Highlights

[NESTLE] QoQ TTM Result on 2012-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     5.05%    YoY -     15.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 4,619,666 4,556,443 4,529,472 4,447,520 4,338,112 4,246,744 4,137,809 7.61%
  QoQ % 1.39% 0.60% 1.84% 2.52% 2.15% 2.63% -
  Horiz. % 111.65% 110.12% 109.47% 107.48% 104.84% 102.63% 100.00%
PBT 673,957 637,669 626,652 590,762 574,528 558,808 501,965 21.68%
  QoQ % 5.69% 1.76% 6.08% 2.83% 2.81% 11.32% -
  Horiz. % 134.26% 127.03% 124.84% 117.69% 114.46% 111.32% 100.00%
Tax -142,267 -132,316 -145,510 -130,598 -136,473 -131,681 -110,847 18.08%
  QoQ % -7.52% 9.07% -11.42% 4.30% -3.64% -18.80% -
  Horiz. % 128.35% 119.37% 131.27% 117.82% 123.12% 118.80% 100.00%
NP 531,690 505,353 481,142 460,164 438,055 427,127 391,118 22.69%
  QoQ % 5.21% 5.03% 4.56% 5.05% 2.56% 9.21% -
  Horiz. % 135.94% 129.21% 123.02% 117.65% 112.00% 109.21% 100.00%
NP to SH 432,384 406,047 481,142 460,164 438,055 427,127 391,118 6.91%
  QoQ % 6.49% -15.61% 4.56% 5.05% 2.56% 9.21% -
  Horiz. % 110.55% 103.82% 123.02% 117.65% 112.00% 109.21% 100.00%
Tax Rate 21.11 % 20.75 % 23.22 % 22.11 % 23.75 % 23.56 % 22.08 % -2.95%
  QoQ % 1.73% -10.64% 5.02% -6.91% 0.81% 6.70% -
  Horiz. % 95.61% 93.98% 105.16% 100.14% 107.56% 106.70% 100.00%
Total Cost 4,087,976 4,051,090 4,048,330 3,987,356 3,900,057 3,819,617 3,746,691 5.98%
  QoQ % 0.91% 0.07% 1.53% 2.24% 2.11% 1.95% -
  Horiz. % 109.11% 108.12% 108.05% 106.42% 104.09% 101.95% 100.00%
Net Worth 935,655 750,400 787,919 658,944 837,164 651,881 468,983 58.41%
  QoQ % 24.69% -4.76% 19.57% -21.29% 28.42% 39.00% -
  Horiz. % 199.51% 160.01% 168.01% 140.51% 178.51% 139.00% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 492,450 492,450 422,087 422,087 422,077 422,077 398,665 15.11%
  QoQ % 0.00% 16.67% 0.00% 0.00% 0.00% 5.87% -
  Horiz. % 123.52% 123.52% 105.87% 105.87% 105.87% 105.87% 100.00%
Div Payout % 113.89 % 121.28 % 87.73 % 91.73 % 96.35 % 98.82 % 101.93 % 7.67%
  QoQ % -6.09% 38.24% -4.36% -4.80% -2.50% -3.05% -
  Horiz. % 111.73% 118.98% 86.07% 89.99% 94.53% 96.95% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 935,655 750,400 787,919 658,944 837,164 651,881 468,983 58.41%
  QoQ % 24.69% -4.76% 19.57% -21.29% 28.42% 39.00% -
  Horiz. % 199.51% 160.01% 168.01% 140.51% 178.51% 139.00% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,500 234,489 234,491 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.51 % 11.09 % 10.62 % 10.35 % 10.10 % 10.06 % 9.45 % 14.04%
  QoQ % 3.79% 4.43% 2.61% 2.48% 0.40% 6.46% -
  Horiz. % 121.80% 117.35% 112.38% 109.52% 106.88% 106.46% 100.00%
ROE 46.21 % 54.11 % 61.06 % 69.83 % 52.33 % 65.52 % 83.40 % -32.52%
  QoQ % -14.60% -11.38% -12.56% 33.44% -20.13% -21.44% -
  Horiz. % 55.41% 64.88% 73.21% 83.73% 62.75% 78.56% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,970.01 1,943.05 1,931.54 1,896.60 1,849.94 1,811.06 1,764.59 7.61%
  QoQ % 1.39% 0.60% 1.84% 2.52% 2.15% 2.63% -
  Horiz. % 111.64% 110.11% 109.46% 107.48% 104.84% 102.63% 100.00%
EPS 184.39 173.15 205.18 196.23 186.80 182.15 166.79 6.91%
  QoQ % 6.49% -15.61% 4.56% 5.05% 2.55% 9.21% -
  Horiz. % 110.55% 103.81% 123.02% 117.65% 112.00% 109.21% 100.00%
DPS 210.00 210.00 180.00 180.00 180.00 180.00 170.00 15.11%
  QoQ % 0.00% 16.67% 0.00% 0.00% 0.00% 5.88% -
  Horiz. % 123.53% 123.53% 105.88% 105.88% 105.88% 105.88% 100.00%
NAPS 3.9900 3.2000 3.3600 2.8100 3.5700 2.7800 2.0000 58.41%
  QoQ % 24.69% -4.76% 19.57% -21.29% 28.42% 39.00% -
  Horiz. % 199.50% 160.00% 168.00% 140.50% 178.50% 139.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,970.01 1,943.05 1,931.54 1,896.60 1,849.94 1,810.98 1,764.52 7.61%
  QoQ % 1.39% 0.60% 1.84% 2.52% 2.15% 2.63% -
  Horiz. % 111.65% 110.12% 109.47% 107.49% 104.84% 102.63% 100.00%
EPS 184.39 173.15 205.18 196.23 186.80 182.14 166.79 6.91%
  QoQ % 6.49% -15.61% 4.56% 5.05% 2.56% 9.20% -
  Horiz. % 110.55% 103.81% 123.02% 117.65% 112.00% 109.20% 100.00%
DPS 210.00 210.00 180.00 180.00 180.00 179.99 170.01 15.11%
  QoQ % 0.00% 16.67% 0.00% 0.00% 0.01% 5.87% -
  Horiz. % 123.52% 123.52% 105.88% 105.88% 105.88% 105.87% 100.00%
NAPS 3.9900 3.2000 3.3600 2.8100 3.5700 2.7799 1.9999 58.41%
  QoQ % 24.69% -4.76% 19.57% -21.29% 28.42% 39.00% -
  Horiz. % 199.51% 160.01% 168.01% 140.51% 178.51% 139.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 60.6800 62.8400 61.5000 57.5000 56.0000 56.2000 47.9800 -
P/RPS 3.08 3.23 3.18 3.03 3.03 3.10 2.72 8.63%
  QoQ % -4.64% 1.57% 4.95% 0.00% -2.26% 13.97% -
  Horiz. % 113.24% 118.75% 116.91% 111.40% 111.40% 113.97% 100.00%
P/EPS 32.91 36.29 29.97 29.30 29.98 30.85 28.77 9.37%
  QoQ % -9.31% 21.09% 2.29% -2.27% -2.82% 7.23% -
  Horiz. % 114.39% 126.14% 104.17% 101.84% 104.21% 107.23% 100.00%
EY 3.04 2.76 3.34 3.41 3.34 3.24 3.48 -8.61%
  QoQ % 10.14% -17.37% -2.05% 2.10% 3.09% -6.90% -
  Horiz. % 87.36% 79.31% 95.98% 97.99% 95.98% 93.10% 100.00%
DY 3.46 3.34 2.93 3.13 3.21 3.20 3.54 -1.51%
  QoQ % 3.59% 13.99% -6.39% -2.49% 0.31% -9.60% -
  Horiz. % 97.74% 94.35% 82.77% 88.42% 90.68% 90.40% 100.00%
P/NAPS 15.21 19.64 18.30 20.46 15.69 20.22 23.99 -26.18%
  QoQ % -22.56% 7.32% -10.56% 30.40% -22.40% -15.71% -
  Horiz. % 63.40% 81.87% 76.28% 85.29% 65.40% 84.29% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/04/13 21/02/13 01/11/12 30/08/12 25/04/12 23/02/12 04/11/11 -
Price 61.8000 58.7000 69.5000 64.0200 55.8600 55.8000 50.0000 -
P/RPS 3.14 3.02 3.60 3.38 3.02 3.08 2.83 7.17%
  QoQ % 3.97% -16.11% 6.51% 11.92% -1.95% 8.83% -
  Horiz. % 110.95% 106.71% 127.21% 119.43% 106.71% 108.83% 100.00%
P/EPS 33.52 33.90 33.87 32.62 29.90 30.63 29.98 7.72%
  QoQ % -1.12% 0.09% 3.83% 9.10% -2.38% 2.17% -
  Horiz. % 111.81% 113.08% 112.98% 108.81% 99.73% 102.17% 100.00%
EY 2.98 2.95 2.95 3.07 3.34 3.26 3.34 -7.31%
  QoQ % 1.02% 0.00% -3.91% -8.08% 2.45% -2.40% -
  Horiz. % 89.22% 88.32% 88.32% 91.92% 100.00% 97.60% 100.00%
DY 3.40 3.58 2.59 2.81 3.22 3.23 3.40 -
  QoQ % -5.03% 38.22% -7.83% -12.73% -0.31% -5.00% -
  Horiz. % 100.00% 105.29% 76.18% 82.65% 94.71% 95.00% 100.00%
P/NAPS 15.49 18.34 20.68 22.78 15.65 20.07 25.00 -27.30%
  QoQ % -15.54% -11.32% -9.22% 45.56% -22.02% -19.72% -
  Horiz. % 61.96% 73.36% 82.72% 91.12% 62.60% 80.28% 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