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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

646  428  572  809 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.030.00 
 AT 0.205+0.005 
 BIOHLDG 0.345+0.035 
 PHB-WB 0.015-0.005 
 MTRONIC 0.12+0.01 
 TNLOGIS 0.93+0.095 
 HIAPTEK 0.29+0.01 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.36+0.01 
 KANGER 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS