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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

581  367  452  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.51+0.065 
 KNM 0.265+0.015 
 HIBISCS 0.685+0.09 
 ARMADA 0.255+0.025 
 AIRASIA 0.825+0.12 
 XOX 0.08+0.005 
 AAX 0.115+0.005 
 NEXGRAM 0.03+0.005 
 ICON 0.14+0.015 
 VELESTO 0.175+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers