Highlights

[NESTLE] QoQ TTM Result on 2010-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     3.77%    YoY -     15.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 4,078,592 4,026,319 4,013,058 3,908,794 3,780,788 3,744,233 3,766,249 5.46%
  QoQ % 1.30% 0.33% 2.67% 3.39% 0.98% -0.58% -
  Horiz. % 108.29% 106.91% 106.55% 103.78% 100.39% 99.42% 100.00%
PBT 486,233 465,743 519,914 493,673 480,474 440,261 445,884 5.95%
  QoQ % 4.40% -10.42% 5.32% 2.75% 9.13% -1.26% -
  Horiz. % 109.05% 104.45% 116.60% 110.72% 107.76% 98.74% 100.00%
Tax -86,482 -74,346 -81,552 -88,738 -90,237 -88,468 -103,036 -11.03%
  QoQ % -16.32% 8.84% 8.10% 1.66% -2.00% 14.14% -
  Horiz. % 83.93% 72.16% 79.15% 86.12% 87.58% 85.86% 100.00%
NP 399,751 391,397 438,362 404,935 390,237 351,793 342,848 10.79%
  QoQ % 2.13% -10.71% 8.25% 3.77% 10.93% 2.61% -
  Horiz. % 116.60% 114.16% 127.86% 118.11% 113.82% 102.61% 100.00%
NP to SH 399,751 391,397 438,362 404,935 390,237 351,793 342,848 10.79%
  QoQ % 2.13% -10.71% 8.25% 3.77% 10.93% 2.61% -
  Horiz. % 116.60% 114.16% 127.86% 118.11% 113.82% 102.61% 100.00%
Tax Rate 17.79 % 15.96 % 15.69 % 17.98 % 18.78 % 20.09 % 23.11 % -16.02%
  QoQ % 11.47% 1.72% -12.74% -4.26% -6.52% -13.07% -
  Horiz. % 76.98% 69.06% 67.89% 77.80% 81.26% 86.93% 100.00%
Total Cost 3,678,841 3,634,922 3,574,696 3,503,859 3,390,551 3,392,440 3,423,401 4.92%
  QoQ % 1.21% 1.68% 2.02% 3.34% -0.06% -0.90% -
  Horiz. % 107.46% 106.18% 104.42% 102.35% 99.04% 99.10% 100.00%
Net Worth 703,514 614,447 689,392 579,203 710,521 567,479 598,024 11.45%
  QoQ % 14.50% -10.87% 19.02% -18.48% 25.21% -5.11% -
  Horiz. % 117.64% 102.75% 115.28% 96.85% 118.81% 94.89% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 386,948 386,948 351,743 351,743 351,749 351,749 304,881 17.24%
  QoQ % 0.00% 10.01% 0.00% -0.00% 0.00% 15.37% -
  Horiz. % 126.92% 126.92% 115.37% 115.37% 115.37% 115.37% 100.00%
Div Payout % 96.80 % 98.86 % 80.24 % 86.86 % 90.14 % 99.99 % 88.93 % 5.82%
  QoQ % -2.08% 23.21% -7.62% -3.64% -9.85% 12.44% -
  Horiz. % 108.85% 111.17% 90.23% 97.67% 101.36% 112.44% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 703,514 614,447 689,392 579,203 710,521 567,479 598,024 11.45%
  QoQ % 14.50% -10.87% 19.02% -18.48% 25.21% -5.11% -
  Horiz. % 117.64% 102.75% 115.28% 96.85% 118.81% 94.89% 100.00%
NOSH 234,504 234,522 234,487 234,495 234,495 234,495 234,519 -0.00%
  QoQ % -0.01% 0.01% -0.00% -0.00% 0.00% -0.01% -
  Horiz. % 99.99% 100.00% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.80 % 9.72 % 10.92 % 10.36 % 10.32 % 9.40 % 9.10 % 5.07%
  QoQ % 0.82% -10.99% 5.41% 0.39% 9.79% 3.30% -
  Horiz. % 107.69% 106.81% 120.00% 113.85% 113.41% 103.30% 100.00%
ROE 56.82 % 63.70 % 63.59 % 69.91 % 54.92 % 61.99 % 57.33 % -0.59%
  QoQ % -10.80% 0.17% -9.04% 27.29% -11.41% 8.13% -
  Horiz. % 99.11% 111.11% 110.92% 121.94% 95.80% 108.13% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,739.24 1,716.82 1,711.42 1,666.90 1,612.31 1,596.72 1,605.94 5.46%
  QoQ % 1.31% 0.32% 2.67% 3.39% 0.98% -0.57% -
  Horiz. % 108.30% 106.90% 106.57% 103.80% 100.40% 99.43% 100.00%
EPS 170.47 166.89 186.94 172.68 166.42 150.02 146.19 10.80%
  QoQ % 2.15% -10.73% 8.26% 3.76% 10.93% 2.62% -
  Horiz. % 116.61% 114.16% 127.87% 118.12% 113.84% 102.62% 100.00%
DPS 165.00 165.00 150.00 150.00 150.00 150.00 130.00 17.24%
  QoQ % 0.00% 10.00% 0.00% 0.00% 0.00% 15.38% -
  Horiz. % 126.92% 126.92% 115.38% 115.38% 115.38% 115.38% 100.00%
NAPS 3.0000 2.6200 2.9400 2.4700 3.0300 2.4200 2.5500 11.45%
  QoQ % 14.50% -10.88% 19.03% -18.48% 25.21% -5.10% -
  Horiz. % 117.65% 102.75% 115.29% 96.86% 118.82% 94.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,739.27 1,716.98 1,711.33 1,666.86 1,612.28 1,596.69 1,606.08 5.46%
  QoQ % 1.30% 0.33% 2.67% 3.39% 0.98% -0.58% -
  Horiz. % 108.29% 106.91% 106.55% 103.78% 100.39% 99.42% 100.00%
EPS 170.47 166.91 186.93 172.68 166.41 150.02 146.20 10.79%
  QoQ % 2.13% -10.71% 8.25% 3.77% 10.93% 2.61% -
  Horiz. % 116.60% 114.17% 127.86% 118.11% 113.82% 102.61% 100.00%
DPS 165.01 165.01 150.00 150.00 150.00 150.00 130.01 17.24%
  QoQ % 0.00% 10.01% 0.00% 0.00% 0.00% 15.38% -
  Horiz. % 126.92% 126.92% 115.38% 115.38% 115.38% 115.38% 100.00%
NAPS 3.0001 2.6202 2.9398 2.4700 3.0299 2.4200 2.5502 11.45%
  QoQ % 14.50% -10.87% 19.02% -18.48% 25.20% -5.11% -
  Horiz. % 117.64% 102.74% 115.28% 96.86% 118.81% 94.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 46.8000 43.3400 42.0000 35.0000 34.1400 33.1000 34.5000 -
P/RPS 2.69 2.52 2.45 2.10 2.12 2.07 2.15 16.13%
  QoQ % 6.75% 2.86% 16.67% -0.94% 2.42% -3.72% -
  Horiz. % 125.12% 117.21% 113.95% 97.67% 98.60% 96.28% 100.00%
P/EPS 27.45 25.97 22.47 20.27 20.51 22.06 23.60 10.61%
  QoQ % 5.70% 15.58% 10.85% -1.17% -7.03% -6.53% -
  Horiz. % 116.31% 110.04% 95.21% 85.89% 86.91% 93.47% 100.00%
EY 3.64 3.85 4.45 4.93 4.87 4.53 4.24 -9.68%
  QoQ % -5.45% -13.48% -9.74% 1.23% 7.51% 6.84% -
  Horiz. % 85.85% 90.80% 104.95% 116.27% 114.86% 106.84% 100.00%
DY 3.53 3.81 3.57 4.29 4.39 4.53 3.77 -4.29%
  QoQ % -7.35% 6.72% -16.78% -2.28% -3.09% 20.16% -
  Horiz. % 93.63% 101.06% 94.69% 113.79% 116.45% 120.16% 100.00%
P/NAPS 15.60 16.54 14.29 14.17 11.27 13.68 13.53 9.97%
  QoQ % -5.68% 15.75% 0.85% 25.73% -17.62% 1.11% -
  Horiz. % 115.30% 122.25% 105.62% 104.73% 83.30% 101.11% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/04/11 24/02/11 28/10/10 26/08/10 21/04/10 25/02/10 29/10/09 -
Price 48.0000 45.3000 43.6000 39.4800 35.1800 33.9000 33.2000 -
P/RPS 2.76 2.64 2.55 2.37 2.18 2.12 2.07 21.16%
  QoQ % 4.55% 3.53% 7.59% 8.72% 2.83% 2.42% -
  Horiz. % 133.33% 127.54% 123.19% 114.49% 105.31% 102.42% 100.00%
P/EPS 28.16 27.14 23.32 22.86 21.14 22.60 22.71 15.43%
  QoQ % 3.76% 16.38% 2.01% 8.14% -6.46% -0.48% -
  Horiz. % 124.00% 119.51% 102.69% 100.66% 93.09% 99.52% 100.00%
EY 3.55 3.68 4.29 4.37 4.73 4.43 4.40 -13.35%
  QoQ % -3.53% -14.22% -1.83% -7.61% 6.77% 0.68% -
  Horiz. % 80.68% 83.64% 97.50% 99.32% 107.50% 100.68% 100.00%
DY 3.44 3.64 3.44 3.80 4.26 4.42 3.92 -8.35%
  QoQ % -5.49% 5.81% -9.47% -10.80% -3.62% 12.76% -
  Horiz. % 87.76% 92.86% 87.76% 96.94% 108.67% 112.76% 100.00%
P/NAPS 16.00 17.29 14.83 15.98 11.61 14.01 13.02 14.74%
  QoQ % -7.46% 16.59% -7.20% 37.64% -17.13% 7.60% -
  Horiz. % 122.89% 132.80% 113.90% 122.73% 89.17% 107.60% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers