Highlights

[NESTLE] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 01-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -2.87%    YoY -     15.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,852,020 4,933,561 4,866,152 4,608,858 4,231,888 4,083,234 3,724,801 4.50%
  YoY % -1.65% 1.39% 5.58% 8.91% 3.64% 9.62% -
  Horiz. % 130.26% 132.45% 130.64% 123.73% 113.61% 109.62% 100.00%
PBT 812,044 778,253 792,813 699,738 609,282 560,986 454,781 10.14%
  YoY % 4.34% -1.84% 13.30% 14.85% 8.61% 23.35% -
  Horiz. % 178.56% 171.13% 174.33% 153.86% 133.97% 123.35% 100.00%
Tax -157,453 -175,480 -177,818 -158,574 -140,136 -91,468 -100,689 7.73%
  YoY % 10.27% 1.32% -12.14% -13.16% -53.21% 9.16% -
  Horiz. % 156.38% 174.28% 176.60% 157.49% 139.18% 90.84% 100.00%
NP 654,590 602,773 614,994 541,164 469,146 469,518 354,092 10.78%
  YoY % 8.60% -1.99% 13.64% 15.35% -0.08% 32.60% -
  Horiz. % 184.86% 170.23% 173.68% 152.83% 132.49% 132.60% 100.00%
NP to SH 654,590 602,773 614,994 541,164 469,146 469,518 354,092 10.78%
  YoY % 8.60% -1.99% 13.64% 15.35% -0.08% 32.60% -
  Horiz. % 184.86% 170.23% 173.68% 152.83% 132.49% 132.60% 100.00%
Tax Rate 19.39 % 22.55 % 22.43 % 22.66 % 23.00 % 16.30 % 22.14 % -2.19%
  YoY % -14.01% 0.53% -1.02% -1.48% 41.10% -26.38% -
  Horiz. % 87.58% 101.85% 101.31% 102.35% 103.88% 73.62% 100.00%
Total Cost 4,197,429 4,330,788 4,251,157 4,067,694 3,762,741 3,613,716 3,370,709 3.72%
  YoY % -3.08% 1.87% 4.51% 8.10% 4.12% 7.21% -
  Horiz. % 124.53% 128.48% 126.12% 120.68% 111.63% 107.21% 100.00%
Net Worth 809,025 719,914 841,854 787,919 468,988 689,411 597,969 5.16%
  YoY % 12.38% -14.48% 6.85% 68.00% -31.97% 15.29% -
  Horiz. % 135.30% 120.39% 140.79% 131.77% 78.43% 115.29% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 406,466 187,600 187,600 171,966 171,962 156,329 156,332 17.25%
  YoY % 116.67% 0.00% 9.09% 0.00% 10.00% -0.00% -
  Horiz. % 260.00% 120.00% 120.00% 110.00% 110.00% 100.00% 100.00%
Div Payout % 62.09 % 31.12 % 30.50 % 31.78 % 36.65 % 33.30 % 44.15 % 5.85%
  YoY % 99.52% 2.03% -4.03% -13.29% 10.06% -24.58% -
  Horiz. % 140.63% 70.49% 69.08% 71.98% 83.01% 75.42% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 809,025 719,914 841,854 787,919 468,988 689,411 597,969 5.16%
  YoY % 12.38% -14.48% 6.85% 68.00% -31.97% 15.29% -
  Horiz. % 135.30% 120.39% 140.79% 131.77% 78.43% 115.29% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,494 234,493 234,498 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.49 % 12.22 % 12.64 % 11.74 % 11.09 % 11.50 % 9.51 % 6.00%
  YoY % 10.39% -3.32% 7.67% 5.86% -3.57% 20.93% -
  Horiz. % 141.85% 128.50% 132.91% 123.45% 116.61% 120.93% 100.00%
ROE 80.91 % 83.73 % 73.05 % 68.68 % 100.03 % 68.10 % 59.22 % 5.34%
  YoY % -3.37% 14.62% 6.36% -31.34% 46.89% 14.99% -
  Horiz. % 136.63% 141.39% 123.35% 115.97% 168.91% 114.99% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2,069.09 2,103.86 2,075.12 1,965.40 1,804.69 1,741.30 1,588.41 4.50%
  YoY % -1.65% 1.38% 5.58% 8.91% 3.64% 9.63% -
  Horiz. % 130.26% 132.45% 130.64% 123.73% 113.62% 109.63% 100.00%
EPS 279.15 257.04 262.25 230.77 200.07 200.23 151.00 10.78%
  YoY % 8.60% -1.99% 13.64% 15.34% -0.08% 32.60% -
  Horiz. % 184.87% 170.23% 173.68% 152.83% 132.50% 132.60% 100.00%
DPS 173.33 80.00 80.00 73.33 73.33 66.67 66.67 17.25%
  YoY % 116.66% 0.00% 9.10% 0.00% 9.99% 0.00% -
  Horiz. % 259.98% 119.99% 119.99% 109.99% 109.99% 100.00% 100.00%
NAPS 3.4500 3.0700 3.5900 3.3600 2.0000 2.9400 2.5500 5.16%
  YoY % 12.38% -14.48% 6.85% 68.00% -31.97% 15.29% -
  Horiz. % 135.29% 120.39% 140.78% 131.76% 78.43% 115.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2,069.09 2,103.86 2,075.12 1,965.40 1,804.64 1,741.25 1,588.40 4.50%
  YoY % -1.65% 1.38% 5.58% 8.91% 3.64% 9.62% -
  Horiz. % 130.26% 132.45% 130.64% 123.73% 113.61% 109.62% 100.00%
EPS 279.15 257.04 262.25 230.77 200.06 200.22 151.00 10.78%
  YoY % 8.60% -1.99% 13.64% 15.35% -0.08% 32.60% -
  Horiz. % 184.87% 170.23% 173.68% 152.83% 132.49% 132.60% 100.00%
DPS 173.33 80.00 80.00 73.33 73.33 66.66 66.67 17.25%
  YoY % 116.66% 0.00% 9.10% 0.00% 10.01% -0.01% -
  Horiz. % 259.98% 119.99% 119.99% 109.99% 109.99% 99.99% 100.00%
NAPS 3.4500 3.0700 3.5900 3.3600 2.0000 2.9399 2.5500 5.16%
  YoY % 12.38% -14.48% 6.85% 68.00% -31.97% 15.29% -
  Horiz. % 135.29% 120.39% 140.78% 131.76% 78.43% 115.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 72.1000 66.4000 68.0000 61.5000 47.9800 42.0000 34.5000 -
P/RPS 3.48 3.16 3.28 3.13 2.66 2.41 2.17 8.19%
  YoY % 10.13% -3.66% 4.79% 17.67% 10.37% 11.06% -
  Horiz. % 160.37% 145.62% 151.15% 144.24% 122.58% 111.06% 100.00%
P/EPS 25.83 25.83 25.93 26.65 23.98 20.98 22.85 2.06%
  YoY % 0.00% -0.39% -2.70% 11.13% 14.30% -8.18% -
  Horiz. % 113.04% 113.04% 113.48% 116.63% 104.95% 91.82% 100.00%
EY 3.87 3.87 3.86 3.75 4.17 4.77 4.38 -2.04%
  YoY % 0.00% 0.26% 2.93% -10.07% -12.58% 8.90% -
  Horiz. % 88.36% 88.36% 88.13% 85.62% 95.21% 108.90% 100.00%
DY 2.40 1.20 1.18 1.19 1.53 1.59 1.93 3.70%
  YoY % 100.00% 1.69% -0.84% -22.22% -3.77% -17.62% -
  Horiz. % 124.35% 62.18% 61.14% 61.66% 79.27% 82.38% 100.00%
P/NAPS 20.90 21.63 18.94 18.30 23.99 14.29 13.53 7.51%
  YoY % -3.37% 14.20% 3.50% -23.72% 67.88% 5.62% -
  Horiz. % 154.47% 159.87% 139.99% 135.25% 177.31% 105.62% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 22/10/15 27/10/14 12/11/13 01/11/12 04/11/11 28/10/10 29/10/09 -
Price 72.0000 68.0000 68.6000 69.5000 50.0000 43.6000 33.2000 -
P/RPS 3.48 3.23 3.31 3.54 2.77 2.50 2.09 8.87%
  YoY % 7.74% -2.42% -6.50% 27.80% 10.80% 19.62% -
  Horiz. % 166.51% 154.55% 158.37% 169.38% 132.54% 119.62% 100.00%
P/EPS 25.79 26.45 26.16 30.12 24.99 21.78 21.99 2.69%
  YoY % -2.50% 1.11% -13.15% 20.53% 14.74% -0.95% -
  Horiz. % 117.28% 120.28% 118.96% 136.97% 113.64% 99.05% 100.00%
EY 3.88 3.78 3.82 3.32 4.00 4.59 4.55 -2.62%
  YoY % 2.65% -1.05% 15.06% -17.00% -12.85% 0.88% -
  Horiz. % 85.27% 83.08% 83.96% 72.97% 87.91% 100.88% 100.00%
DY 2.41 1.18 1.17 1.06 1.47 1.53 2.01 3.07%
  YoY % 104.24% 0.85% 10.38% -27.89% -3.92% -23.88% -
  Horiz. % 119.90% 58.71% 58.21% 52.74% 73.13% 76.12% 100.00%
P/NAPS 20.87 22.15 19.11 20.68 25.00 14.83 13.02 8.18%
  YoY % -5.78% 15.91% -7.59% -17.28% 68.58% 13.90% -
  Horiz. % 160.29% 170.12% 146.77% 158.83% 192.01% 113.90% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers