Highlights

[NESTLE] QoQ TTM Result on 2009-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     1.08%    YoY -     7.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,780,788 3,744,233 3,766,249 3,841,259 3,933,312 3,877,068 3,761,116 0.35%
  QoQ % 0.98% -0.58% -1.95% -2.34% 1.45% 3.08% -
  Horiz. % 100.52% 99.55% 100.14% 102.13% 104.58% 103.08% 100.00%
PBT 480,474 440,261 445,884 452,536 446,998 441,352 389,071 15.12%
  QoQ % 9.13% -1.26% -1.47% 1.24% 1.28% 13.44% -
  Horiz. % 123.49% 113.16% 114.60% 116.31% 114.89% 113.44% 100.00%
Tax -90,237 -88,468 -103,036 -101,906 -100,103 -100,466 -91,624 -1.01%
  QoQ % -2.00% 14.14% -1.11% -1.80% 0.36% -9.65% -
  Horiz. % 98.49% 96.56% 112.46% 111.22% 109.25% 109.65% 100.00%
NP 390,237 351,793 342,848 350,630 346,895 340,886 297,447 19.86%
  QoQ % 10.93% 2.61% -2.22% 1.08% 1.76% 14.60% -
  Horiz. % 131.20% 118.27% 115.26% 117.88% 116.62% 114.60% 100.00%
NP to SH 390,237 351,793 342,848 350,630 346,895 340,886 297,447 19.86%
  QoQ % 10.93% 2.61% -2.22% 1.08% 1.76% 14.60% -
  Horiz. % 131.20% 118.27% 115.26% 117.88% 116.62% 114.60% 100.00%
Tax Rate 18.78 % 20.09 % 23.11 % 22.52 % 22.39 % 22.76 % 23.55 % -14.02%
  QoQ % -6.52% -13.07% 2.62% 0.58% -1.63% -3.35% -
  Horiz. % 79.75% 85.31% 98.13% 95.63% 95.07% 96.65% 100.00%
Total Cost 3,390,551 3,392,440 3,423,401 3,490,629 3,586,417 3,536,182 3,463,669 -1.41%
  QoQ % -0.06% -0.90% -1.93% -2.67% 1.42% 2.09% -
  Horiz. % 97.89% 97.94% 98.84% 100.78% 103.54% 102.09% 100.00%
Net Worth 710,521 567,479 598,024 513,574 616,805 515,975 447,911 36.05%
  QoQ % 25.21% -5.11% 16.44% -16.74% 19.54% 15.20% -
  Horiz. % 158.63% 126.69% 133.51% 114.66% 137.71% 115.20% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 351,749 351,749 304,881 304,881 304,872 448,371 445,562 -14.59%
  QoQ % 0.00% 15.37% 0.00% 0.00% -32.00% 0.63% -
  Horiz. % 78.95% 78.95% 68.43% 68.43% 68.42% 100.63% 100.00%
Div Payout % 90.14 % 99.99 % 88.93 % 86.95 % 87.89 % 131.53 % 149.80 % -28.75%
  QoQ % -9.85% 12.44% 2.28% -1.07% -33.18% -12.20% -
  Horiz. % 60.17% 66.75% 59.37% 58.04% 58.67% 87.80% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 710,521 567,479 598,024 513,574 616,805 515,975 447,911 36.05%
  QoQ % 25.21% -5.11% 16.44% -16.74% 19.54% 15.20% -
  Horiz. % 158.63% 126.69% 133.51% 114.66% 137.71% 115.20% 100.00%
NOSH 234,495 234,495 234,519 234,508 234,526 234,534 234,508 -0.00%
  QoQ % 0.00% -0.01% 0.00% -0.01% -0.00% 0.01% -
  Horiz. % 99.99% 99.99% 100.00% 100.00% 100.01% 100.01% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.32 % 9.40 % 9.10 % 9.13 % 8.82 % 8.79 % 7.91 % 19.42%
  QoQ % 9.79% 3.30% -0.33% 3.51% 0.34% 11.13% -
  Horiz. % 130.47% 118.84% 115.04% 115.42% 111.50% 111.13% 100.00%
ROE 54.92 % 61.99 % 57.33 % 68.27 % 56.24 % 66.07 % 66.41 % -11.91%
  QoQ % -11.41% 8.13% -16.02% 21.39% -14.88% -0.51% -
  Horiz. % 82.70% 93.34% 86.33% 102.80% 84.69% 99.49% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,612.31 1,596.72 1,605.94 1,638.00 1,677.13 1,653.09 1,603.83 0.35%
  QoQ % 0.98% -0.57% -1.96% -2.33% 1.45% 3.07% -
  Horiz. % 100.53% 99.56% 100.13% 102.13% 104.57% 103.07% 100.00%
EPS 166.42 150.02 146.19 149.52 147.91 145.35 126.84 19.87%
  QoQ % 10.93% 2.62% -2.23% 1.09% 1.76% 14.59% -
  Horiz. % 131.20% 118.28% 115.26% 117.88% 116.61% 114.59% 100.00%
DPS 150.00 150.00 130.00 130.00 130.00 191.19 190.00 -14.59%
  QoQ % 0.00% 15.38% 0.00% 0.00% -32.00% 0.63% -
  Horiz. % 78.95% 78.95% 68.42% 68.42% 68.42% 100.63% 100.00%
NAPS 3.0300 2.4200 2.5500 2.1900 2.6300 2.2000 1.9100 36.06%
  QoQ % 25.21% -5.10% 16.44% -16.73% 19.55% 15.18% -
  Horiz. % 158.64% 126.70% 133.51% 114.66% 137.70% 115.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,612.28 1,596.69 1,606.08 1,638.06 1,677.32 1,653.33 1,603.89 0.35%
  QoQ % 0.98% -0.58% -1.95% -2.34% 1.45% 3.08% -
  Horiz. % 100.52% 99.55% 100.14% 102.13% 104.58% 103.08% 100.00%
EPS 166.41 150.02 146.20 149.52 147.93 145.37 126.84 19.86%
  QoQ % 10.93% 2.61% -2.22% 1.07% 1.76% 14.61% -
  Horiz. % 131.20% 118.28% 115.26% 117.88% 116.63% 114.61% 100.00%
DPS 150.00 150.00 130.01 130.01 130.01 191.20 190.01 -14.60%
  QoQ % 0.00% 15.38% 0.00% 0.00% -32.00% 0.63% -
  Horiz. % 78.94% 78.94% 68.42% 68.42% 68.42% 100.63% 100.00%
NAPS 3.0299 2.4200 2.5502 2.1901 2.6303 2.2003 1.9101 36.05%
  QoQ % 25.20% -5.11% 16.44% -16.74% 19.54% 15.19% -
  Horiz. % 158.63% 126.69% 133.51% 114.66% 137.70% 115.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 34.1400 33.1000 34.5000 31.2500 29.5000 27.0000 27.2500 -
P/RPS 2.12 2.07 2.15 1.91 1.76 1.63 1.70 15.87%
  QoQ % 2.42% -3.72% 12.57% 8.52% 7.98% -4.12% -
  Horiz. % 124.71% 121.76% 126.47% 112.35% 103.53% 95.88% 100.00%
P/EPS 20.51 22.06 23.60 20.90 19.94 18.58 21.48 -3.04%
  QoQ % -7.03% -6.53% 12.92% 4.81% 7.32% -13.50% -
  Horiz. % 95.48% 102.70% 109.87% 97.30% 92.83% 86.50% 100.00%
EY 4.87 4.53 4.24 4.78 5.01 5.38 4.65 3.13%
  QoQ % 7.51% 6.84% -11.30% -4.59% -6.88% 15.70% -
  Horiz. % 104.73% 97.42% 91.18% 102.80% 107.74% 115.70% 100.00%
DY 4.39 4.53 3.77 4.16 4.41 7.08 6.97 -26.54%
  QoQ % -3.09% 20.16% -9.37% -5.67% -37.71% 1.58% -
  Horiz. % 62.98% 64.99% 54.09% 59.68% 63.27% 101.58% 100.00%
P/NAPS 11.27 13.68 13.53 14.27 11.22 12.27 14.27 -14.57%
  QoQ % -17.62% 1.11% -5.19% 27.18% -8.56% -14.02% -
  Horiz. % 78.98% 95.87% 94.81% 100.00% 78.63% 85.98% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/04/10 25/02/10 29/10/09 27/08/09 15/04/09 26/02/09 30/10/08 -
Price 35.1800 33.9000 33.2000 33.8000 29.5000 27.5000 27.7500 -
P/RPS 2.18 2.12 2.07 2.06 1.76 1.66 1.73 16.68%
  QoQ % 2.83% 2.42% 0.49% 17.05% 6.02% -4.05% -
  Horiz. % 126.01% 122.54% 119.65% 119.08% 101.73% 95.95% 100.00%
P/EPS 21.14 22.60 22.71 22.61 19.94 18.92 21.88 -2.27%
  QoQ % -6.46% -0.48% 0.44% 13.39% 5.39% -13.53% -
  Horiz. % 96.62% 103.29% 103.79% 103.34% 91.13% 86.47% 100.00%
EY 4.73 4.43 4.40 4.42 5.01 5.29 4.57 2.32%
  QoQ % 6.77% 0.68% -0.45% -11.78% -5.29% 15.75% -
  Horiz. % 103.50% 96.94% 96.28% 96.72% 109.63% 115.75% 100.00%
DY 4.26 4.42 3.92 3.85 4.41 6.95 6.85 -27.16%
  QoQ % -3.62% 12.76% 1.82% -12.70% -36.55% 1.46% -
  Horiz. % 62.19% 64.53% 57.23% 56.20% 64.38% 101.46% 100.00%
P/NAPS 11.61 14.01 13.02 15.43 11.22 12.50 14.53 -13.90%
  QoQ % -17.13% 7.60% -15.62% 37.52% -10.24% -13.97% -
  Horiz. % 79.90% 96.42% 89.61% 106.19% 77.22% 86.03% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS