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.
 


 

295  249  515  1206 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.285+0.015 
 HSI-H8F 0.195-0.02 
 PERDANA-PR 0.015-0.005 
 WCEHB 0.33+0.025 
 TDM 0.325+0.015 
 DGB 0.1450.00 
 XDL 0.11+0.005 
 KNM-WB 0.04-0.005 
 FGV 1.44+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers