Highlights

[NESTLE] QoQ TTM Result on 2011-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     9.21%    YoY -     9.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 4,529,472 4,447,520 4,338,112 4,246,744 4,137,809 4,067,843 4,078,592 7.22%
  QoQ % 1.84% 2.52% 2.15% 2.63% 1.72% -0.26% -
  Horiz. % 111.05% 109.05% 106.36% 104.12% 101.45% 99.74% 100.00%
PBT 626,652 590,762 574,528 558,808 501,965 496,537 486,233 18.37%
  QoQ % 6.08% 2.83% 2.81% 11.32% 1.09% 2.12% -
  Horiz. % 128.88% 121.50% 118.16% 114.93% 103.24% 102.12% 100.00%
Tax -145,510 -130,598 -136,473 -131,681 -110,847 -98,553 -86,482 41.33%
  QoQ % -11.42% 4.30% -3.64% -18.80% -12.47% -13.96% -
  Horiz. % 168.25% 151.01% 157.81% 152.26% 128.17% 113.96% 100.00%
NP 481,142 460,164 438,055 427,127 391,118 397,984 399,751 13.11%
  QoQ % 4.56% 5.05% 2.56% 9.21% -1.73% -0.44% -
  Horiz. % 120.36% 115.11% 109.58% 106.85% 97.84% 99.56% 100.00%
NP to SH 481,142 460,164 438,055 427,127 391,118 397,984 399,751 13.11%
  QoQ % 4.56% 5.05% 2.56% 9.21% -1.73% -0.44% -
  Horiz. % 120.36% 115.11% 109.58% 106.85% 97.84% 99.56% 100.00%
Tax Rate 23.22 % 22.11 % 23.75 % 23.56 % 22.08 % 19.85 % 17.79 % 19.38%
  QoQ % 5.02% -6.91% 0.81% 6.70% 11.23% 11.58% -
  Horiz. % 130.52% 124.28% 133.50% 132.43% 124.11% 111.58% 100.00%
Total Cost 4,048,330 3,987,356 3,900,057 3,819,617 3,746,691 3,669,859 3,678,841 6.57%
  QoQ % 1.53% 2.24% 2.11% 1.95% 2.09% -0.24% -
  Horiz. % 110.04% 108.39% 106.01% 103.83% 101.84% 99.76% 100.00%
Net Worth 787,919 658,944 837,164 651,881 468,983 468,965 703,514 7.82%
  QoQ % 19.57% -21.29% 28.42% 39.00% 0.00% -33.34% -
  Horiz. % 112.00% 93.66% 119.00% 92.66% 66.66% 66.66% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 422,087 422,087 422,077 422,077 398,665 398,665 386,948 5.95%
  QoQ % 0.00% 0.00% 0.00% 5.87% 0.00% 3.03% -
  Horiz. % 109.08% 109.08% 109.08% 109.08% 103.03% 103.03% 100.00%
Div Payout % 87.73 % 91.73 % 96.35 % 98.82 % 101.93 % 100.17 % 96.80 % -6.33%
  QoQ % -4.36% -4.80% -2.50% -3.05% 1.76% 3.48% -
  Horiz. % 90.63% 94.76% 99.54% 102.09% 105.30% 103.48% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 787,919 658,944 837,164 651,881 468,983 468,965 703,514 7.82%
  QoQ % 19.57% -21.29% 28.42% 39.00% 0.00% -33.34% -
  Horiz. % 112.00% 93.66% 119.00% 92.66% 66.66% 66.66% 100.00%
NOSH 234,500 234,500 234,500 234,489 234,491 234,482 234,504 -0.00%
  QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% -0.01% -
  Horiz. % 100.00% 100.00% 100.00% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.62 % 10.35 % 10.10 % 10.06 % 9.45 % 9.78 % 9.80 % 5.49%
  QoQ % 2.61% 2.48% 0.40% 6.46% -3.37% -0.20% -
  Horiz. % 108.37% 105.61% 103.06% 102.65% 96.43% 99.80% 100.00%
ROE 61.06 % 69.83 % 52.33 % 65.52 % 83.40 % 84.86 % 56.82 % 4.90%
  QoQ % -12.56% 33.44% -20.13% -21.44% -1.72% 49.35% -
  Horiz. % 107.46% 122.90% 92.10% 115.31% 146.78% 149.35% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,931.54 1,896.60 1,849.94 1,811.06 1,764.59 1,734.81 1,739.24 7.22%
  QoQ % 1.84% 2.52% 2.15% 2.63% 1.72% -0.25% -
  Horiz. % 111.06% 109.05% 106.36% 104.13% 101.46% 99.75% 100.00%
EPS 205.18 196.23 186.80 182.15 166.79 169.73 170.47 13.11%
  QoQ % 4.56% 5.05% 2.55% 9.21% -1.73% -0.43% -
  Horiz. % 120.36% 115.11% 109.58% 106.85% 97.84% 99.57% 100.00%
DPS 180.00 180.00 180.00 180.00 170.00 170.00 165.00 5.96%
  QoQ % 0.00% 0.00% 0.00% 5.88% 0.00% 3.03% -
  Horiz. % 109.09% 109.09% 109.09% 109.09% 103.03% 103.03% 100.00%
NAPS 3.3600 2.8100 3.5700 2.7800 2.0000 2.0000 3.0000 7.83%
  QoQ % 19.57% -21.29% 28.42% 39.00% 0.00% -33.33% -
  Horiz. % 112.00% 93.67% 119.00% 92.67% 66.67% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,931.54 1,896.60 1,849.94 1,810.98 1,764.52 1,734.69 1,739.27 7.22%
  QoQ % 1.84% 2.52% 2.15% 2.63% 1.72% -0.26% -
  Horiz. % 111.05% 109.05% 106.36% 104.12% 101.45% 99.74% 100.00%
EPS 205.18 196.23 186.80 182.14 166.79 169.72 170.47 13.11%
  QoQ % 4.56% 5.05% 2.56% 9.20% -1.73% -0.44% -
  Horiz. % 120.36% 115.11% 109.58% 106.85% 97.84% 99.56% 100.00%
DPS 180.00 180.00 180.00 179.99 170.01 170.01 165.01 5.95%
  QoQ % 0.00% 0.00% 0.01% 5.87% 0.00% 3.03% -
  Horiz. % 109.08% 109.08% 109.08% 109.08% 103.03% 103.03% 100.00%
NAPS 3.3600 2.8100 3.5700 2.7799 1.9999 1.9999 3.0001 7.82%
  QoQ % 19.57% -21.29% 28.42% 39.00% 0.00% -33.34% -
  Horiz. % 112.00% 93.66% 119.00% 92.66% 66.66% 66.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 61.5000 57.5000 56.0000 56.2000 47.9800 47.2000 46.8000 -
P/RPS 3.18 3.03 3.03 3.10 2.72 2.72 2.69 11.77%
  QoQ % 4.95% 0.00% -2.26% 13.97% 0.00% 1.12% -
  Horiz. % 118.22% 112.64% 112.64% 115.24% 101.12% 101.12% 100.00%
P/EPS 29.97 29.30 29.98 30.85 28.77 27.81 27.45 6.01%
  QoQ % 2.29% -2.27% -2.82% 7.23% 3.45% 1.31% -
  Horiz. % 109.18% 106.74% 109.22% 112.39% 104.81% 101.31% 100.00%
EY 3.34 3.41 3.34 3.24 3.48 3.60 3.64 -5.56%
  QoQ % -2.05% 2.10% 3.09% -6.90% -3.33% -1.10% -
  Horiz. % 91.76% 93.68% 91.76% 89.01% 95.60% 98.90% 100.00%
DY 2.93 3.13 3.21 3.20 3.54 3.60 3.53 -11.65%
  QoQ % -6.39% -2.49% 0.31% -9.60% -1.67% 1.98% -
  Horiz. % 83.00% 88.67% 90.93% 90.65% 100.28% 101.98% 100.00%
P/NAPS 18.30 20.46 15.69 20.22 23.99 23.60 15.60 11.20%
  QoQ % -10.56% 30.40% -22.40% -15.71% 1.65% 51.28% -
  Horiz. % 117.31% 131.15% 100.58% 129.62% 153.78% 151.28% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 01/11/12 30/08/12 25/04/12 23/02/12 04/11/11 18/08/11 20/04/11 -
Price 69.5000 64.0200 55.8600 55.8000 50.0000 47.9000 48.0000 -
P/RPS 3.60 3.38 3.02 3.08 2.83 2.76 2.76 19.32%
  QoQ % 6.51% 11.92% -1.95% 8.83% 2.54% 0.00% -
  Horiz. % 130.43% 122.46% 109.42% 111.59% 102.54% 100.00% 100.00%
P/EPS 33.87 32.62 29.90 30.63 29.98 28.22 28.16 13.06%
  QoQ % 3.83% 9.10% -2.38% 2.17% 6.24% 0.21% -
  Horiz. % 120.28% 115.84% 106.18% 108.77% 106.46% 100.21% 100.00%
EY 2.95 3.07 3.34 3.26 3.34 3.54 3.55 -11.58%
  QoQ % -3.91% -8.08% 2.45% -2.40% -5.65% -0.28% -
  Horiz. % 83.10% 86.48% 94.08% 91.83% 94.08% 99.72% 100.00%
DY 2.59 2.81 3.22 3.23 3.40 3.55 3.44 -17.20%
  QoQ % -7.83% -12.73% -0.31% -5.00% -4.23% 3.20% -
  Horiz. % 75.29% 81.69% 93.60% 93.90% 98.84% 103.20% 100.00%
P/NAPS 20.68 22.78 15.65 20.07 25.00 23.95 16.00 18.60%
  QoQ % -9.22% 45.56% -22.02% -19.72% 4.38% 49.69% -
  Horiz. % 129.25% 142.38% 97.81% 125.44% 156.25% 149.69% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

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. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers