Highlights

[NESTLE] QoQ Quarter Result on 2011-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 04-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     8.07%    YoY -     -6.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,149,522 1,164,128 1,072,828 1,061,042 1,040,114 1,072,760 963,893 12.47%
  QoQ % -1.25% 8.51% 1.11% 2.01% -3.04% 11.29% -
  Horiz. % 119.26% 120.77% 111.30% 110.08% 107.91% 111.29% 100.00%
PBT 144,008 206,827 101,847 138,080 127,774 191,107 45,004 117.30%
  QoQ % -30.37% 103.08% -26.24% 8.07% -33.14% 324.64% -
  Horiz. % 319.99% 459.57% 226.31% 306.82% 283.92% 424.64% 100.00%
Tax -23,513 -48,747 -26,579 -31,759 -29,388 -43,955 -5,745 156.09%
  QoQ % 51.77% -83.40% 16.31% -8.07% 33.14% -665.10% -
  Horiz. % 409.28% 848.51% 462.65% 552.81% 511.54% 765.10% 100.00%
NP 120,495 158,080 75,268 106,321 98,386 147,152 39,259 111.34%
  QoQ % -23.78% 110.02% -29.21% 8.07% -33.14% 274.82% -
  Horiz. % 306.92% 402.66% 191.72% 270.82% 250.61% 374.82% 100.00%
NP to SH 120,495 158,080 75,268 106,321 98,386 147,152 39,259 111.34%
  QoQ % -23.78% 110.02% -29.21% 8.07% -33.14% 274.82% -
  Horiz. % 306.92% 402.66% 191.72% 270.82% 250.61% 374.82% 100.00%
Tax Rate 16.33 % 23.57 % 26.10 % 23.00 % 23.00 % 23.00 % 12.77 % 17.83%
  QoQ % -30.72% -9.69% 13.48% 0.00% 0.00% 80.11% -
  Horiz. % 127.88% 184.57% 204.39% 180.11% 180.11% 180.11% 100.00%
Total Cost 1,029,027 1,006,048 997,560 954,721 941,728 925,608 924,634 7.40%
  QoQ % 2.28% 0.85% 4.49% 1.38% 1.74% 0.11% -
  Horiz. % 111.29% 108.81% 107.89% 103.25% 101.85% 100.11% 100.00%
Net Worth 658,944 837,164 651,881 468,983 468,965 703,514 614,447 4.78%
  QoQ % -21.29% 28.42% 39.00% 0.00% -33.34% 14.50% -
  Horiz. % 107.24% 136.25% 106.09% 76.33% 76.32% 114.50% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 128,975 - 293,112 - 128,965 - 269,700 -38.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.82% 0.00% 108.68% 0.00% 47.82% 0.00% 100.00%
Div Payout % 107.04 % - % 389.42 % - % 131.08 % - % 686.98 % -71.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.58% 0.00% 56.69% 0.00% 19.08% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 658,944 837,164 651,881 468,983 468,965 703,514 614,447 4.78%
  QoQ % -21.29% 28.42% 39.00% 0.00% -33.34% 14.50% -
  Horiz. % 107.24% 136.25% 106.09% 76.33% 76.32% 114.50% 100.00%
NOSH 234,500 234,500 234,489 234,491 234,482 234,504 234,522 -0.01%
  QoQ % 0.00% 0.00% -0.00% 0.00% -0.01% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.98% 99.99% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.48 % 13.58 % 7.02 % 10.02 % 9.46 % 13.72 % 4.07 % 87.97%
  QoQ % -22.83% 93.45% -29.94% 5.92% -31.05% 237.10% -
  Horiz. % 257.49% 333.66% 172.48% 246.19% 232.43% 337.10% 100.00%
ROE 18.29 % 18.88 % 11.55 % 22.67 % 20.98 % 20.92 % 6.39 % 101.72%
  QoQ % -3.12% 63.46% -49.05% 8.06% 0.29% 227.39% -
  Horiz. % 286.23% 295.46% 180.75% 354.77% 328.33% 327.39% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 490.20 496.43 457.52 452.49 443.58 457.46 411.00 12.48%
  QoQ % -1.25% 8.50% 1.11% 2.01% -3.03% 11.30% -
  Horiz. % 119.27% 120.79% 111.32% 110.09% 107.93% 111.30% 100.00%
EPS 51.38 67.41 32.09 45.34 41.96 62.75 16.74 111.34%
  QoQ % -23.78% 110.07% -29.22% 8.06% -33.13% 274.85% -
  Horiz. % 306.93% 402.69% 191.70% 270.85% 250.66% 374.85% 100.00%
DPS 55.00 0.00 125.00 0.00 55.00 0.00 115.00 -38.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.83% 0.00% 108.70% 0.00% 47.83% 0.00% 100.00%
NAPS 2.8100 3.5700 2.7800 2.0000 2.0000 3.0000 2.6200 4.78%
  QoQ % -21.29% 28.42% 39.00% 0.00% -33.33% 14.50% -
  Horiz. % 107.25% 136.26% 106.11% 76.34% 76.34% 114.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 490.20 496.43 457.50 452.47 443.55 457.47 411.04 12.47%
  QoQ % -1.25% 8.51% 1.11% 2.01% -3.04% 11.30% -
  Horiz. % 119.26% 120.77% 111.30% 110.08% 107.91% 111.30% 100.00%
EPS 51.38 67.41 32.10 45.34 41.96 62.75 16.74 111.34%
  QoQ % -23.78% 110.00% -29.20% 8.06% -33.13% 274.85% -
  Horiz. % 306.93% 402.69% 191.76% 270.85% 250.66% 374.85% 100.00%
DPS 55.00 0.00 124.99 0.00 55.00 0.00 115.01 -38.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.82% 0.00% 108.68% 0.00% 47.82% 0.00% 100.00%
NAPS 2.8100 3.5700 2.7799 1.9999 1.9999 3.0001 2.6202 4.78%
  QoQ % -21.29% 28.42% 39.00% 0.00% -33.34% 14.50% -
  Horiz. % 107.24% 136.25% 106.09% 76.33% 76.33% 114.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 57.5000 56.0000 56.2000 47.9800 47.2000 46.8000 43.3400 -
P/RPS 11.73 11.28 12.28 10.60 10.64 10.23 10.54 7.40%
  QoQ % 3.99% -8.14% 15.85% -0.38% 4.01% -2.94% -
  Horiz. % 111.29% 107.02% 116.51% 100.57% 100.95% 97.06% 100.00%
P/EPS 111.90 83.07 175.09 105.82 112.49 74.58 258.90 -42.86%
  QoQ % 34.71% -52.56% 65.46% -5.93% 50.83% -71.19% -
  Horiz. % 43.22% 32.09% 67.63% 40.87% 43.45% 28.81% 100.00%
EY 0.89 1.20 0.57 0.94 0.89 1.34 0.39 73.42%
  QoQ % -25.83% 110.53% -39.36% 5.62% -33.58% 243.59% -
  Horiz. % 228.21% 307.69% 146.15% 241.03% 228.21% 343.59% 100.00%
DY 0.96 0.00 2.22 0.00 1.17 0.00 2.65 -49.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.23% 0.00% 83.77% 0.00% 44.15% 0.00% 100.00%
P/NAPS 20.46 15.69 20.22 23.99 23.60 15.60 16.54 15.25%
  QoQ % 30.40% -22.40% -15.71% 1.65% 51.28% -5.68% -
  Horiz. % 123.70% 94.86% 122.25% 145.04% 142.68% 94.32% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 25/04/12 23/02/12 04/11/11 18/08/11 20/04/11 24/02/11 -
Price 64.0200 55.8600 55.8000 50.0000 47.9000 48.0000 45.3000 -
P/RPS 13.06 11.25 12.20 11.05 10.80 10.49 11.02 12.00%
  QoQ % 16.09% -7.79% 10.41% 2.31% 2.96% -4.81% -
  Horiz. % 118.51% 102.09% 110.71% 100.27% 98.00% 95.19% 100.00%
P/EPS 124.59 82.86 173.84 110.28 114.16 76.49 270.61 -40.40%
  QoQ % 50.36% -52.34% 57.64% -3.40% 49.25% -71.73% -
  Horiz. % 46.04% 30.62% 64.24% 40.75% 42.19% 28.27% 100.00%
EY 0.80 1.21 0.58 0.91 0.88 1.31 0.37 67.29%
  QoQ % -33.88% 108.62% -36.26% 3.41% -32.82% 254.05% -
  Horiz. % 216.22% 327.03% 156.76% 245.95% 237.84% 354.05% 100.00%
DY 0.86 0.00 2.24 0.00 1.15 0.00 2.54 -51.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.86% 0.00% 88.19% 0.00% 45.28% 0.00% 100.00%
P/NAPS 22.78 15.65 20.07 25.00 23.95 16.00 17.29 20.20%
  QoQ % 45.56% -22.02% -19.72% 4.38% 49.69% -7.46% -
  Horiz. % 131.75% 90.51% 116.08% 144.59% 138.52% 92.54% 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
 
 

297  283  410  1309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.05+0.02 
 CAREPLS 0.27+0.045 
 HSI-H8M 0.665+0.005 
 EKOVEST 0.375-0.005 
 HSI-C9J 0.18-0.025 
 REACH 0.035-0.005 
 HIBISCS 0.31-0.015 
 ARMADA 0.1350.00 
 LKL 0.24+0.035 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers