.18 405.39 6.20%
  QoQ % -3.03% 11.30% -2.76% -5.69% 2.98% 7.35% -
  Horiz. % 109.42% 112.84% 101.38% 104.26% 110.55% 107.35% 100.00%
EPS 41.96 62.75 16.74 48.27 42.71 59.19 36.77 9.23%
  QoQ % -33.13% 274.85% -65.32% 13.02% -27.84% 60.97% -
  Horiz. % 114.11% 170.66% 45.53% 131.28% 116.15% 160.97% 100.00%
DPS 55.00 0.00 115.00 0.00 50.00 0.00 100.00 -32.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.00% 0.00% 115.00% 0.00% 50.00% 0.00% 100.00%
NAPS 2.0000 3.0000 2.6200 2.9400 2.4700 3.0300 2.4200 -11.96%
  QoQ % -33.33% 14.50% -10.88% 19.03% -18.48% 25.21% -
  Horiz. % 82.64% 123.97% 108.26% 121.49% 102.07% 125.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 443.55 457.47 411.04 422.63 448.13 435.18 405.39 6.20%
  QoQ % -3.04% 11.30% -2.74% -5.69% 2.98% 7.35% -
  Horiz. % 109.41% 112.85% 101.39% 104.25% 110.54% 107.35% 100.00%
EPS 41.96 62.75 16.74 48.27 42.71 59.19 36.77 9.23%
  QoQ % -33.13% 274.85% -65.32% 13.02% -27.84% 60.97% -
  Horiz. % 114.11% 170.66% 45.53% 131.28% 116.15% 160.97% 100.00%
DPS 55.00 0.00 115.01 0.00 50.00 0.00 100.00 -32.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.00% 0.00% 115.01% 0.00% 50.00% 0.00% 100.00%
NAPS 1.9999 3.0001 2.6202 2.9398 2.4700 3.0299 2.4200 -11.97%
  QoQ % -33.34% 14.50% -10.87% 19.02% -18.48% 25.20% -
  Horiz. % 82.64% 123.97% 108.27% 121.48% 102.07% 125.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 47.2000 46.8000 43.3400 42.0000 35.0000 34.1400 33.1000 -
P/RPS 10.64 10.23 10.54 9.94 7.81 7.84 8.16 19.41%
  QoQ % 4.01% -2.94% 6.04% 27.27% -0.38% -3.92% -
  Horiz. % 130.39% 125.37% 129.17% 121.81% 95.71% 96.08% 100.00%
P/EPS 112.49 74.58 258.90 87.01 81.95 57.68 90.02 16.06%
  QoQ % 50.83% -71.19% 197.55% 6.17% 42.08% -35.93% -
  Horiz. % 124.96% 82.85% 287.60% 96.66% 91.04% 64.07% 100.00%
EY 0.89 1.34 0.39 1.15 1.22 1.73 1.11 -13.73%
  QoQ % -33.58% 243.59% -66.09% -5.74% -29.48% 55.86% -
  Horiz. % 80.18% 120.72% 35.14% 103.60% 109.91% 155.86% 100.00%
DY 1.17 0.00 2.65 0.00 1.43 0.00 3.02 -46.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.74% 0.00% 87.75% 0.00% 47.35% 0.00% 100.00%
P/NAPS 23.60 15.60 16.54 14.29 14.17 11.27 13.68 43.99%
  QoQ % 51.28% -5.68% 15.75% 0.85% 25.73% -17.62% -
  Horiz. % 172.51% 114.04% 120.91% 104.46% 103.58% 82.38% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 20/04/11 24/02/11 28/10/10 26/08/10 21/04/10 25/02/10 -
Price 47.9000 48.0000 45.3000 43.6000 39.4800 35.1800 33.9000 -
P/RPS 10.80 10.49 11.02 10.32 8.81 8.08 8.36 18.67%
  QoQ % 2.96% -4.81% 6.78% 17.14% 9.03% -3.35% -
  Horiz. % 129.19% 125.48% 131.82% 123.44% 105.38% 96.65% 100.00%
P/EPS 114.16 76.49 270.61 90.33 92.44 59.44 92.19 15.36%
  QoQ % 49.25% -71.73% 199.58% -2.28% 55.52% -35.52% -
  Horiz. % 123.83% 82.97% 293.54% 97.98% 100.27% 64.48% 100.00%
EY 0.88 1.31 0.37 1.11 1.08 1.68 1.08 -12.79%
  QoQ % -32.82% 254.05% -66.67% 2.78% -35.71% 55.56% -
  Horiz. % 81.48% 121.30% 34.26% 102.78% 100.00% 155.56% 100.00%
DY 1.15 0.00 2.54 0.00 1.27 0.00 2.95 -46.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.98% 0.00% 86.10% 0.00% 43.05% 0.00% 100.00%
P/NAPS 23.95 16.00 17.29 14.83 15.98 11.61 14.01 43.11%
  QoQ % 49.69% -7.46% 16.59% -7.20% 37.64% -17.13% -
  Horiz. % 170.95% 114.20% 123.41% 105.85% 114.06% 82.87% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers