Highlights

[NESTLE] QoQ Quarter Result on 2009-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     8.10%    YoY -     11.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 991,076 1,050,863 1,020,487 950,632 886,812 922,857 983,932 0.48%
  QoQ % -5.69% 2.98% 7.35% 7.20% -3.91% -6.21% -
  Horiz. % 100.73% 106.80% 103.72% 96.62% 90.13% 93.79% 100.00%
PBT 132,652 117,470 170,617 99,175 106,411 104,271 130,404 1.14%
  QoQ % 12.92% -31.15% 72.04% -6.80% 2.05% -20.04% -
  Horiz. % 101.72% 90.08% 130.84% 76.05% 81.60% 79.96% 100.00%
Tax -19,465 -17,317 -31,819 -12,951 -26,651 -18,816 -30,050 -25.12%
  QoQ % -12.40% 45.58% -145.69% 51.41% -41.64% 37.38% -
  Horiz. % 64.78% 57.63% 105.89% 43.10% 88.69% 62.62% 100.00%
NP 113,187 100,153 138,798 86,224 79,760 85,455 100,354 8.35%
  QoQ % 13.01% -27.84% 60.97% 8.10% -6.66% -14.85% -
  Horiz. % 112.79% 99.80% 138.31% 85.92% 79.48% 85.15% 100.00%
NP to SH 113,187 100,153 138,798 86,224 79,760 85,455 100,354 8.35%
  QoQ % 13.01% -27.84% 60.97% 8.10% -6.66% -14.85% -
  Horiz. % 112.79% 99.80% 138.31% 85.92% 79.48% 85.15% 100.00%
Tax Rate 14.67 % 14.74 % 18.65 % 13.06 % 25.05 % 18.05 % 23.04 % -25.97%
  QoQ % -0.47% -20.97% 42.80% -47.86% 38.78% -21.66% -
  Horiz. % 63.67% 63.98% 80.95% 56.68% 108.72% 78.34% 100.00%
Total Cost 877,889 950,710 881,689 864,408 807,052 837,402 883,578 -0.43%
  QoQ % -7.66% 7.83% 2.00% 7.11% -3.62% -5.23% -
  Horiz. % 99.36% 107.60% 99.79% 97.83% 91.34% 94.77% 100.00%
Net Worth 689,392 579,203 710,521 567,479 598,024 513,574 616,805 7.69%
  QoQ % 19.02% -18.48% 25.21% -5.11% 16.44% -16.74% -
  Horiz. % 111.77% 93.90% 115.19% 92.00% 96.96% 83.26% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 117,247 - 234,495 - 117,254 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.99% 0.00% 199.99% 0.00% 100.00% -
Div Payout % - % 117.07 % - % 271.96 % - % 137.21 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.32% 0.00% 198.21% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 689,392 579,203 710,521 567,479 598,024 513,574 616,805 7.69%
  QoQ % 19.02% -18.48% 25.21% -5.11% 16.44% -16.74% -
  Horiz. % 111.77% 93.90% 115.19% 92.00% 96.96% 83.26% 100.00%
NOSH 234,487 234,495 234,495 234,495 234,519 234,508 234,526 -0.01%
  QoQ % -0.00% -0.00% 0.00% -0.01% 0.00% -0.01% -
  Horiz. % 99.98% 99.99% 99.99% 99.99% 100.00% 99.99% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.42 % 9.53 % 13.60 % 9.07 % 8.99 % 9.26 % 10.20 % 7.82%
  QoQ % 19.83% -29.93% 49.94% 0.89% -2.92% -9.22% -
  Horiz. % 111.96% 93.43% 133.33% 88.92% 88.14% 90.78% 100.00%
ROE 16.42 % 17.29 % 19.53 % 15.19 % 13.34 % 16.64 % 16.27 % 0.61%
  QoQ % -5.03% -11.47% 28.57% 13.87% -19.83% 2.27% -
  Horiz. % 100.92% 106.27% 120.04% 93.36% 81.99% 102.27% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 422.66 448.14 435.18 405.39 378.14 393.53 419.54 0.49%
  QoQ % -5.69% 2.98% 7.35% 7.21% -3.91% -6.20% -
  Horiz. % 100.74% 106.82% 103.73% 96.63% 90.13% 93.80% 100.00%
EPS 48.27 42.71 59.19 36.77 34.01 36.44 42.79 8.36%
  QoQ % 13.02% -27.84% 60.97% 8.12% -6.67% -14.84% -
  Horiz. % 112.81% 99.81% 138.33% 85.93% 79.48% 85.16% 100.00%
DPS 0.00 50.00 0.00 100.00 0.00 50.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 2.9400 2.4700 3.0300 2.4200 2.5500 2.1900 2.6300 7.70%
  QoQ % 19.03% -18.48% 25.21% -5.10% 16.44% -16.73% -
  Horiz. % 111.79% 93.92% 115.21% 92.02% 96.96% 83.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 422.63 448.13 435.18 405.39 378.17 393.54 419.59 0.48%
  QoQ % -5.69% 2.98% 7.35% 7.20% -3.91% -6.21% -
  Horiz. % 100.72% 106.80% 103.72% 96.62% 90.13% 93.79% 100.00%
EPS 48.27 42.71 59.19 36.77 34.01 36.44 42.79 8.36%
  QoQ % 13.02% -27.84% 60.97% 8.12% -6.67% -14.84% -
  Horiz. % 112.81% 99.81% 138.33% 85.93% 79.48% 85.16% 100.00%
DPS 0.00 50.00 0.00 100.00 0.00 50.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 2.9398 2.4700 3.0299 2.4200 2.5502 2.1901 2.6303 7.69%
  QoQ % 19.02% -18.48% 25.20% -5.11% 16.44% -16.74% -
  Horiz. % 111.77% 93.91% 115.19% 92.00% 96.95% 83.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 42.0000 35.0000 34.1400 33.1000 34.5000 31.2500 29.5000 -
P/RPS 9.94 7.81 7.84 8.16 9.12 7.94 7.03 25.95%
  QoQ % 27.27% -0.38% -3.92% -10.53% 14.86% 12.94% -
  Horiz. % 141.39% 111.10% 111.52% 116.07% 129.73% 112.94% 100.00%
P/EPS 87.01 81.95 57.68 90.02 101.44 85.76 68.94 16.77%
  QoQ % 6.17% 42.08% -35.93% -11.26% 18.28% 24.40% -
  Horiz. % 126.21% 118.87% 83.67% 130.58% 147.14% 124.40% 100.00%
EY 1.15 1.22 1.73 1.11 0.99 1.17 1.45 -14.31%
  QoQ % -5.74% -29.48% 55.86% 12.12% -15.38% -19.31% -
  Horiz. % 79.31% 84.14% 119.31% 76.55% 68.28% 80.69% 100.00%
DY 0.00 1.43 0.00 3.02 0.00 1.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.37% 0.00% 188.75% 0.00% 100.00% -
P/NAPS 14.29 14.17 11.27 13.68 13.53 14.27 11.22 17.48%
  QoQ % 0.85% 25.73% -17.62% 1.11% -5.19% 27.18% -
  Horiz. % 127.36% 126.29% 100.45% 121.93% 120.59% 127.18% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 26/08/10 21/04/10 25/02/10 29/10/09 27/08/09 15/04/09 -
Price 43.6000 39.4800 35.1800 33.9000 33.2000 33.8000 29.5000 -
P/RPS 10.32 8.81 8.08 8.36 8.78 8.59 7.03 29.14%
  QoQ % 17.14% 9.03% -3.35% -4.78% 2.21% 22.19% -
  Horiz. % 146.80% 125.32% 114.94% 118.92% 124.89% 122.19% 100.00%
P/EPS 90.33 92.44 59.44 92.19 97.62 92.76 68.94 19.72%
  QoQ % -2.28% 55.52% -35.52% -5.56% 5.24% 34.55% -
  Horiz. % 131.03% 134.09% 86.22% 133.72% 141.60% 134.55% 100.00%
EY 1.11 1.08 1.68 1.08 1.02 1.08 1.45 -16.30%
  QoQ % 2.78% -35.71% 55.56% 5.88% -5.56% -25.52% -
  Horiz. % 76.55% 74.48% 115.86% 74.48% 70.34% 74.48% 100.00%
DY 0.00 1.27 0.00 2.95 0.00 1.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.81% 0.00% 199.32% 0.00% 100.00% -
P/NAPS 14.83 15.98 11.61 14.01 13.02 15.43 11.22 20.42%
  QoQ % -7.20% 37.64% -17.13% 7.60% -15.62% 37.52% -
  Horiz. % 132.17% 142.42% 103.48% 124.87% 116.04% 137.52% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers