Highlights

[NESTLE] QoQ TTM Result on 2011-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 18-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -0.44%    YoY -     -1.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 4,338,112 4,246,744 4,137,809 4,067,843 4,078,592 4,026,319 4,013,058 5.32%
  QoQ % 2.15% 2.63% 1.72% -0.26% 1.30% 0.33% -
  Horiz. % 108.10% 105.82% 103.11% 101.37% 101.63% 100.33% 100.00%
PBT 574,528 558,808 501,965 496,537 486,233 465,743 519,914 6.88%
  QoQ % 2.81% 11.32% 1.09% 2.12% 4.40% -10.42% -
  Horiz. % 110.50% 107.48% 96.55% 95.50% 93.52% 89.58% 100.00%
Tax -136,473 -131,681 -110,847 -98,553 -86,482 -74,346 -81,552 40.91%
  QoQ % -3.64% -18.80% -12.47% -13.96% -16.32% 8.84% -
  Horiz. % 167.34% 161.47% 135.92% 120.85% 106.05% 91.16% 100.00%
NP 438,055 427,127 391,118 397,984 399,751 391,397 438,362 -0.05%
  QoQ % 2.56% 9.21% -1.73% -0.44% 2.13% -10.71% -
  Horiz. % 99.93% 97.44% 89.22% 90.79% 91.19% 89.29% 100.00%
NP to SH 438,055 427,127 391,118 397,984 399,751 391,397 438,362 -0.05%
  QoQ % 2.56% 9.21% -1.73% -0.44% 2.13% -10.71% -
  Horiz. % 99.93% 97.44% 89.22% 90.79% 91.19% 89.29% 100.00%
Tax Rate 23.75 % 23.56 % 22.08 % 19.85 % 17.79 % 15.96 % 15.69 % 31.80%
  QoQ % 0.81% 6.70% 11.23% 11.58% 11.47% 1.72% -
  Horiz. % 151.37% 150.16% 140.73% 126.51% 113.38% 101.72% 100.00%
Total Cost 3,900,057 3,819,617 3,746,691 3,669,859 3,678,841 3,634,922 3,574,696 5.97%
  QoQ % 2.11% 1.95% 2.09% -0.24% 1.21% 1.68% -
  Horiz. % 109.10% 106.85% 104.81% 102.66% 102.91% 101.68% 100.00%
Net Worth 837,164 651,881 468,983 468,965 703,514 614,447 689,392 13.81%
  QoQ % 28.42% 39.00% 0.00% -33.34% 14.50% -10.87% -
  Horiz. % 121.44% 94.56% 68.03% 68.03% 102.05% 89.13% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 422,077 422,077 398,665 398,665 386,948 386,948 351,743 12.91%
  QoQ % 0.00% 5.87% 0.00% 3.03% 0.00% 10.01% -
  Horiz. % 120.00% 120.00% 113.34% 113.34% 110.01% 110.01% 100.00%
Div Payout % 96.35 % 98.82 % 101.93 % 100.17 % 96.80 % 98.86 % 80.24 % 12.96%
  QoQ % -2.50% -3.05% 1.76% 3.48% -2.08% 23.21% -
  Horiz. % 120.08% 123.16% 127.03% 124.84% 120.64% 123.21% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 837,164 651,881 468,983 468,965 703,514 614,447 689,392 13.81%
  QoQ % 28.42% 39.00% 0.00% -33.34% 14.50% -10.87% -
  Horiz. % 121.44% 94.56% 68.03% 68.03% 102.05% 89.13% 100.00%
NOSH 234,500 234,489 234,491 234,482 234,504 234,522 234,487 0.00%
  QoQ % 0.00% -0.00% 0.00% -0.01% -0.01% 0.01% -
  Horiz. % 100.01% 100.00% 100.00% 100.00% 100.01% 100.01% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.10 % 10.06 % 9.45 % 9.78 % 9.80 % 9.72 % 10.92 % -5.07%
  QoQ % 0.40% 6.46% -3.37% -0.20% 0.82% -10.99% -
  Horiz. % 92.49% 92.12% 86.54% 89.56% 89.74% 89.01% 100.00%
ROE 52.33 % 65.52 % 83.40 % 84.86 % 56.82 % 63.70 % 63.59 % -12.17%
  QoQ % -20.13% -21.44% -1.72% 49.35% -10.80% 0.17% -
  Horiz. % 82.29% 103.04% 131.15% 133.45% 89.35% 100.17% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,849.94 1,811.06 1,764.59 1,734.81 1,739.24 1,716.82 1,711.42 5.32%
  QoQ % 2.15% 2.63% 1.72% -0.25% 1.31% 0.32% -
  Horiz. % 108.09% 105.82% 103.11% 101.37% 101.63% 100.32% 100.00%
EPS 186.80 182.15 166.79 169.73 170.47 166.89 186.94 -0.05%
  QoQ % 2.55% 9.21% -1.73% -0.43% 2.15% -10.73% -
  Horiz. % 99.93% 97.44% 89.22% 90.79% 91.19% 89.27% 100.00%
DPS 180.00 180.00 170.00 170.00 165.00 165.00 150.00 12.91%
  QoQ % 0.00% 5.88% 0.00% 3.03% 0.00% 10.00% -
  Horiz. % 120.00% 120.00% 113.33% 113.33% 110.00% 110.00% 100.00%
NAPS 3.5700 2.7800 2.0000 2.0000 3.0000 2.6200 2.9400 13.81%
  QoQ % 28.42% 39.00% 0.00% -33.33% 14.50% -10.88% -
  Horiz. % 121.43% 94.56% 68.03% 68.03% 102.04% 89.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,849.94 1,810.98 1,764.52 1,734.69 1,739.27 1,716.98 1,711.33 5.32%
  QoQ % 2.15% 2.63% 1.72% -0.26% 1.30% 0.33% -
  Horiz. % 108.10% 105.82% 103.11% 101.37% 101.63% 100.33% 100.00%
EPS 186.80 182.14 166.79 169.72 170.47 166.91 186.93 -0.05%
  QoQ % 2.56% 9.20% -1.73% -0.44% 2.13% -10.71% -
  Horiz. % 99.93% 97.44% 89.23% 90.79% 91.19% 89.29% 100.00%
DPS 180.00 179.99 170.01 170.01 165.01 165.01 150.00 12.91%
  QoQ % 0.01% 5.87% 0.00% 3.03% 0.00% 10.01% -
  Horiz. % 120.00% 119.99% 113.34% 113.34% 110.01% 110.01% 100.00%
NAPS 3.5700 2.7799 1.9999 1.9999 3.0001 2.6202 2.9398 13.81%
  QoQ % 28.42% 39.00% 0.00% -33.34% 14.50% -10.87% -
  Horiz. % 121.44% 94.56% 68.03% 68.03% 102.05% 89.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 56.0000 56.2000 47.9800 47.2000 46.8000 43.3400 42.0000 -
P/RPS 3.03 3.10 2.72 2.72 2.69 2.52 2.45 15.20%
  QoQ % -2.26% 13.97% 0.00% 1.12% 6.75% 2.86% -
  Horiz. % 123.67% 126.53% 111.02% 111.02% 109.80% 102.86% 100.00%
P/EPS 29.98 30.85 28.77 27.81 27.45 25.97 22.47 21.17%
  QoQ % -2.82% 7.23% 3.45% 1.31% 5.70% 15.58% -
  Horiz. % 133.42% 137.29% 128.04% 123.77% 122.16% 115.58% 100.00%
EY 3.34 3.24 3.48 3.60 3.64 3.85 4.45 -17.40%
  QoQ % 3.09% -6.90% -3.33% -1.10% -5.45% -13.48% -
  Horiz. % 75.06% 72.81% 78.20% 80.90% 81.80% 86.52% 100.00%
DY 3.21 3.20 3.54 3.60 3.53 3.81 3.57 -6.84%
  QoQ % 0.31% -9.60% -1.67% 1.98% -7.35% 6.72% -
  Horiz. % 89.92% 89.64% 99.16% 100.84% 98.88% 106.72% 100.00%
P/NAPS 15.69 20.22 23.99 23.60 15.60 16.54 14.29 6.42%
  QoQ % -22.40% -15.71% 1.65% 51.28% -5.68% 15.75% -
  Horiz. % 109.80% 141.50% 167.88% 165.15% 109.17% 115.75% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/04/12 23/02/12 04/11/11 18/08/11 20/04/11 24/02/11 28/10/10 -
Price 55.8600 55.8000 50.0000 47.9000 48.0000 45.3000 43.6000 -
P/RPS 3.02 3.08 2.83 2.76 2.76 2.64 2.55 11.93%
  QoQ % -1.95% 8.83% 2.54% 0.00% 4.55% 3.53% -
  Horiz. % 118.43% 120.78% 110.98% 108.24% 108.24% 103.53% 100.00%
P/EPS 29.90 30.63 29.98 28.22 28.16 27.14 23.32 18.00%
  QoQ % -2.38% 2.17% 6.24% 0.21% 3.76% 16.38% -
  Horiz. % 128.22% 131.35% 128.56% 121.01% 120.75% 116.38% 100.00%
EY 3.34 3.26 3.34 3.54 3.55 3.68 4.29 -15.36%
  QoQ % 2.45% -2.40% -5.65% -0.28% -3.53% -14.22% -
  Horiz. % 77.86% 75.99% 77.86% 82.52% 82.75% 85.78% 100.00%
DY 3.22 3.23 3.40 3.55 3.44 3.64 3.44 -4.31%
  QoQ % -0.31% -5.00% -4.23% 3.20% -5.49% 5.81% -
  Horiz. % 93.60% 93.90% 98.84% 103.20% 100.00% 105.81% 100.00%
P/NAPS 15.65 20.07 25.00 23.95 16.00 17.29 14.83 3.65%
  QoQ % -22.02% -19.72% 4.38% 49.69% -7.46% 16.59% -
  Horiz. % 105.53% 135.33% 168.58% 161.50% 107.89% 116.59% 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.
 


 

334  273  534  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers