Highlights

[NESTLE] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -13.92%    YoY -     28.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 4,883,146 4,627,300 4,225,748 4,142,700 3,813,578 3,885,196 3,395,780 6.24%
  YoY % 5.53% 9.50% 2.00% 8.63% -1.84% 14.41% -
  Horiz. % 143.80% 136.27% 124.44% 122.00% 112.30% 114.41% 100.00%
PBT 834,590 701,670 637,762 576,176 469,350 446,982 378,432 14.08%
  YoY % 18.94% 10.02% 10.69% 22.76% 5.00% 18.11% -
  Horiz. % 220.54% 185.42% 168.53% 152.25% 124.02% 118.11% 100.00%
Tax -185,280 -144,520 -146,686 -98,272 -97,732 -94,852 -93,960 11.97%
  YoY % -28.20% 1.48% -49.27% -0.55% -3.04% -0.95% -
  Horiz. % 197.19% 153.81% 156.12% 104.59% 104.01% 100.95% 100.00%
NP 649,310 557,150 491,076 477,904 371,618 352,130 284,472 14.73%
  YoY % 16.54% 13.45% 2.76% 28.60% 5.53% 23.78% -
  Horiz. % 228.25% 195.85% 172.63% 168.00% 130.63% 123.78% 100.00%
NP to SH 649,310 557,150 491,076 477,904 371,618 352,130 284,472 14.73%
  YoY % 16.54% 13.45% 2.76% 28.60% 5.53% 23.78% -
  Horiz. % 228.25% 195.85% 172.63% 168.00% 130.63% 123.78% 100.00%
Tax Rate 22.20 % 20.60 % 23.00 % 17.06 % 20.82 % 21.22 % 24.83 % -1.85%
  YoY % 7.77% -10.43% 34.82% -18.06% -1.89% -14.54% -
  Horiz. % 89.41% 82.96% 92.63% 68.71% 83.85% 85.46% 100.00%
Total Cost 4,233,836 4,070,150 3,734,672 3,664,796 3,441,960 3,533,066 3,111,308 5.26%
  YoY % 4.02% 8.98% 1.91% 6.47% -2.58% 13.56% -
  Horiz. % 136.08% 130.82% 120.04% 117.79% 110.63% 113.56% 100.00%
Net Worth 705,844 658,944 468,989 579,206 513,530 485,421 518,287 5.28%
  YoY % 7.12% 40.50% -19.03% 12.79% 5.79% -6.34% -
  Horiz. % 136.19% 127.14% 90.49% 111.75% 99.08% 93.66% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 281,400 257,950 257,944 234,496 234,488 521,488 164,163 9.39%
  YoY % 9.09% 0.00% 10.00% 0.00% -55.03% 217.66% -
  Horiz. % 171.41% 157.13% 157.13% 142.84% 142.84% 317.66% 100.00%
Div Payout % 43.34 % 46.30 % 52.53 % 49.07 % 63.10 % 148.10 % 57.71 % -4.66%
  YoY % -6.39% -11.86% 7.05% -22.23% -57.39% 156.63% -
  Horiz. % 75.10% 80.23% 91.02% 85.03% 109.34% 256.63% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 705,844 658,944 468,989 579,206 513,530 485,421 518,287 5.28%
  YoY % 7.12% 40.50% -19.03% 12.79% 5.79% -6.34% -
  Horiz. % 136.19% 127.14% 90.49% 111.75% 99.08% 93.66% 100.00%
NOSH 234,500 234,500 234,494 234,496 234,488 234,503 234,519 -0.00%
  YoY % 0.00% 0.00% -0.00% 0.00% -0.01% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.30 % 12.04 % 11.62 % 11.54 % 9.74 % 9.06 % 8.38 % 8.00%
  YoY % 10.47% 3.61% 0.69% 18.48% 7.51% 8.11% -
  Horiz. % 158.71% 143.68% 138.66% 137.71% 116.23% 108.11% 100.00%
ROE 91.99 % 84.55 % 104.71 % 82.51 % 72.37 % 72.54 % 54.89 % 8.98%
  YoY % 8.80% -19.25% 26.91% 14.01% -0.23% 32.16% -
  Horiz. % 167.59% 154.04% 190.76% 150.32% 131.85% 132.16% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2,082.37 1,973.26 1,802.06 1,766.64 1,626.34 1,656.78 1,447.97 6.24%
  YoY % 5.53% 9.50% 2.00% 8.63% -1.84% 14.42% -
  Horiz. % 143.81% 136.28% 124.45% 122.01% 112.32% 114.42% 100.00%
EPS 276.90 237.60 209.42 203.80 158.48 150.16 121.30 14.73%
  YoY % 16.54% 13.46% 2.76% 28.60% 5.54% 23.79% -
  Horiz. % 228.28% 195.88% 172.65% 168.01% 130.65% 123.79% 100.00%
DPS 120.00 110.00 110.00 100.00 100.00 222.38 70.00 9.39%
  YoY % 9.09% 0.00% 10.00% 0.00% -55.03% 217.69% -
  Horiz. % 171.43% 157.14% 157.14% 142.86% 142.86% 317.69% 100.00%
NAPS 3.0100 2.8100 2.0000 2.4700 2.1900 2.0700 2.2100 5.28%
  YoY % 7.12% 40.50% -19.03% 12.79% 5.80% -6.33% -
  Horiz. % 136.20% 127.15% 90.50% 111.76% 99.10% 93.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2,082.37 1,973.26 1,802.02 1,766.61 1,626.26 1,656.80 1,448.09 6.24%
  YoY % 5.53% 9.50% 2.00% 8.63% -1.84% 14.41% -
  Horiz. % 143.80% 136.27% 124.44% 122.00% 112.30% 114.41% 100.00%
EPS 276.90 237.60 209.41 203.80 158.47 150.16 121.31 14.73%
  YoY % 16.54% 13.46% 2.75% 28.60% 5.53% 23.78% -
  Horiz. % 228.26% 195.86% 172.62% 168.00% 130.63% 123.78% 100.00%
DPS 120.00 110.00 110.00 100.00 100.00 222.38 70.01 9.39%
  YoY % 9.09% 0.00% 10.00% 0.00% -55.03% 217.64% -
  Horiz. % 171.40% 157.12% 157.12% 142.84% 142.84% 317.64% 100.00%
NAPS 3.0100 2.8100 2.0000 2.4700 2.1899 2.0700 2.2102 5.28%
  YoY % 7.12% 40.50% -19.03% 12.79% 5.79% -6.34% -
  Horiz. % 136.19% 127.14% 90.49% 111.75% 99.08% 93.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 67.0000 57.5000 47.2000 35.0000 31.2500 29.0000 24.1000 -
P/RPS 3.22 2.91 2.62 1.98 1.92 1.75 1.66 11.66%
  YoY % 10.65% 11.07% 32.32% 3.13% 9.71% 5.42% -
  Horiz. % 193.98% 175.30% 157.83% 119.28% 115.66% 105.42% 100.00%
P/EPS 24.20 24.20 22.54 17.17 19.72 19.31 19.87 3.34%
  YoY % 0.00% 7.36% 31.28% -12.93% 2.12% -2.82% -
  Horiz. % 121.79% 121.79% 113.44% 86.41% 99.25% 97.18% 100.00%
EY 4.13 4.13 4.44 5.82 5.07 5.18 5.03 -3.23%
  YoY % 0.00% -6.98% -23.71% 14.79% -2.12% 2.98% -
  Horiz. % 82.11% 82.11% 88.27% 115.71% 100.80% 102.98% 100.00%
DY 1.79 1.91 2.33 2.86 3.20 7.67 2.90 -7.72%
  YoY % -6.28% -18.03% -18.53% -10.63% -58.28% 164.48% -
  Horiz. % 61.72% 65.86% 80.34% 98.62% 110.34% 264.48% 100.00%
P/NAPS 22.26 20.46 23.60 14.17 14.27 14.01 10.90 12.63%
  YoY % 8.80% -13.31% 66.55% -0.70% 1.86% 28.53% -
  Horiz. % 204.22% 187.71% 216.51% 130.00% 130.92% 128.53% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 30/08/12 18/08/11 26/08/10 27/08/09 07/08/08 09/08/07 -
Price 67.5400 64.0200 47.9000 39.4800 33.8000 27.0000 24.1000 -
P/RPS 3.24 3.24 2.66 2.23 2.08 1.63 1.66 11.78%
  YoY % 0.00% 21.80% 19.28% 7.21% 27.61% -1.81% -
  Horiz. % 195.18% 195.18% 160.24% 134.34% 125.30% 98.19% 100.00%
P/EPS 24.39 26.95 22.87 19.37 21.33 17.98 19.87 3.47%
  YoY % -9.50% 17.84% 18.07% -9.19% 18.63% -9.51% -
  Horiz. % 122.75% 135.63% 115.10% 97.48% 107.35% 90.49% 100.00%
EY 4.10 3.71 4.37 5.16 4.69 5.56 5.03 -3.35%
  YoY % 10.51% -15.10% -15.31% 10.02% -15.65% 10.54% -
  Horiz. % 81.51% 73.76% 86.88% 102.58% 93.24% 110.54% 100.00%
DY 1.78 1.72 2.30 2.53 2.96 8.24 2.90 -7.81%
  YoY % 3.49% -25.22% -9.09% -14.53% -64.08% 184.14% -
  Horiz. % 61.38% 59.31% 79.31% 87.24% 102.07% 284.14% 100.00%
P/NAPS 22.44 22.78 23.95 15.98 15.43 13.04 10.90 12.78%
  YoY % -1.49% -4.89% 49.87% 3.56% 18.33% 19.63% -
  Horiz. % 205.87% 208.99% 219.72% 146.61% 141.56% 119.63% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS