Highlights

[NESTLE] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 28-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -1.75%    YoY -     32.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 4,866,152 4,608,858 4,231,888 4,083,234 3,724,801 3,872,560 3,412,442 6.09%
  YoY % 5.58% 8.91% 3.64% 9.62% -3.82% 13.48% -
  Horiz. % 142.60% 135.06% 124.01% 119.66% 109.15% 113.48% 100.00%
PBT 792,813 699,738 609,282 560,986 454,781 448,740 457,041 9.61%
  YoY % 13.30% 14.85% 8.61% 23.35% 1.35% -1.82% -
  Horiz. % 173.47% 153.10% 133.31% 122.74% 99.51% 98.18% 100.00%
Tax -177,818 -158,574 -140,136 -91,468 -100,689 -97,262 -112,772 7.88%
  YoY % -12.14% -13.16% -53.21% 9.16% -3.52% 13.75% -
  Horiz. % 157.68% 140.62% 124.26% 81.11% 89.29% 86.25% 100.00%
NP 614,994 541,164 469,146 469,518 354,092 351,477 344,269 10.14%
  YoY % 13.64% 15.35% -0.08% 32.60% 0.74% 2.09% -
  Horiz. % 178.64% 157.19% 136.27% 136.38% 102.85% 102.09% 100.00%
NP to SH 614,994 541,164 469,146 469,518 354,092 351,477 344,269 10.14%
  YoY % 13.64% 15.35% -0.08% 32.60% 0.74% 2.09% -
  Horiz. % 178.64% 157.19% 136.27% 136.38% 102.85% 102.09% 100.00%
Tax Rate 22.43 % 22.66 % 23.00 % 16.30 % 22.14 % 21.67 % 24.67 % -1.57%
  YoY % -1.02% -1.48% 41.10% -26.38% 2.17% -12.16% -
  Horiz. % 90.92% 91.85% 93.23% 66.07% 89.74% 87.84% 100.00%
Total Cost 4,251,157 4,067,694 3,762,741 3,613,716 3,370,709 3,521,082 3,068,173 5.58%
  YoY % 4.51% 8.10% 4.12% 7.21% -4.27% 14.76% -
  Horiz. % 138.56% 132.58% 122.64% 117.78% 109.86% 114.76% 100.00%
Net Worth 841,854 787,919 468,988 689,411 597,969 447,906 586,236 6.21%
  YoY % 6.85% 68.00% -31.97% 15.29% 33.50% -23.60% -
  Horiz. % 143.60% 134.40% 80.00% 117.60% 102.00% 76.40% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 187,600 171,966 171,962 156,329 156,332 347,662 109,430 9.39%
  YoY % 9.09% 0.00% 10.00% -0.00% -55.03% 217.70% -
  Horiz. % 171.43% 157.15% 157.14% 142.86% 142.86% 317.70% 100.00%
Div Payout % 30.50 % 31.78 % 36.65 % 33.30 % 44.15 % 98.91 % 31.79 % -0.69%
  YoY % -4.03% -13.29% 10.06% -24.58% -55.36% 211.14% -
  Horiz. % 95.94% 99.97% 115.29% 104.75% 138.88% 311.14% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 841,854 787,919 468,988 689,411 597,969 447,906 586,236 6.21%
  YoY % 6.85% 68.00% -31.97% 15.29% 33.50% -23.60% -
  Horiz. % 143.60% 134.40% 80.00% 117.60% 102.00% 76.40% 100.00%
NOSH 234,500 234,500 234,494 234,493 234,498 234,505 234,494 0.00%
  YoY % 0.00% 0.00% 0.00% -0.00% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.64 % 11.74 % 11.09 % 11.50 % 9.51 % 9.08 % 10.09 % 3.82%
  YoY % 7.67% 5.86% -3.57% 20.93% 4.74% -10.01% -
  Horiz. % 125.27% 116.35% 109.91% 113.97% 94.25% 89.99% 100.00%
ROE 73.05 % 68.68 % 100.03 % 68.10 % 59.22 % 78.47 % 58.73 % 3.70%
  YoY % 6.36% -31.34% 46.89% 14.99% -24.53% 33.61% -
  Horiz. % 124.38% 116.94% 170.32% 115.95% 100.83% 133.61% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2,075.12 1,965.40 1,804.69 1,741.30 1,588.41 1,651.37 1,455.23 6.09%
  YoY % 5.58% 8.91% 3.64% 9.63% -3.81% 13.48% -
  Horiz. % 142.60% 135.06% 124.01% 119.66% 109.15% 113.48% 100.00%
EPS 262.25 230.77 200.07 200.23 151.00 149.88 146.81 10.14%
  YoY % 13.64% 15.34% -0.08% 32.60% 0.75% 2.09% -
  Horiz. % 178.63% 157.19% 136.28% 136.39% 102.85% 102.09% 100.00%
DPS 80.00 73.33 73.33 66.67 66.67 148.25 46.67 9.39%
  YoY % 9.10% 0.00% 9.99% 0.00% -55.03% 217.66% -
  Horiz. % 171.42% 157.12% 157.12% 142.85% 142.85% 317.66% 100.00%
NAPS 3.5900 3.3600 2.0000 2.9400 2.5500 1.9100 2.5000 6.21%
  YoY % 6.85% 68.00% -31.97% 15.29% 33.51% -23.60% -
  Horiz. % 143.60% 134.40% 80.00% 117.60% 102.00% 76.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2,075.12 1,965.40 1,804.64 1,741.25 1,588.40 1,651.41 1,455.20 6.09%
  YoY % 5.58% 8.91% 3.64% 9.62% -3.82% 13.48% -
  Horiz. % 142.60% 135.06% 124.01% 119.66% 109.15% 113.48% 100.00%
EPS 262.25 230.77 200.06 200.22 151.00 149.88 146.81 10.14%
  YoY % 13.64% 15.35% -0.08% 32.60% 0.75% 2.09% -
  Horiz. % 178.63% 157.19% 136.27% 136.38% 102.85% 102.09% 100.00%
DPS 80.00 73.33 73.33 66.66 66.67 148.26 46.67 9.39%
  YoY % 9.10% 0.00% 10.01% -0.01% -55.03% 217.68% -
  Horiz. % 171.42% 157.12% 157.12% 142.83% 142.85% 317.68% 100.00%
NAPS 3.5900 3.3600 2.0000 2.9399 2.5500 1.9100 2.4999 6.21%
  YoY % 6.85% 68.00% -31.97% 15.29% 33.51% -23.60% -
  Horiz. % 143.61% 134.41% 80.00% 117.60% 102.00% 76.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 68.0000 61.5000 47.9800 42.0000 34.5000 27.2500 24.3000 -
P/RPS 3.28 3.13 2.66 2.41 2.17 1.65 1.67 11.90%
  YoY % 4.79% 17.67% 10.37% 11.06% 31.52% -1.20% -
  Horiz. % 196.41% 187.43% 159.28% 144.31% 129.94% 98.80% 100.00%
P/EPS 25.93 26.65 23.98 20.98 22.85 18.18 16.55 7.76%
  YoY % -2.70% 11.13% 14.30% -8.18% 25.69% 9.85% -
  Horiz. % 156.68% 161.03% 144.89% 126.77% 138.07% 109.85% 100.00%
EY 3.86 3.75 4.17 4.77 4.38 5.50 6.04 -7.18%
  YoY % 2.93% -10.07% -12.58% 8.90% -20.36% -8.94% -
  Horiz. % 63.91% 62.09% 69.04% 78.97% 72.52% 91.06% 100.00%
DY 1.18 1.19 1.53 1.59 1.93 5.44 1.92 -7.79%
  YoY % -0.84% -22.22% -3.77% -17.62% -64.52% 183.33% -
  Horiz. % 61.46% 61.98% 79.69% 82.81% 100.52% 283.33% 100.00%
P/NAPS 18.94 18.30 23.99 14.29 13.53 14.27 9.72 11.75%
  YoY % 3.50% -23.72% 67.88% 5.62% -5.19% 46.81% -
  Horiz. % 194.86% 188.27% 246.81% 147.02% 139.20% 146.81% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 01/11/12 04/11/11 28/10/10 29/10/09 30/10/08 25/10/07 -
Price 68.6000 69.5000 50.0000 43.6000 33.2000 27.7500 23.9000 -
P/RPS 3.31 3.54 2.77 2.50 2.09 1.68 1.64 12.40%
  YoY % -6.50% 27.80% 10.80% 19.62% 24.40% 2.44% -
  Horiz. % 201.83% 215.85% 168.90% 152.44% 127.44% 102.44% 100.00%
P/EPS 26.16 30.12 24.99 21.78 21.99 18.51 16.28 8.22%
  YoY % -13.15% 20.53% 14.74% -0.95% 18.80% 13.70% -
  Horiz. % 160.69% 185.01% 153.50% 133.78% 135.07% 113.70% 100.00%
EY 3.82 3.32 4.00 4.59 4.55 5.40 6.14 -7.60%
  YoY % 15.06% -17.00% -12.85% 0.88% -15.74% -12.05% -
  Horiz. % 62.21% 54.07% 65.15% 74.76% 74.10% 87.95% 100.00%
DY 1.17 1.06 1.47 1.53 2.01 5.34 1.95 -8.15%
  YoY % 10.38% -27.89% -3.92% -23.88% -62.36% 173.85% -
  Horiz. % 60.00% 54.36% 75.38% 78.46% 103.08% 273.85% 100.00%
P/NAPS 19.11 20.68 25.00 14.83 13.02 14.53 9.56 12.22%
  YoY % -7.59% -17.28% 68.58% 13.90% -10.39% 51.99% -
  Horiz. % 199.90% 216.32% 261.51% 155.13% 136.19% 151.99% 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.
 


 

173  122  415  1552 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 KHEESAN 0.51+0.03 
 TDM 0.26+0.015 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.255+0.015 
 DOLPHIN 0.15+0.015 
 SAPNRG 0.26-0.005 
 KNM-WB 0.07-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers