Highlights

[NESTLE] QoQ Quarter Result on 2008-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -11.72%    YoY -     128.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 886,812 922,857 983,932 972,648 961,822 1,014,910 927,688 -2.96%
  QoQ % -3.91% -6.21% 1.16% 1.13% -5.23% 9.40% -
  Horiz. % 95.59% 99.48% 106.06% 104.85% 103.68% 109.40% 100.00%
PBT 106,411 104,271 130,404 104,798 113,063 98,733 124,758 -10.05%
  QoQ % 2.05% -20.04% 24.43% -7.31% 14.51% -20.86% -
  Horiz. % 85.29% 83.58% 104.53% 84.00% 90.63% 79.14% 100.00%
Tax -26,651 -18,816 -30,050 -27,519 -25,521 -17,013 -30,413 -8.42%
  QoQ % -41.64% 37.38% -9.20% -7.83% -50.01% 44.06% -
  Horiz. % 87.63% 61.87% 98.81% 90.48% 83.91% 55.94% 100.00%
NP 79,760 85,455 100,354 77,279 87,542 81,720 94,345 -10.58%
  QoQ % -6.66% -14.85% 29.86% -11.72% 7.12% -13.38% -
  Horiz. % 84.54% 90.58% 106.37% 81.91% 92.79% 86.62% 100.00%
NP to SH 79,760 85,455 100,354 77,279 87,542 81,720 94,345 -10.58%
  QoQ % -6.66% -14.85% 29.86% -11.72% 7.12% -13.38% -
  Horiz. % 84.54% 90.58% 106.37% 81.91% 92.79% 86.62% 100.00%
Tax Rate 25.05 % 18.05 % 23.04 % 26.26 % 22.57 % 17.23 % 24.38 % 1.82%
  QoQ % 38.78% -21.66% -12.26% 16.35% 30.99% -29.33% -
  Horiz. % 102.75% 74.04% 94.50% 107.71% 92.58% 70.67% 100.00%
Total Cost 807,052 837,402 883,578 895,369 874,280 933,190 833,343 -2.11%
  QoQ % -3.62% -5.23% -1.32% 2.41% -6.31% 11.98% -
  Horiz. % 96.85% 100.49% 106.03% 107.44% 104.91% 111.98% 100.00%
Net Worth 598,024 513,574 616,805 515,975 447,911 485,395 729,338 -12.38%
  QoQ % 16.44% -16.74% 19.54% 15.20% -7.72% -33.45% -
  Horiz. % 82.00% 70.42% 84.57% 70.75% 61.41% 66.55% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 117,254 - 187,627 - 117,245 143,499 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -18.30% -
  Horiz. % 0.00% 81.71% 0.00% 130.75% 0.00% 81.70% 100.00%
Div Payout % - % 137.21 % - % 242.79 % - % 143.47 % 152.10 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.67% -
  Horiz. % 0.00% 90.21% 0.00% 159.63% 0.00% 94.33% 100.00%
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 598,024 513,574 616,805 515,975 447,911 485,395 729,338 -12.38%
  QoQ % 16.44% -16.74% 19.54% 15.20% -7.72% -33.45% -
  Horiz. % 82.00% 70.42% 84.57% 70.75% 61.41% 66.55% 100.00%
NOSH 234,519 234,508 234,526 234,534 234,508 234,490 234,514 0.00%
  QoQ % 0.00% -0.01% -0.00% 0.01% 0.01% -0.01% -
  Horiz. % 100.00% 100.00% 100.01% 100.01% 100.00% 99.99% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.99 % 9.26 % 10.20 % 7.95 % 9.10 % 8.05 % 10.17 % -7.89%
  QoQ % -2.92% -9.22% 28.30% -12.64% 13.04% -20.85% -
  Horiz. % 88.40% 91.05% 100.29% 78.17% 89.48% 79.15% 100.00%
ROE 13.34 % 16.64 % 16.27 % 14.98 % 19.54 % 16.84 % 12.94 % 2.05%
  QoQ % -19.83% 2.27% 8.61% -23.34% 16.03% 30.14% -
  Horiz. % 103.09% 128.59% 125.73% 115.77% 151.00% 130.14% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 378.14 393.53 419.54 414.71 410.14 432.81 395.58 -2.96%
  QoQ % -3.91% -6.20% 1.16% 1.11% -5.24% 9.41% -
  Horiz. % 95.59% 99.48% 106.06% 104.84% 103.68% 109.41% 100.00%
EPS 34.01 36.44 42.79 32.95 37.33 34.85 40.23 -10.58%
  QoQ % -6.67% -14.84% 29.86% -11.73% 7.12% -13.37% -
  Horiz. % 84.54% 90.58% 106.36% 81.90% 92.79% 86.63% 100.00%
DPS 0.00 50.00 0.00 80.00 0.00 50.00 61.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -18.29% -
  Horiz. % 0.00% 81.71% 0.00% 130.74% 0.00% 81.71% 100.00%
NAPS 2.5500 2.1900 2.6300 2.2000 1.9100 2.0700 3.1100 -12.39%
  QoQ % 16.44% -16.73% 19.55% 15.18% -7.73% -33.44% -
  Horiz. % 81.99% 70.42% 84.57% 70.74% 61.41% 66.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 378.17 393.54 419.59 414.78 410.16 432.80 395.60 -2.96%
  QoQ % -3.91% -6.21% 1.16% 1.13% -5.23% 9.40% -
  Horiz. % 95.59% 99.48% 106.06% 104.85% 103.68% 109.40% 100.00%
EPS 34.01 36.44 42.79 32.95 37.33 34.85 40.23 -10.58%
  QoQ % -6.67% -14.84% 29.86% -11.73% 7.12% -13.37% -
  Horiz. % 84.54% 90.58% 106.36% 81.90% 92.79% 86.63% 100.00%
DPS 0.00 50.00 0.00 80.01 0.00 50.00 61.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -18.29% -
  Horiz. % 0.00% 81.71% 0.00% 130.76% 0.00% 81.71% 100.00%
NAPS 2.5502 2.1901 2.6303 2.2003 1.9101 2.0699 3.1102 -12.39%
  QoQ % 16.44% -16.74% 19.54% 15.19% -7.72% -33.45% -
  Horiz. % 81.99% 70.42% 84.57% 70.74% 61.41% 66.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 34.5000 31.2500 29.5000 27.0000 27.2500 29.0000 27.7500 -
P/RPS 9.12 7.94 7.03 6.51 6.64 6.70 7.02 19.04%
  QoQ % 14.86% 12.94% 7.99% -1.96% -0.90% -4.56% -
  Horiz. % 129.91% 113.11% 100.14% 92.74% 94.59% 95.44% 100.00%
P/EPS 101.44 85.76 68.94 81.94 73.00 83.21 68.98 29.29%
  QoQ % 18.28% 24.40% -15.87% 12.25% -12.27% 20.63% -
  Horiz. % 147.06% 124.33% 99.94% 118.79% 105.83% 120.63% 100.00%
EY 0.99 1.17 1.45 1.22 1.37 1.20 1.45 -22.44%
  QoQ % -15.38% -19.31% 18.85% -10.95% 14.17% -17.24% -
  Horiz. % 68.28% 80.69% 100.00% 84.14% 94.48% 82.76% 100.00%
DY 0.00 1.60 0.00 2.96 0.00 1.72 2.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -22.17% -
  Horiz. % 0.00% 72.40% 0.00% 133.94% 0.00% 77.83% 100.00%
P/NAPS 13.53 14.27 11.22 12.27 14.27 14.01 8.92 31.98%
  QoQ % -5.19% 27.18% -8.56% -14.02% 1.86% 57.06% -
  Horiz. % 151.68% 159.98% 125.78% 137.56% 159.98% 157.06% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/10/09 27/08/09 15/04/09 26/02/09 30/10/08 07/08/08 23/04/08 -
Price 33.2000 33.8000 29.5000 27.5000 27.7500 27.0000 30.0000 -
P/RPS 8.78 8.59 7.03 6.63 6.77 6.24 7.58 10.28%
  QoQ % 2.21% 22.19% 6.03% -2.07% 8.49% -17.68% -
  Horiz. % 115.83% 113.32% 92.74% 87.47% 89.31% 82.32% 100.00%
P/EPS 97.62 92.76 68.94 83.46 74.34 77.47 74.57 19.65%
  QoQ % 5.24% 34.55% -17.40% 12.27% -4.04% 3.89% -
  Horiz. % 130.91% 124.39% 92.45% 111.92% 99.69% 103.89% 100.00%
EY 1.02 1.08 1.45 1.20 1.35 1.29 1.34 -16.62%
  QoQ % -5.56% -25.52% 20.83% -11.11% 4.65% -3.73% -
  Horiz. % 76.12% 80.60% 108.21% 89.55% 100.75% 96.27% 100.00%
DY 0.00 1.48 0.00 2.91 0.00 1.85 2.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -9.31% -
  Horiz. % 0.00% 72.55% 0.00% 142.65% 0.00% 90.69% 100.00%
P/NAPS 13.02 15.43 11.22 12.50 14.53 13.04 9.65 22.08%
  QoQ % -15.62% 37.52% -10.24% -13.97% 11.43% 35.13% -
  Horiz. % 134.92% 159.90% 116.27% 129.53% 150.57% 135.13% 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
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS