Highlights

[NESTLE] QoQ Quarter Result on 2010-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -65.31%    YoY -     -54.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,061,042 1,040,114 1,072,760 963,893 991,076 1,050,863 1,020,487 2.63%
  QoQ % 2.01% -3.04% 11.29% -2.74% -5.69% 2.98% -
  Horiz. % 103.97% 101.92% 105.12% 94.45% 97.12% 102.98% 100.00%
PBT 138,080 127,774 191,107 45,004 132,652 117,470 170,617 -13.14%
  QoQ % 8.07% -33.14% 324.64% -66.07% 12.92% -31.15% -
  Horiz. % 80.93% 74.89% 112.01% 26.38% 77.75% 68.85% 100.00%
Tax -31,759 -29,388 -43,955 -5,745 -19,465 -17,317 -31,819 -0.13%
  QoQ % -8.07% 33.14% -665.10% 70.49% -12.40% 45.58% -
  Horiz. % 99.81% 92.36% 138.14% 18.06% 61.17% 54.42% 100.00%
NP 106,321 98,386 147,152 39,259 113,187 100,153 138,798 -16.27%
  QoQ % 8.07% -33.14% 274.82% -65.31% 13.01% -27.84% -
  Horiz. % 76.60% 70.88% 106.02% 28.28% 81.55% 72.16% 100.00%
NP to SH 106,321 98,386 147,152 39,259 113,187 100,153 138,798 -16.27%
  QoQ % 8.07% -33.14% 274.82% -65.31% 13.01% -27.84% -
  Horiz. % 76.60% 70.88% 106.02% 28.28% 81.55% 72.16% 100.00%
Tax Rate 23.00 % 23.00 % 23.00 % 12.77 % 14.67 % 14.74 % 18.65 % 14.99%
  QoQ % 0.00% 0.00% 80.11% -12.95% -0.47% -20.97% -
  Horiz. % 123.32% 123.32% 123.32% 68.47% 78.66% 79.03% 100.00%
Total Cost 954,721 941,728 925,608 924,634 877,889 950,710 881,689 5.44%
  QoQ % 1.38% 1.74% 0.11% 5.32% -7.66% 7.83% -
  Horiz. % 108.28% 106.81% 104.98% 104.87% 99.57% 107.83% 100.00%
Net Worth 468,983 468,965 703,514 614,447 689,392 579,203 710,521 -24.17%
  QoQ % 0.00% -33.34% 14.50% -10.87% 19.02% -18.48% -
  Horiz. % 66.01% 66.00% 99.01% 86.48% 97.03% 81.52% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 128,965 - 269,700 - 117,247 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.99% 0.00% 230.03% 0.00% 100.00% -
Div Payout % - % 131.08 % - % 686.98 % - % 117.07 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.97% 0.00% 586.81% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 468,983 468,965 703,514 614,447 689,392 579,203 710,521 -24.17%
  QoQ % 0.00% -33.34% 14.50% -10.87% 19.02% -18.48% -
  Horiz. % 66.01% 66.00% 99.01% 86.48% 97.03% 81.52% 100.00%
NOSH 234,491 234,482 234,504 234,522 234,487 234,495 234,495 -0.00%
  QoQ % 0.00% -0.01% -0.01% 0.01% -0.00% -0.00% -
  Horiz. % 100.00% 99.99% 100.00% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.02 % 9.46 % 13.72 % 4.07 % 11.42 % 9.53 % 13.60 % -18.41%
  QoQ % 5.92% -31.05% 237.10% -64.36% 19.83% -29.93% -
  Horiz. % 73.68% 69.56% 100.88% 29.93% 83.97% 70.07% 100.00%
ROE 22.67 % 20.98 % 20.92 % 6.39 % 16.42 % 17.29 % 19.53 % 10.44%
  QoQ % 8.06% 0.29% 227.39% -61.08% -5.03% -11.47% -
  Horiz. % 116.08% 107.42% 107.12% 32.72% 84.08% 88.53% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 452.49 443.58 457.46 411.00 422.66 448.14 435.18 2.63%
  QoQ % 2.01% -3.03% 11.30% -2.76% -5.69% 2.98% -
  Horiz. % 103.98% 101.93% 105.12% 94.44% 97.12% 102.98% 100.00%
EPS 45.34 41.96 62.75 16.74 48.27 42.71 59.19 -16.27%
  QoQ % 8.06% -33.13% 274.85% -65.32% 13.02% -27.84% -
  Horiz. % 76.60% 70.89% 106.01% 28.28% 81.55% 72.16% 100.00%
DPS 0.00 55.00 0.00 115.00 0.00 50.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.00% 0.00% 230.00% 0.00% 100.00% -
NAPS 2.0000 2.0000 3.0000 2.6200 2.9400 2.4700 3.0300 -24.17%
  QoQ % 0.00% -33.33% 14.50% -10.88% 19.03% -18.48% -
  Horiz. % 66.01% 66.01% 99.01% 86.47% 97.03% 81.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 452.47 443.55 457.47 411.04 422.63 448.13 435.18 2.63%
  QoQ % 2.01% -3.04% 11.30% -2.74% -5.69% 2.98% -
  Horiz. % 103.97% 101.92% 105.12% 94.45% 97.12% 102.98% 100.00%
EPS 45.34 41.96 62.75 16.74 48.27 42.71 59.19 -16.27%
  QoQ % 8.06% -33.13% 274.85% -65.32% 13.02% -27.84% -
  Horiz. % 76.60% 70.89% 106.01% 28.28% 81.55% 72.16% 100.00%
DPS 0.00 55.00 0.00 115.01 0.00 50.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.00% 0.00% 230.02% 0.00% 100.00% -
NAPS 1.9999 1.9999 3.0001 2.6202 2.9398 2.4700 3.0299 -24.17%
  QoQ % 0.00% -33.34% 14.50% -10.87% 19.02% -18.48% -
  Horiz. % 66.01% 66.01% 99.02% 86.48% 97.03% 81.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 47.9800 47.2000 46.8000 43.3400 42.0000 35.0000 34.1400 -
P/RPS 10.60 10.64 10.23 10.54 9.94 7.81 7.84 22.25%
  QoQ % -0.38% 4.01% -2.94% 6.04% 27.27% -0.38% -
  Horiz. % 135.20% 135.71% 130.48% 134.44% 126.79% 99.62% 100.00%
P/EPS 105.82 112.49 74.58 258.90 87.01 81.95 57.68 49.81%
  QoQ % -5.93% 50.83% -71.19% 197.55% 6.17% 42.08% -
  Horiz. % 183.46% 195.02% 129.30% 448.86% 150.85% 142.08% 100.00%
EY 0.94 0.89 1.34 0.39 1.15 1.22 1.73 -33.39%
  QoQ % 5.62% -33.58% 243.59% -66.09% -5.74% -29.48% -
  Horiz. % 54.34% 51.45% 77.46% 22.54% 66.47% 70.52% 100.00%
DY 0.00 1.17 0.00 2.65 0.00 1.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.82% 0.00% 185.31% 0.00% 100.00% -
P/NAPS 23.99 23.60 15.60 16.54 14.29 14.17 11.27 65.40%
  QoQ % 1.65% 51.28% -5.68% 15.75% 0.85% 25.73% -
  Horiz. % 212.87% 209.41% 138.42% 146.76% 126.80% 125.73% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 04/11/11 18/08/11 20/04/11 24/02/11 28/10/10 26/08/10 21/04/10 -
Price 50.0000 47.9000 48.0000 45.3000 43.6000 39.4800 35.1800 -
P/RPS 11.05 10.80 10.49 11.02 10.32 8.81 8.08 23.18%
  QoQ % 2.31% 2.96% -4.81% 6.78% 17.14% 9.03% -
  Horiz. % 136.76% 133.66% 129.83% 136.39% 127.72% 109.03% 100.00%
P/EPS 110.28 114.16 76.49 270.61 90.33 92.44 59.44 50.93%
  QoQ % -3.40% 49.25% -71.73% 199.58% -2.28% 55.52% -
  Horiz. % 185.53% 192.06% 128.68% 455.27% 151.97% 155.52% 100.00%
EY 0.91 0.88 1.31 0.37 1.11 1.08 1.68 -33.53%
  QoQ % 3.41% -32.82% 254.05% -66.67% 2.78% -35.71% -
  Horiz. % 54.17% 52.38% 77.98% 22.02% 66.07% 64.29% 100.00%
DY 0.00 1.15 0.00 2.54 0.00 1.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.55% 0.00% 200.00% 0.00% 100.00% -
P/NAPS 25.00 23.95 16.00 17.29 14.83 15.98 11.61 66.67%
  QoQ % 4.38% 49.69% -7.46% 16.59% -7.20% 37.64% -
  Horiz. % 215.33% 206.29% 137.81% 148.92% 127.73% 137.64% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers