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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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