Highlights

[NESTLE] QoQ TTM Result on 2009-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     2.61%    YoY -     3.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 4,013,058 3,908,794 3,780,788 3,744,233 3,766,249 3,841,259 3,933,312 1.35%
  QoQ % 2.67% 3.39% 0.98% -0.58% -1.95% -2.34% -
  Horiz. % 102.03% 99.38% 96.12% 95.19% 95.75% 97.66% 100.00%
PBT 519,914 493,673 480,474 440,261 445,884 452,536 446,998 10.59%
  QoQ % 5.32% 2.75% 9.13% -1.26% -1.47% 1.24% -
  Horiz. % 116.31% 110.44% 107.49% 98.49% 99.75% 101.24% 100.00%
Tax -81,552 -88,738 -90,237 -88,468 -103,036 -101,906 -100,103 -12.76%
  QoQ % 8.10% 1.66% -2.00% 14.14% -1.11% -1.80% -
  Horiz. % 81.47% 88.65% 90.14% 88.38% 102.93% 101.80% 100.00%
NP 438,362 404,935 390,237 351,793 342,848 350,630 346,895 16.87%
  QoQ % 8.25% 3.77% 10.93% 2.61% -2.22% 1.08% -
  Horiz. % 126.37% 116.73% 112.49% 101.41% 98.83% 101.08% 100.00%
NP to SH 438,362 404,935 390,237 351,793 342,848 350,630 346,895 16.87%
  QoQ % 8.25% 3.77% 10.93% 2.61% -2.22% 1.08% -
  Horiz. % 126.37% 116.73% 112.49% 101.41% 98.83% 101.08% 100.00%
Tax Rate 15.69 % 17.98 % 18.78 % 20.09 % 23.11 % 22.52 % 22.39 % -21.09%
  QoQ % -12.74% -4.26% -6.52% -13.07% 2.62% 0.58% -
  Horiz. % 70.08% 80.30% 83.88% 89.73% 103.22% 100.58% 100.00%
Total Cost 3,574,696 3,503,859 3,390,551 3,392,440 3,423,401 3,490,629 3,586,417 -0.22%
  QoQ % 2.02% 3.34% -0.06% -0.90% -1.93% -2.67% -
  Horiz. % 99.67% 97.70% 94.54% 94.59% 95.45% 97.33% 100.00%
Net Worth 689,392 579,203 710,521 567,479 598,024 513,574 616,805 7.69%
  QoQ % 19.02% -18.48% 25.21% -5.11% 16.44% -16.74% -
  Horiz. % 111.77% 93.90% 115.19% 92.00% 96.96% 83.26% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 351,743 351,743 351,749 351,749 304,881 304,881 304,872 9.99%
  QoQ % 0.00% -0.00% 0.00% 15.37% 0.00% 0.00% -
  Horiz. % 115.37% 115.37% 115.38% 115.38% 100.00% 100.00% 100.00%
Div Payout % 80.24 % 86.86 % 90.14 % 99.99 % 88.93 % 86.95 % 87.89 % -5.89%
  QoQ % -7.62% -3.64% -9.85% 12.44% 2.28% -1.07% -
  Horiz. % 91.30% 98.83% 102.56% 113.77% 101.18% 98.93% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 689,392 579,203 710,521 567,479 598,024 513,574 616,805 7.69%
  QoQ % 19.02% -18.48% 25.21% -5.11% 16.44% -16.74% -
  Horiz. % 111.77% 93.90% 115.19% 92.00% 96.96% 83.26% 100.00%
NOSH 234,487 234,495 234,495 234,495 234,519 234,508 234,526 -0.01%
  QoQ % -0.00% -0.00% 0.00% -0.01% 0.00% -0.01% -
  Horiz. % 99.98% 99.99% 99.99% 99.99% 100.00% 99.99% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.92 % 10.36 % 10.32 % 9.40 % 9.10 % 9.13 % 8.82 % 15.29%
  QoQ % 5.41% 0.39% 9.79% 3.30% -0.33% 3.51% -
  Horiz. % 123.81% 117.46% 117.01% 106.58% 103.17% 103.51% 100.00%
ROE 63.59 % 69.91 % 54.92 % 61.99 % 57.33 % 68.27 % 56.24 % 8.53%
  QoQ % -9.04% 27.29% -11.41% 8.13% -16.02% 21.39% -
  Horiz. % 113.07% 124.31% 97.65% 110.22% 101.94% 121.39% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,711.42 1,666.90 1,612.31 1,596.72 1,605.94 1,638.00 1,677.13 1.36%
  QoQ % 2.67% 3.39% 0.98% -0.57% -1.96% -2.33% -
  Horiz. % 102.04% 99.39% 96.14% 95.21% 95.76% 97.67% 100.00%
EPS 186.94 172.68 166.42 150.02 146.19 149.52 147.91 16.88%
  QoQ % 8.26% 3.76% 10.93% 2.62% -2.23% 1.09% -
  Horiz. % 126.39% 116.75% 112.51% 101.43% 98.84% 101.09% 100.00%
DPS 150.00 150.00 150.00 150.00 130.00 130.00 130.00 10.00%
  QoQ % 0.00% 0.00% 0.00% 15.38% 0.00% 0.00% -
  Horiz. % 115.38% 115.38% 115.38% 115.38% 100.00% 100.00% 100.00%
NAPS 2.9400 2.4700 3.0300 2.4200 2.5500 2.1900 2.6300 7.70%
  QoQ % 19.03% -18.48% 25.21% -5.10% 16.44% -16.73% -
  Horiz. % 111.79% 93.92% 115.21% 92.02% 96.96% 83.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,711.33 1,666.86 1,612.28 1,596.69 1,606.08 1,638.06 1,677.32 1.35%
  QoQ % 2.67% 3.39% 0.98% -0.58% -1.95% -2.34% -
  Horiz. % 102.03% 99.38% 96.12% 95.19% 95.75% 97.66% 100.00%
EPS 186.93 172.68 166.41 150.02 146.20 149.52 147.93 16.87%
  QoQ % 8.25% 3.77% 10.93% 2.61% -2.22% 1.07% -
  Horiz. % 126.36% 116.73% 112.49% 101.41% 98.83% 101.07% 100.00%
DPS 150.00 150.00 150.00 150.00 130.01 130.01 130.01 9.99%
  QoQ % 0.00% 0.00% 0.00% 15.38% 0.00% 0.00% -
  Horiz. % 115.38% 115.38% 115.38% 115.38% 100.00% 100.00% 100.00%
NAPS 2.9398 2.4700 3.0299 2.4200 2.5502 2.1901 2.6303 7.69%
  QoQ % 19.02% -18.48% 25.20% -5.11% 16.44% -16.74% -
  Horiz. % 111.77% 93.91% 115.19% 92.00% 96.95% 83.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 42.0000 35.0000 34.1400 33.1000 34.5000 31.2500 29.5000 -
P/RPS 2.45 2.10 2.12 2.07 2.15 1.91 1.76 24.65%
  QoQ % 16.67% -0.94% 2.42% -3.72% 12.57% 8.52% -
  Horiz. % 139.20% 119.32% 120.45% 117.61% 122.16% 108.52% 100.00%
P/EPS 22.47 20.27 20.51 22.06 23.60 20.90 19.94 8.28%
  QoQ % 10.85% -1.17% -7.03% -6.53% 12.92% 4.81% -
  Horiz. % 112.69% 101.65% 102.86% 110.63% 118.36% 104.81% 100.00%
EY 4.45 4.93 4.87 4.53 4.24 4.78 5.01 -7.59%
  QoQ % -9.74% 1.23% 7.51% 6.84% -11.30% -4.59% -
  Horiz. % 88.82% 98.40% 97.21% 90.42% 84.63% 95.41% 100.00%
DY 3.57 4.29 4.39 4.53 3.77 4.16 4.41 -13.13%
  QoQ % -16.78% -2.28% -3.09% 20.16% -9.37% -5.67% -
  Horiz. % 80.95% 97.28% 99.55% 102.72% 85.49% 94.33% 100.00%
P/NAPS 14.29 14.17 11.27 13.68 13.53 14.27 11.22 17.48%
  QoQ % 0.85% 25.73% -17.62% 1.11% -5.19% 27.18% -
  Horiz. % 127.36% 126.29% 100.45% 121.93% 120.59% 127.18% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 26/08/10 21/04/10 25/02/10 29/10/09 27/08/09 15/04/09 -
Price 43.6000 39.4800 35.1800 33.9000 33.2000 33.8000 29.5000 -
P/RPS 2.55 2.37 2.18 2.12 2.07 2.06 1.76 28.01%
  QoQ % 7.59% 8.72% 2.83% 2.42% 0.49% 17.05% -
  Horiz. % 144.89% 134.66% 123.86% 120.45% 117.61% 117.05% 100.00%
P/EPS 23.32 22.86 21.14 22.60 22.71 22.61 19.94 10.99%
  QoQ % 2.01% 8.14% -6.46% -0.48% 0.44% 13.39% -
  Horiz. % 116.95% 114.64% 106.02% 113.34% 113.89% 113.39% 100.00%
EY 4.29 4.37 4.73 4.43 4.40 4.42 5.01 -9.82%
  QoQ % -1.83% -7.61% 6.77% 0.68% -0.45% -11.78% -
  Horiz. % 85.63% 87.23% 94.41% 88.42% 87.82% 88.22% 100.00%
DY 3.44 3.80 4.26 4.42 3.92 3.85 4.41 -15.25%
  QoQ % -9.47% -10.80% -3.62% 12.76% 1.82% -12.70% -
  Horiz. % 78.00% 86.17% 96.60% 100.23% 88.89% 87.30% 100.00%
P/NAPS 14.83 15.98 11.61 14.01 13.02 15.43 11.22 20.42%
  QoQ % -7.20% 37.64% -17.13% 7.60% -15.62% 37.52% -
  Horiz. % 132.17% 142.42% 103.48% 124.87% 116.04% 137.52% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers