Highlights

[NESTLE] QoQ Quarter Result on 2010-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 21-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     60.97%    YoY -     38.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 963,893 991,076 1,050,863 1,020,487 950,632 886,812 922,857 2.93%
  QoQ % -2.74% -5.69% 2.98% 7.35% 7.20% -3.91% -
  Horiz. % 104.45% 107.39% 113.87% 110.58% 103.01% 96.09% 100.00%
PBT 45,004 132,652 117,470 170,617 99,175 106,411 104,271 -42.80%
  QoQ % -66.07% 12.92% -31.15% 72.04% -6.80% 2.05% -
  Horiz. % 43.16% 127.22% 112.66% 163.63% 95.11% 102.05% 100.00%
Tax -5,745 -19,465 -17,317 -31,819 -12,951 -26,651 -18,816 -54.56%
  QoQ % 70.49% -12.40% 45.58% -145.69% 51.41% -41.64% -
  Horiz. % 30.53% 103.45% 92.03% 169.11% 68.83% 141.64% 100.00%
NP 39,259 113,187 100,153 138,798 86,224 79,760 85,455 -40.38%
  QoQ % -65.31% 13.01% -27.84% 60.97% 8.10% -6.66% -
  Horiz. % 45.94% 132.45% 117.20% 162.42% 100.90% 93.34% 100.00%
NP to SH 39,259 113,187 100,153 138,798 86,224 79,760 85,455 -40.38%
  QoQ % -65.31% 13.01% -27.84% 60.97% 8.10% -6.66% -
  Horiz. % 45.94% 132.45% 117.20% 162.42% 100.90% 93.34% 100.00%
Tax Rate 12.77 % 14.67 % 14.74 % 18.65 % 13.06 % 25.05 % 18.05 % -20.55%
  QoQ % -12.95% -0.47% -20.97% 42.80% -47.86% 38.78% -
  Horiz. % 70.75% 81.27% 81.66% 103.32% 72.35% 138.78% 100.00%
Total Cost 924,634 877,889 950,710 881,689 864,408 807,052 837,402 6.81%
  QoQ % 5.32% -7.66% 7.83% 2.00% 7.11% -3.62% -
  Horiz. % 110.42% 104.83% 113.53% 105.29% 103.22% 96.38% 100.00%
Net Worth 614,447 689,392 579,203 710,521 567,479 598,024 513,574 12.66%
  QoQ % -10.87% 19.02% -18.48% 25.21% -5.11% 16.44% -
  Horiz. % 119.64% 134.23% 112.78% 138.35% 110.50% 116.44% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 269,700 - 117,247 - 234,495 - 117,254 73.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 230.01% 0.00% 99.99% 0.00% 199.99% 0.00% 100.00%
Div Payout % 686.98 % - % 117.07 % - % 271.96 % - % 137.21 % 191.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 500.68% 0.00% 85.32% 0.00% 198.21% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 614,447 689,392 579,203 710,521 567,479 598,024 513,574 12.66%
  QoQ % -10.87% 19.02% -18.48% 25.21% -5.11% 16.44% -
  Horiz. % 119.64% 134.23% 112.78% 138.35% 110.50% 116.44% 100.00%
NOSH 234,522 234,487 234,495 234,495 234,495 234,519 234,508 0.00%
  QoQ % 0.01% -0.00% -0.00% 0.00% -0.01% 0.00% -
  Horiz. % 100.01% 99.99% 99.99% 99.99% 99.99% 100.00% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.07 % 11.42 % 9.53 % 13.60 % 9.07 % 8.99 % 9.26 % -42.11%
  QoQ % -64.36% 19.83% -29.93% 49.94% 0.89% -2.92% -
  Horiz. % 43.95% 123.33% 102.92% 146.87% 97.95% 97.08% 100.00%
ROE 6.39 % 16.42 % 17.29 % 19.53 % 15.19 % 13.34 % 16.64 % -47.08%
  QoQ % -61.08% -5.03% -11.47% 28.57% 13.87% -19.83% -
  Horiz. % 38.40% 98.68% 103.91% 117.37% 91.29% 80.17% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 411.00 422.66 448.14 435.18 405.39 378.14 393.53 2.93%
  QoQ % -2.76% -5.69% 2.98% 7.35% 7.21% -3.91% -
  Horiz. % 104.44% 107.40% 113.88% 110.58% 103.01% 96.09% 100.00%
EPS 16.74 48.27 42.71 59.19 36.77 34.01 36.44 -40.38%
  QoQ % -65.32% 13.02% -27.84% 60.97% 8.12% -6.67% -
  Horiz. % 45.94% 132.46% 117.21% 162.43% 100.91% 93.33% 100.00%
DPS 115.00 0.00 50.00 0.00 100.00 0.00 50.00 73.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 230.00% 0.00% 100.00% 0.00% 200.00% 0.00% 100.00%
NAPS 2.6200 2.9400 2.4700 3.0300 2.4200 2.5500 2.1900 12.66%
  QoQ % -10.88% 19.03% -18.48% 25.21% -5.10% 16.44% -
  Horiz. % 119.63% 134.25% 112.79% 138.36% 110.50% 116.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 411.04 422.63 448.13 435.18 405.39 378.17 393.54 2.93%
  QoQ % -2.74% -5.69% 2.98% 7.35% 7.20% -3.91% -
  Horiz. % 104.45% 107.39% 113.87% 110.58% 103.01% 96.09% 100.00%
EPS 16.74 48.27 42.71 59.19 36.77 34.01 36.44 -40.38%
  QoQ % -65.32% 13.02% -27.84% 60.97% 8.12% -6.67% -
  Horiz. % 45.94% 132.46% 117.21% 162.43% 100.91% 93.33% 100.00%
DPS 115.01 0.00 50.00 0.00 100.00 0.00 50.00 73.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 230.02% 0.00% 100.00% 0.00% 200.00% 0.00% 100.00%
NAPS 2.6202 2.9398 2.4700 3.0299 2.4200 2.5502 2.1901 12.66%
  QoQ % -10.87% 19.02% -18.48% 25.20% -5.11% 16.44% -
  Horiz. % 119.64% 134.23% 112.78% 138.35% 110.50% 116.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 43.3400 42.0000 35.0000 34.1400 33.1000 34.5000 31.2500 -
P/RPS 10.54 9.94 7.81 7.84 8.16 9.12 7.94 20.72%
  QoQ % 6.04% 27.27% -0.38% -3.92% -10.53% 14.86% -
  Horiz. % 132.75% 125.19% 98.36% 98.74% 102.77% 114.86% 100.00%
P/EPS 258.90 87.01 81.95 57.68 90.02 101.44 85.76 108.46%
  QoQ % 197.55% 6.17% 42.08% -35.93% -11.26% 18.28% -
  Horiz. % 301.89% 101.46% 95.56% 67.26% 104.97% 118.28% 100.00%
EY 0.39 1.15 1.22 1.73 1.11 0.99 1.17 -51.83%
  QoQ % -66.09% -5.74% -29.48% 55.86% 12.12% -15.38% -
  Horiz. % 33.33% 98.29% 104.27% 147.86% 94.87% 84.62% 100.00%
DY 2.65 0.00 1.43 0.00 3.02 0.00 1.60 39.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.62% 0.00% 89.37% 0.00% 188.75% 0.00% 100.00%
P/NAPS 16.54 14.29 14.17 11.27 13.68 13.53 14.27 10.31%
  QoQ % 15.75% 0.85% 25.73% -17.62% 1.11% -5.19% -
  Horiz. % 115.91% 100.14% 99.30% 78.98% 95.87% 94.81% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 28/10/10 26/08/10 21/04/10 25/02/10 29/10/09 27/08/09 -
Price 45.3000 43.6000 39.4800 35.1800 33.9000 33.2000 33.8000 -
P/RPS 11.02 10.32 8.81 8.08 8.36 8.78 8.59 18.01%
  QoQ % 6.78% 17.14% 9.03% -3.35% -4.78% 2.21% -
  Horiz. % 128.29% 120.14% 102.56% 94.06% 97.32% 102.21% 100.00%
P/EPS 270.61 90.33 92.44 59.44 92.19 97.62 92.76 103.77%
  QoQ % 199.58% -2.28% 55.52% -35.52% -5.56% 5.24% -
  Horiz. % 291.73% 97.38% 99.66% 64.08% 99.39% 105.24% 100.00%
EY 0.37 1.11 1.08 1.68 1.08 1.02 1.08 -50.94%
  QoQ % -66.67% 2.78% -35.71% 55.56% 5.88% -5.56% -
  Horiz. % 34.26% 102.78% 100.00% 155.56% 100.00% 94.44% 100.00%
DY 2.54 0.00 1.27 0.00 2.95 0.00 1.48 43.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 171.62% 0.00% 85.81% 0.00% 199.32% 0.00% 100.00%
P/NAPS 17.29 14.83 15.98 11.61 14.01 13.02 15.43 7.86%
  QoQ % 16.59% -7.20% 37.64% -17.13% 7.60% -15.62% -
  Horiz. % 112.05% 96.11% 103.56% 75.24% 90.80% 84.38% 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