Highlights

[NESTLE] QoQ Quarter Result on 2011-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 20-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     274.82%    YoY -     6.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,072,828 1,061,042 1,040,114 1,072,760 963,893 991,076 1,050,863 1.38%
  QoQ % 1.11% 2.01% -3.04% 11.29% -2.74% -5.69% -
  Horiz. % 102.09% 100.97% 98.98% 102.08% 91.72% 94.31% 100.00%
PBT 101,847 138,080 127,774 191,107 45,004 132,652 117,470 -9.05%
  QoQ % -26.24% 8.07% -33.14% 324.64% -66.07% 12.92% -
  Horiz. % 86.70% 117.54% 108.77% 162.69% 38.31% 112.92% 100.00%
Tax -26,579 -31,759 -29,388 -43,955 -5,745 -19,465 -17,317 32.96%
  QoQ % 16.31% -8.07% 33.14% -665.10% 70.49% -12.40% -
  Horiz. % 153.49% 183.40% 169.71% 253.83% 33.18% 112.40% 100.00%
NP 75,268 106,321 98,386 147,152 39,259 113,187 100,153 -17.30%
  QoQ % -29.21% 8.07% -33.14% 274.82% -65.31% 13.01% -
  Horiz. % 75.15% 106.16% 98.24% 146.93% 39.20% 113.01% 100.00%
NP to SH 75,268 106,321 98,386 147,152 39,259 113,187 100,153 -17.30%
  QoQ % -29.21% 8.07% -33.14% 274.82% -65.31% 13.01% -
  Horiz. % 75.15% 106.16% 98.24% 146.93% 39.20% 113.01% 100.00%
Tax Rate 26.10 % 23.00 % 23.00 % 23.00 % 12.77 % 14.67 % 14.74 % 46.21%
  QoQ % 13.48% 0.00% 0.00% 80.11% -12.95% -0.47% -
  Horiz. % 177.07% 156.04% 156.04% 156.04% 86.64% 99.53% 100.00%
Total Cost 997,560 954,721 941,728 925,608 924,634 877,889 950,710 3.25%
  QoQ % 4.49% 1.38% 1.74% 0.11% 5.32% -7.66% -
  Horiz. % 104.93% 100.42% 99.06% 97.36% 97.26% 92.34% 100.00%
Net Worth 651,881 468,983 468,965 703,514 614,447 689,392 579,203 8.18%
  QoQ % 39.00% 0.00% -33.34% 14.50% -10.87% 19.02% -
  Horiz. % 112.55% 80.97% 80.97% 121.46% 106.08% 119.02% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 293,112 - 128,965 - 269,700 - 117,247 83.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 249.99% 0.00% 109.99% 0.00% 230.03% 0.00% 100.00%
Div Payout % 389.42 % - % 131.08 % - % 686.98 % - % 117.07 % 122.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 332.64% 0.00% 111.97% 0.00% 586.81% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 651,881 468,983 468,965 703,514 614,447 689,392 579,203 8.18%
  QoQ % 39.00% 0.00% -33.34% 14.50% -10.87% 19.02% -
  Horiz. % 112.55% 80.97% 80.97% 121.46% 106.08% 119.02% 100.00%
NOSH 234,489 234,491 234,482 234,504 234,522 234,487 234,495 -0.00%
  QoQ % -0.00% 0.00% -0.01% -0.01% 0.01% -0.00% -
  Horiz. % 100.00% 100.00% 99.99% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.02 % 10.02 % 9.46 % 13.72 % 4.07 % 11.42 % 9.53 % -18.39%
  QoQ % -29.94% 5.92% -31.05% 237.10% -64.36% 19.83% -
  Horiz. % 73.66% 105.14% 99.27% 143.97% 42.71% 119.83% 100.00%
ROE 11.55 % 22.67 % 20.98 % 20.92 % 6.39 % 16.42 % 17.29 % -23.53%
  QoQ % -49.05% 8.06% 0.29% 227.39% -61.08% -5.03% -
  Horiz. % 66.80% 131.12% 121.34% 120.99% 36.96% 94.97% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 457.52 452.49 443.58 457.46 411.00 422.66 448.14 1.39%
  QoQ % 1.11% 2.01% -3.03% 11.30% -2.76% -5.69% -
  Horiz. % 102.09% 100.97% 98.98% 102.08% 91.71% 94.31% 100.00%
EPS 32.09 45.34 41.96 62.75 16.74 48.27 42.71 -17.31%
  QoQ % -29.22% 8.06% -33.13% 274.85% -65.32% 13.02% -
  Horiz. % 75.13% 106.16% 98.24% 146.92% 39.19% 113.02% 100.00%
DPS 125.00 0.00 55.00 0.00 115.00 0.00 50.00 83.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 0.00% 110.00% 0.00% 230.00% 0.00% 100.00%
NAPS 2.7800 2.0000 2.0000 3.0000 2.6200 2.9400 2.4700 8.18%
  QoQ % 39.00% 0.00% -33.33% 14.50% -10.88% 19.03% -
  Horiz. % 112.55% 80.97% 80.97% 121.46% 106.07% 119.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 457.50 452.47 443.55 457.47 411.04 422.63 448.13 1.39%
  QoQ % 1.11% 2.01% -3.04% 11.30% -2.74% -5.69% -
  Horiz. % 102.09% 100.97% 98.98% 102.08% 91.72% 94.31% 100.00%
EPS 32.10 45.34 41.96 62.75 16.74 48.27 42.71 -17.29%
  QoQ % -29.20% 8.06% -33.13% 274.85% -65.32% 13.02% -
  Horiz. % 75.16% 106.16% 98.24% 146.92% 39.19% 113.02% 100.00%
DPS 124.99 0.00 55.00 0.00 115.01 0.00 50.00 83.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 249.98% 0.00% 110.00% 0.00% 230.02% 0.00% 100.00%
NAPS 2.7799 1.9999 1.9999 3.0001 2.6202 2.9398 2.4700 8.18%
  QoQ % 39.00% 0.00% -33.34% 14.50% -10.87% 19.02% -
  Horiz. % 112.55% 80.97% 80.97% 121.46% 106.08% 119.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 56.2000 47.9800 47.2000 46.8000 43.3400 42.0000 35.0000 -
P/RPS 12.28 10.60 10.64 10.23 10.54 9.94 7.81 35.11%
  QoQ % 15.85% -0.38% 4.01% -2.94% 6.04% 27.27% -
  Horiz. % 157.23% 135.72% 136.24% 130.99% 134.96% 127.27% 100.00%
P/EPS 175.09 105.82 112.49 74.58 258.90 87.01 81.95 65.66%
  QoQ % 65.46% -5.93% 50.83% -71.19% 197.55% 6.17% -
  Horiz. % 213.65% 129.13% 137.27% 91.01% 315.92% 106.17% 100.00%
EY 0.57 0.94 0.89 1.34 0.39 1.15 1.22 -39.71%
  QoQ % -39.36% 5.62% -33.58% 243.59% -66.09% -5.74% -
  Horiz. % 46.72% 77.05% 72.95% 109.84% 31.97% 94.26% 100.00%
DY 2.22 0.00 1.17 0.00 2.65 0.00 1.43 33.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.24% 0.00% 81.82% 0.00% 185.31% 0.00% 100.00%
P/NAPS 20.22 23.99 23.60 15.60 16.54 14.29 14.17 26.67%
  QoQ % -15.71% 1.65% 51.28% -5.68% 15.75% 0.85% -
  Horiz. % 142.70% 169.30% 166.55% 110.09% 116.73% 100.85% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 04/11/11 18/08/11 20/04/11 24/02/11 28/10/10 26/08/10 -
Price 55.8000 50.0000 47.9000 48.0000 45.3000 43.6000 39.4800 -
P/RPS 12.20 11.05 10.80 10.49 11.02 10.32 8.81 24.16%
  QoQ % 10.41% 2.31% 2.96% -4.81% 6.78% 17.14% -
  Horiz. % 138.48% 125.43% 122.59% 119.07% 125.09% 117.14% 100.00%
P/EPS 173.84 110.28 114.16 76.49 270.61 90.33 92.44 52.18%
  QoQ % 57.64% -3.40% 49.25% -71.73% 199.58% -2.28% -
  Horiz. % 188.06% 119.30% 123.50% 82.75% 292.74% 97.72% 100.00%
EY 0.58 0.91 0.88 1.31 0.37 1.11 1.08 -33.86%
  QoQ % -36.26% 3.41% -32.82% 254.05% -66.67% 2.78% -
  Horiz. % 53.70% 84.26% 81.48% 121.30% 34.26% 102.78% 100.00%
DY 2.24 0.00 1.15 0.00 2.54 0.00 1.27 45.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 176.38% 0.00% 90.55% 0.00% 200.00% 0.00% 100.00%
P/NAPS 20.07 25.00 23.95 16.00 17.29 14.83 15.98 16.36%
  QoQ % -19.72% 4.38% 49.69% -7.46% 16.59% -7.20% -
  Horiz. % 125.59% 156.45% 149.87% 100.13% 108.20% 92.80% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers