Highlights

[NESTLE] QoQ Quarter Result on 2012-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 01-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     5.65%    YoY -     19.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,214,222 1,227,351 1,099,799 1,142,994 1,149,522 1,164,128 1,072,828 8.61%
  QoQ % -1.07% 11.60% -3.78% -0.57% -1.25% 8.51% -
  Horiz. % 113.18% 114.40% 102.51% 106.54% 107.15% 108.51% 100.00%
PBT 174,180 243,115 112,864 173,970 144,008 206,827 101,847 43.06%
  QoQ % -28.35% 115.41% -35.12% 20.81% -30.37% 103.08% -
  Horiz. % 171.02% 238.71% 110.82% 170.82% 141.40% 203.08% 100.00%
Tax -33,942 -58,698 -13,385 -46,671 -23,513 -48,747 -26,579 17.72%
  QoQ % 42.18% -338.54% 71.32% -98.49% 51.77% -83.40% -
  Horiz. % 127.70% 220.84% 50.36% 175.59% 88.46% 183.40% 100.00%
NP 140,238 184,417 99,479 127,299 120,495 158,080 75,268 51.47%
  QoQ % -23.96% 85.38% -21.85% 5.65% -23.78% 110.02% -
  Horiz. % 186.32% 245.01% 132.17% 169.13% 160.09% 210.02% 100.00%
NP to SH 140,238 184,417 99,479 127,299 120,495 158,080 75,268 51.47%
  QoQ % -23.96% 85.38% -21.85% 5.65% -23.78% 110.02% -
  Horiz. % 186.32% 245.01% 132.17% 169.13% 160.09% 210.02% 100.00%
Tax Rate 19.49 % 24.14 % 11.86 % 26.83 % 16.33 % 23.57 % 26.10 % -17.71%
  QoQ % -19.26% 103.54% -55.80% 64.30% -30.72% -9.69% -
  Horiz. % 74.67% 92.49% 45.44% 102.80% 62.57% 90.31% 100.00%
Total Cost 1,073,984 1,042,934 1,000,320 1,015,695 1,029,027 1,006,048 997,560 5.05%
  QoQ % 2.98% 4.26% -1.51% -1.30% 2.28% 0.85% -
  Horiz. % 107.66% 104.55% 100.28% 101.82% 103.15% 100.85% 100.00%
Net Worth 705,844 935,655 750,400 787,919 658,944 837,164 651,881 5.45%
  QoQ % -24.56% 24.69% -4.76% 19.57% -21.29% 28.42% -
  Horiz. % 108.28% 143.53% 115.11% 120.87% 101.08% 128.42% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 140,700 - 363,475 - 128,975 - 293,112 -38.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.00% 0.00% 124.01% 0.00% 44.00% 0.00% 100.00%
Div Payout % 100.33 % - % 365.38 % - % 107.04 % - % 389.42 % -59.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.76% 0.00% 93.83% 0.00% 27.49% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 705,844 935,655 750,400 787,919 658,944 837,164 651,881 5.45%
  QoQ % -24.56% 24.69% -4.76% 19.57% -21.29% 28.42% -
  Horiz. % 108.28% 143.53% 115.11% 120.87% 101.08% 128.42% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,489 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.55 % 15.03 % 9.05 % 11.14 % 10.48 % 13.58 % 7.02 % 39.41%
  QoQ % -23.15% 66.08% -18.76% 6.30% -22.83% 93.45% -
  Horiz. % 164.53% 214.10% 128.92% 158.69% 149.29% 193.45% 100.00%
ROE 19.87 % 19.71 % 13.26 % 16.16 % 18.29 % 18.88 % 11.55 % 43.62%
  QoQ % 0.81% 48.64% -17.95% -11.65% -3.12% 63.46% -
  Horiz. % 172.03% 170.65% 114.81% 139.91% 158.35% 163.46% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 517.79 523.39 469.00 487.42 490.20 496.43 457.52 8.61%
  QoQ % -1.07% 11.60% -3.78% -0.57% -1.25% 8.50% -
  Horiz. % 113.17% 114.40% 102.51% 106.54% 107.14% 108.50% 100.00%
EPS 59.80 78.64 42.42 54.29 51.38 67.41 32.09 51.49%
  QoQ % -23.96% 85.38% -21.86% 5.66% -23.78% 110.07% -
  Horiz. % 186.35% 245.06% 132.19% 169.18% 160.11% 210.07% 100.00%
DPS 60.00 0.00 155.00 0.00 55.00 0.00 125.00 -38.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.00% 0.00% 124.00% 0.00% 44.00% 0.00% 100.00%
NAPS 3.0100 3.9900 3.2000 3.3600 2.8100 3.5700 2.7800 5.45%
  QoQ % -24.56% 24.69% -4.76% 19.57% -21.29% 28.42% -
  Horiz. % 108.27% 143.53% 115.11% 120.86% 101.08% 128.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 517.79 523.39 469.00 487.42 490.20 496.43 457.50 8.61%
  QoQ % -1.07% 11.60% -3.78% -0.57% -1.25% 8.51% -
  Horiz. % 113.18% 114.40% 102.51% 106.54% 107.15% 108.51% 100.00%
EPS 59.80 78.64 42.42 54.29 51.38 67.41 32.10 51.46%
  QoQ % -23.96% 85.38% -21.86% 5.66% -23.78% 110.00% -
  Horiz. % 186.29% 244.98% 132.15% 169.13% 160.06% 210.00% 100.00%
DPS 60.00 0.00 155.00 0.00 55.00 0.00 124.99 -38.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.00% 0.00% 124.01% 0.00% 44.00% 0.00% 100.00%
NAPS 3.0100 3.9900 3.2000 3.3600 2.8100 3.5700 2.7799 5.45%
  QoQ % -24.56% 24.69% -4.76% 19.57% -21.29% 28.42% -
  Horiz. % 108.28% 143.53% 115.11% 120.87% 101.08% 128.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 67.0000 60.6800 62.8400 61.5000 57.5000 56.0000 56.2000 -
P/RPS 12.94 11.59 13.40 12.62 11.73 11.28 12.28 3.56%
  QoQ % 11.65% -13.51% 6.18% 7.59% 3.99% -8.14% -
  Horiz. % 105.37% 94.38% 109.12% 102.77% 95.52% 91.86% 100.00%
P/EPS 112.03 77.16 148.13 113.29 111.90 83.07 175.09 -25.77%
  QoQ % 45.19% -47.91% 30.75% 1.24% 34.71% -52.56% -
  Horiz. % 63.98% 44.07% 84.60% 64.70% 63.91% 47.44% 100.00%
EY 0.89 1.30 0.68 0.88 0.89 1.20 0.57 34.63%
  QoQ % -31.54% 91.18% -22.73% -1.12% -25.83% 110.53% -
  Horiz. % 156.14% 228.07% 119.30% 154.39% 156.14% 210.53% 100.00%
DY 0.90 0.00 2.47 0.00 0.96 0.00 2.22 -45.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.54% 0.00% 111.26% 0.00% 43.24% 0.00% 100.00%
P/NAPS 22.26 15.21 19.64 18.30 20.46 15.69 20.22 6.62%
  QoQ % 46.35% -22.56% 7.32% -10.56% 30.40% -22.40% -
  Horiz. % 110.09% 75.22% 97.13% 90.50% 101.19% 77.60% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 30/04/13 21/02/13 01/11/12 30/08/12 25/04/12 23/02/12 -
Price 67.5400 61.8000 58.7000 69.5000 64.0200 55.8600 55.8000 -
P/RPS 13.04 11.81 12.52 14.26 13.06 11.25 12.20 4.54%
  QoQ % 10.41% -5.67% -12.20% 9.19% 16.09% -7.79% -
  Horiz. % 106.89% 96.80% 102.62% 116.89% 107.05% 92.21% 100.00%
P/EPS 112.94 78.58 138.37 128.03 124.59 82.86 173.84 -25.01%
  QoQ % 43.73% -43.21% 8.08% 2.76% 50.36% -52.34% -
  Horiz. % 64.97% 45.20% 79.60% 73.65% 71.67% 47.66% 100.00%
EY 0.89 1.27 0.72 0.78 0.80 1.21 0.58 33.07%
  QoQ % -29.92% 76.39% -7.69% -2.50% -33.88% 108.62% -
  Horiz. % 153.45% 218.97% 124.14% 134.48% 137.93% 208.62% 100.00%
DY 0.89 0.00 2.64 0.00 0.86 0.00 2.24 -45.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.73% 0.00% 117.86% 0.00% 38.39% 0.00% 100.00%
P/NAPS 22.44 15.49 18.34 20.68 22.78 15.65 20.07 7.73%
  QoQ % 44.87% -15.54% -11.32% -9.22% 45.56% -22.02% -
  Horiz. % 111.81% 77.18% 91.38% 103.04% 113.50% 77.98% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers