Highlights

[NESTLE] QoQ TTM Result on 2011-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 20-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     2.13%    YoY -     2.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,246,744 4,137,809 4,067,843 4,078,592 4,026,319 4,013,058 3,908,794 5.67%
  QoQ % 2.63% 1.72% -0.26% 1.30% 0.33% 2.67% -
  Horiz. % 108.65% 105.86% 104.07% 104.34% 103.01% 102.67% 100.00%
PBT 558,808 501,965 496,537 486,233 465,743 519,914 493,673 8.59%
  QoQ % 11.32% 1.09% 2.12% 4.40% -10.42% 5.32% -
  Horiz. % 113.19% 101.68% 100.58% 98.49% 94.34% 105.32% 100.00%
Tax -131,681 -110,847 -98,553 -86,482 -74,346 -81,552 -88,738 30.01%
  QoQ % -18.80% -12.47% -13.96% -16.32% 8.84% 8.10% -
  Horiz. % 148.39% 124.91% 111.06% 97.46% 83.78% 91.90% 100.00%
NP 427,127 391,118 397,984 399,751 391,397 438,362 404,935 3.61%
  QoQ % 9.21% -1.73% -0.44% 2.13% -10.71% 8.25% -
  Horiz. % 105.48% 96.59% 98.28% 98.72% 96.66% 108.25% 100.00%
NP to SH 427,127 391,118 397,984 399,751 391,397 438,362 404,935 3.61%
  QoQ % 9.21% -1.73% -0.44% 2.13% -10.71% 8.25% -
  Horiz. % 105.48% 96.59% 98.28% 98.72% 96.66% 108.25% 100.00%
Tax Rate 23.56 % 22.08 % 19.85 % 17.79 % 15.96 % 15.69 % 17.98 % 19.69%
  QoQ % 6.70% 11.23% 11.58% 11.47% 1.72% -12.74% -
  Horiz. % 131.03% 122.80% 110.40% 98.94% 88.77% 87.26% 100.00%
Total Cost 3,819,617 3,746,691 3,669,859 3,678,841 3,634,922 3,574,696 3,503,859 5.90%
  QoQ % 1.95% 2.09% -0.24% 1.21% 1.68% 2.02% -
  Horiz. % 109.01% 106.93% 104.74% 104.99% 103.74% 102.02% 100.00%
Net Worth 651,881 468,983 468,965 703,514 614,447 689,392 579,203 8.18%
  QoQ % 39.00% 0.00% -33.34% 14.50% -10.87% 19.02% -
  Horiz. % 112.55% 80.97% 80.97% 121.46% 106.08% 119.02% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 422,077 398,665 398,665 386,948 386,948 351,743 351,743 12.88%
  QoQ % 5.87% 0.00% 3.03% 0.00% 10.01% 0.00% -
  Horiz. % 120.00% 113.34% 113.34% 110.01% 110.01% 100.00% 100.00%
Div Payout % 98.82 % 101.93 % 100.17 % 96.80 % 98.86 % 80.24 % 86.86 % 8.96%
  QoQ % -3.05% 1.76% 3.48% -2.08% 23.21% -7.62% -
  Horiz. % 113.77% 117.35% 115.32% 111.44% 113.82% 92.38% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 651,881 468,983 468,965 703,514 614,447 689,392 579,203 8.18%
  QoQ % 39.00% 0.00% -33.34% 14.50% -10.87% 19.02% -
  Horiz. % 112.55% 80.97% 80.97% 121.46% 106.08% 119.02% 100.00%
NOSH 234,489 234,491 234,482 234,504 234,522 234,487 234,495 -0.00%
  QoQ % -0.00% 0.00% -0.01% -0.01% 0.01% -0.00% -
  Horiz. % 100.00% 100.00% 99.99% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.06 % 9.45 % 9.78 % 9.80 % 9.72 % 10.92 % 10.36 % -1.93%
  QoQ % 6.46% -3.37% -0.20% 0.82% -10.99% 5.41% -
  Horiz. % 97.10% 91.22% 94.40% 94.59% 93.82% 105.41% 100.00%
ROE 65.52 % 83.40 % 84.86 % 56.82 % 63.70 % 63.59 % 69.91 % -4.22%
  QoQ % -21.44% -1.72% 49.35% -10.80% 0.17% -9.04% -
  Horiz. % 93.72% 119.30% 121.38% 81.28% 91.12% 90.96% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,811.06 1,764.59 1,734.81 1,739.24 1,716.82 1,711.42 1,666.90 5.67%
  QoQ % 2.63% 1.72% -0.25% 1.31% 0.32% 2.67% -
  Horiz. % 108.65% 105.86% 104.07% 104.34% 102.99% 102.67% 100.00%
EPS 182.15 166.79 169.73 170.47 166.89 186.94 172.68 3.61%
  QoQ % 9.21% -1.73% -0.43% 2.15% -10.73% 8.26% -
  Horiz. % 105.48% 96.59% 98.29% 98.72% 96.65% 108.26% 100.00%
DPS 180.00 170.00 170.00 165.00 165.00 150.00 150.00 12.89%
  QoQ % 5.88% 0.00% 3.03% 0.00% 10.00% 0.00% -
  Horiz. % 120.00% 113.33% 113.33% 110.00% 110.00% 100.00% 100.00%
NAPS 2.7800 2.0000 2.0000 3.0000 2.6200 2.9400 2.4700 8.18%
  QoQ % 39.00% 0.00% -33.33% 14.50% -10.88% 19.03% -
  Horiz. % 112.55% 80.97% 80.97% 121.46% 106.07% 119.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,810.98 1,764.52 1,734.69 1,739.27 1,716.98 1,711.33 1,666.86 5.67%
  QoQ % 2.63% 1.72% -0.26% 1.30% 0.33% 2.67% -
  Horiz. % 108.65% 105.86% 104.07% 104.34% 103.01% 102.67% 100.00%
EPS 182.14 166.79 169.72 170.47 166.91 186.93 172.68 3.61%
  QoQ % 9.20% -1.73% -0.44% 2.13% -10.71% 8.25% -
  Horiz. % 105.48% 96.59% 98.29% 98.72% 96.66% 108.25% 100.00%
DPS 179.99 170.01 170.01 165.01 165.01 150.00 150.00 12.88%
  QoQ % 5.87% 0.00% 3.03% 0.00% 10.01% 0.00% -
  Horiz. % 119.99% 113.34% 113.34% 110.01% 110.01% 100.00% 100.00%
NAPS 2.7799 1.9999 1.9999 3.0001 2.6202 2.9398 2.4700 8.18%
  QoQ % 39.00% 0.00% -33.34% 14.50% -10.87% 19.02% -
  Horiz. % 112.55% 80.97% 80.97% 121.46% 106.08% 119.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 56.2000 47.9800 47.2000 46.8000 43.3400 42.0000 35.0000 -
P/RPS 3.10 2.72 2.72 2.69 2.52 2.45 2.10 29.55%
  QoQ % 13.97% 0.00% 1.12% 6.75% 2.86% 16.67% -
  Horiz. % 147.62% 129.52% 129.52% 128.10% 120.00% 116.67% 100.00%
P/EPS 30.85 28.77 27.81 27.45 25.97 22.47 20.27 32.21%
  QoQ % 7.23% 3.45% 1.31% 5.70% 15.58% 10.85% -
  Horiz. % 152.20% 141.93% 137.20% 135.42% 128.12% 110.85% 100.00%
EY 3.24 3.48 3.60 3.64 3.85 4.45 4.93 -24.35%
  QoQ % -6.90% -3.33% -1.10% -5.45% -13.48% -9.74% -
  Horiz. % 65.72% 70.59% 73.02% 73.83% 78.09% 90.26% 100.00%
DY 3.20 3.54 3.60 3.53 3.81 3.57 4.29 -17.71%
  QoQ % -9.60% -1.67% 1.98% -7.35% 6.72% -16.78% -
  Horiz. % 74.59% 82.52% 83.92% 82.28% 88.81% 83.22% 100.00%
P/NAPS 20.22 23.99 23.60 15.60 16.54 14.29 14.17 26.67%
  QoQ % -15.71% 1.65% 51.28% -5.68% 15.75% 0.85% -
  Horiz. % 142.70% 169.30% 166.55% 110.09% 116.73% 100.85% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 04/11/11 18/08/11 20/04/11 24/02/11 28/10/10 26/08/10 -
Price 55.8000 50.0000 47.9000 48.0000 45.3000 43.6000 39.4800 -
P/RPS 3.08 2.83 2.76 2.76 2.64 2.55 2.37 19.03%
  QoQ % 8.83% 2.54% 0.00% 4.55% 3.53% 7.59% -
  Horiz. % 129.96% 119.41% 116.46% 116.46% 111.39% 107.59% 100.00%
P/EPS 30.63 29.98 28.22 28.16 27.14 23.32 22.86 21.47%
  QoQ % 2.17% 6.24% 0.21% 3.76% 16.38% 2.01% -
  Horiz. % 133.99% 131.15% 123.45% 123.18% 118.72% 102.01% 100.00%
EY 3.26 3.34 3.54 3.55 3.68 4.29 4.37 -17.70%
  QoQ % -2.40% -5.65% -0.28% -3.53% -14.22% -1.83% -
  Horiz. % 74.60% 76.43% 81.01% 81.24% 84.21% 98.17% 100.00%
DY 3.23 3.40 3.55 3.44 3.64 3.44 3.80 -10.24%
  QoQ % -5.00% -4.23% 3.20% -5.49% 5.81% -9.47% -
  Horiz. % 85.00% 89.47% 93.42% 90.53% 95.79% 90.53% 100.00%
P/NAPS 20.07 25.00 23.95 16.00 17.29 14.83 15.98 16.36%
  QoQ % -19.72% 4.38% 49.69% -7.46% 16.59% -7.20% -
  Horiz. % 125.59% 156.45% 149.87% 100.13% 108.20% 92.80% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers