Highlights

[NESTLE] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -7.42%    YoY -     5.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 4,627,300 4,225,748 4,142,700 3,813,578 3,885,196 3,395,780 3,274,674 5.93%
  YoY % 9.50% 2.00% 8.63% -1.84% 14.41% 3.70% -
  Horiz. % 141.31% 129.04% 126.51% 116.46% 118.64% 103.70% 100.00%
PBT 701,670 637,762 576,176 469,350 446,982 378,432 368,092 11.34%
  YoY % 10.02% 10.69% 22.76% 5.00% 18.11% 2.81% -
  Horiz. % 190.62% 173.26% 156.53% 127.51% 121.43% 102.81% 100.00%
Tax -144,520 -146,686 -98,272 -97,732 -94,852 -93,960 -94,986 7.24%
  YoY % 1.48% -49.27% -0.55% -3.04% -0.95% 1.08% -
  Horiz. % 152.15% 154.43% 103.46% 102.89% 99.86% 98.92% 100.00%
NP 557,150 491,076 477,904 371,618 352,130 284,472 273,106 12.61%
  YoY % 13.45% 2.76% 28.60% 5.53% 23.78% 4.16% -
  Horiz. % 204.01% 179.81% 174.99% 136.07% 128.94% 104.16% 100.00%
NP to SH 557,150 491,076 477,904 371,618 352,130 284,472 273,106 12.61%
  YoY % 13.45% 2.76% 28.60% 5.53% 23.78% 4.16% -
  Horiz. % 204.01% 179.81% 174.99% 136.07% 128.94% 104.16% 100.00%
Tax Rate 20.60 % 23.00 % 17.06 % 20.82 % 21.22 % 24.83 % 25.80 % -3.68%
  YoY % -10.43% 34.82% -18.06% -1.89% -14.54% -3.76% -
  Horiz. % 79.84% 89.15% 66.12% 80.70% 82.25% 96.24% 100.00%
Total Cost 4,070,150 3,734,672 3,664,796 3,441,960 3,533,066 3,111,308 3,001,568 5.20%
  YoY % 8.98% 1.91% 6.47% -2.58% 13.56% 3.66% -
  Horiz. % 135.60% 124.42% 122.10% 114.67% 117.71% 103.66% 100.00%
Net Worth 658,944 468,989 579,206 513,530 485,421 518,287 485,427 5.22%
  YoY % 40.50% -19.03% 12.79% 5.79% -6.34% 6.77% -
  Horiz. % 135.75% 96.61% 119.32% 105.79% 100.00% 106.77% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 257,950 257,944 234,496 234,488 521,488 164,163 164,154 7.82%
  YoY % 0.00% 10.00% 0.00% -55.03% 217.66% 0.01% -
  Horiz. % 157.14% 157.14% 142.85% 142.85% 317.68% 100.01% 100.00%
Div Payout % 46.30 % 52.53 % 49.07 % 63.10 % 148.10 % 57.71 % 60.11 % -4.25%
  YoY % -11.86% 7.05% -22.23% -57.39% 156.63% -3.99% -
  Horiz. % 77.03% 87.39% 81.63% 104.97% 246.38% 96.01% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 658,944 468,989 579,206 513,530 485,421 518,287 485,427 5.22%
  YoY % 40.50% -19.03% 12.79% 5.79% -6.34% 6.77% -
  Horiz. % 135.75% 96.61% 119.32% 105.79% 100.00% 106.77% 100.00%
NOSH 234,500 234,494 234,496 234,488 234,503 234,519 234,506 -0.00%
  YoY % 0.00% -0.00% 0.00% -0.01% -0.01% 0.01% -
  Horiz. % 100.00% 100.00% 100.00% 99.99% 100.00% 100.01% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.04 % 11.62 % 11.54 % 9.74 % 9.06 % 8.38 % 8.34 % 6.30%
  YoY % 3.61% 0.69% 18.48% 7.51% 8.11% 0.48% -
  Horiz. % 144.36% 139.33% 138.37% 116.79% 108.63% 100.48% 100.00%
ROE 84.55 % 104.71 % 82.51 % 72.37 % 72.54 % 54.89 % 56.26 % 7.02%
  YoY % -19.25% 26.91% 14.01% -0.23% 32.16% -2.44% -
  Horiz. % 150.28% 186.12% 146.66% 128.63% 128.94% 97.56% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,973.26 1,802.06 1,766.64 1,626.34 1,656.78 1,447.97 1,396.41 5.93%
  YoY % 9.50% 2.00% 8.63% -1.84% 14.42% 3.69% -
  Horiz. % 141.31% 129.05% 126.51% 116.47% 118.65% 103.69% 100.00%
EPS 237.60 209.42 203.80 158.48 150.16 121.30 116.46 12.61%
  YoY % 13.46% 2.76% 28.60% 5.54% 23.79% 4.16% -
  Horiz. % 204.02% 179.82% 175.00% 136.08% 128.94% 104.16% 100.00%
DPS 110.00 110.00 100.00 100.00 222.38 70.00 70.00 7.82%
  YoY % 0.00% 10.00% 0.00% -55.03% 217.69% 0.00% -
  Horiz. % 157.14% 157.14% 142.86% 142.86% 317.69% 100.00% 100.00%
NAPS 2.8100 2.0000 2.4700 2.1900 2.0700 2.2100 2.0700 5.22%
  YoY % 40.50% -19.03% 12.79% 5.80% -6.33% 6.76% -
  Horiz. % 135.75% 96.62% 119.32% 105.80% 100.00% 106.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,973.26 1,802.02 1,766.61 1,626.26 1,656.80 1,448.09 1,396.45 5.93%
  YoY % 9.50% 2.00% 8.63% -1.84% 14.41% 3.70% -
  Horiz. % 141.31% 129.04% 126.51% 116.46% 118.64% 103.70% 100.00%
EPS 237.60 209.41 203.80 158.47 150.16 121.31 116.46 12.61%
  YoY % 13.46% 2.75% 28.60% 5.53% 23.78% 4.16% -
  Horiz. % 204.02% 179.81% 175.00% 136.07% 128.94% 104.16% 100.00%
DPS 110.00 110.00 100.00 100.00 222.38 70.01 70.00 7.82%
  YoY % 0.00% 10.00% 0.00% -55.03% 217.64% 0.01% -
  Horiz. % 157.14% 157.14% 142.86% 142.86% 317.69% 100.01% 100.00%
NAPS 2.8100 2.0000 2.4700 2.1899 2.0700 2.2102 2.0701 5.22%
  YoY % 40.50% -19.03% 12.79% 5.79% -6.34% 6.77% -
  Horiz. % 135.74% 96.61% 119.32% 105.79% 100.00% 106.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 57.5000 47.2000 35.0000 31.2500 29.0000 24.1000 22.6000 -
P/RPS 2.91 2.62 1.98 1.92 1.75 1.66 1.62 10.24%
  YoY % 11.07% 32.32% 3.13% 9.71% 5.42% 2.47% -
  Horiz. % 179.63% 161.73% 122.22% 118.52% 108.02% 102.47% 100.00%
P/EPS 24.20 22.54 17.17 19.72 19.31 19.87 19.41 3.74%
  YoY % 7.36% 31.28% -12.93% 2.12% -2.82% 2.37% -
  Horiz. % 124.68% 116.13% 88.46% 101.60% 99.48% 102.37% 100.00%
EY 4.13 4.44 5.82 5.07 5.18 5.03 5.15 -3.61%
  YoY % -6.98% -23.71% 14.79% -2.12% 2.98% -2.33% -
  Horiz. % 80.19% 86.21% 113.01% 98.45% 100.58% 97.67% 100.00%
DY 1.91 2.33 2.86 3.20 7.67 2.90 3.10 -7.75%
  YoY % -18.03% -18.53% -10.63% -58.28% 164.48% -6.45% -
  Horiz. % 61.61% 75.16% 92.26% 103.23% 247.42% 93.55% 100.00%
P/NAPS 20.46 23.60 14.17 14.27 14.01 10.90 10.92 11.02%
  YoY % -13.31% 66.55% -0.70% 1.86% 28.53% -0.18% -
  Horiz. % 187.36% 216.12% 129.76% 130.68% 128.30% 99.82% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 18/08/11 26/08/10 27/08/09 07/08/08 09/08/07 03/08/06 -
Price 64.0200 47.9000 39.4800 33.8000 27.0000 24.1000 23.4000 -
P/RPS 3.24 2.66 2.23 2.08 1.63 1.66 1.68 11.56%
  YoY % 21.80% 19.28% 7.21% 27.61% -1.81% -1.19% -
  Horiz. % 192.86% 158.33% 132.74% 123.81% 97.02% 98.81% 100.00%
P/EPS 26.95 22.87 19.37 21.33 17.98 19.87 20.09 5.01%
  YoY % 17.84% 18.07% -9.19% 18.63% -9.51% -1.10% -
  Horiz. % 134.15% 113.84% 96.42% 106.17% 89.50% 98.90% 100.00%
EY 3.71 4.37 5.16 4.69 5.56 5.03 4.98 -4.78%
  YoY % -15.10% -15.31% 10.02% -15.65% 10.54% 1.00% -
  Horiz. % 74.50% 87.75% 103.61% 94.18% 111.65% 101.00% 100.00%
DY 1.72 2.30 2.53 2.96 8.24 2.90 2.99 -8.80%
  YoY % -25.22% -9.09% -14.53% -64.08% 184.14% -3.01% -
  Horiz. % 57.53% 76.92% 84.62% 99.00% 275.59% 96.99% 100.00%
P/NAPS 22.78 23.95 15.98 15.43 13.04 10.90 11.30 12.38%
  YoY % -4.89% 49.87% 3.56% 18.33% 19.63% -3.54% -
  Horiz. % 201.59% 211.95% 141.42% 136.55% 115.40% 96.46% 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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. 云顶双雄满手“烂牌” 林国泰如何吃糊? 星洲日報/投資致富‧企業故事
3. JointVenture of Aimflex & Huawei !! Undiscovered Automation counter Gem in Bursa? Darkhorse Discover
4. What happened to Evergrande and its impacts to the steel industry Shiba Capital
5. Top Glove Corporation Berhad - Missing Expectations PublicInvest Research
6. 【行家论股/视频】顶级手套 财测目标价下调 南洋行家论股
7. The Legend of the Chinese Mooncake - Koon Yew Yin Koon Yew Yin's Blog
8. CALVIN TAN KIND WARNING TO STKOAY (SELL BANK), PANG72 (DON'T CHASE GENETEC), ULARSAWA (GET OUT OF GLOVES) BUY PALM OIL SHARES NOW NOW!! NOW!!! SAFEST THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

117  185  455  1519 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER-OR 0.0050.00 
 TANCO 0.245+0.005 
 SERBADK 0.35-0.015 
 PASUKGB 0.08+0.005 
 BINTAI 0.62+0.05 
 KAB 0.39+0.015 
 AIMFLEX 0.17+0.005 
 FINTEC 0.020.00 
 NWP 0.2250.00 
 DNEX 0.76-0.005 
PARTNERS & BROKERS