Highlights

[NESTLE] YoY Annualized Quarter Result on 2009-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -0.65%    YoY -     3.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,556,423 4,246,744 4,026,319 3,744,233 3,877,068 3,416,028 3,275,541 5.65%
  YoY % 7.29% 5.47% 7.53% -3.43% 13.50% 4.29% -
  Horiz. % 139.10% 129.65% 122.92% 114.31% 118.36% 104.29% 100.00%
PBT 637,668 558,809 465,744 440,261 441,353 395,298 363,285 9.82%
  YoY % 14.11% 19.98% 5.79% -0.25% 11.65% 8.81% -
  Horiz. % 175.53% 153.82% 128.20% 121.19% 121.49% 108.81% 100.00%
Tax -132,316 -131,681 -74,346 -88,468 -100,466 -103,256 -99,066 4.94%
  YoY % -0.48% -77.12% 15.96% 11.94% 2.70% -4.23% -
  Horiz. % 133.56% 132.92% 75.05% 89.30% 101.41% 104.23% 100.00%
NP 505,352 427,128 391,398 351,793 340,887 292,042 264,219 11.40%
  YoY % 18.31% 9.13% 11.26% 3.20% 16.73% 10.53% -
  Horiz. % 191.26% 161.66% 148.13% 133.14% 129.02% 110.53% 100.00%
NP to SH -5 427,128 391,398 351,793 340,887 292,042 264,219 -
  YoY % -100.00% 9.13% 11.26% 3.20% 16.73% 10.53% -
  Horiz. % -0.00% 161.66% 148.13% 133.14% 129.02% 110.53% 100.00%
Tax Rate 20.75 % 23.56 % 15.96 % 20.09 % 22.76 % 26.12 % 27.27 % -4.45%
  YoY % -11.93% 47.62% -20.56% -11.73% -12.86% -4.22% -
  Horiz. % 76.09% 86.40% 58.53% 73.67% 83.46% 95.78% 100.00%
Total Cost 4,051,071 3,819,616 3,634,921 3,392,440 3,536,181 3,123,986 3,011,322 5.06%
  YoY % 6.06% 5.08% 7.15% -4.06% 13.19% 3.74% -
  Horiz. % 134.53% 126.84% 120.71% 112.66% 117.43% 103.74% 100.00%
Net Worth 750,406 651,925 614,380 567,483 515,891 637,830 558,126 5.05%
  YoY % 15.11% 6.11% 8.26% 10.00% -19.12% 14.28% -
  Horiz. % 134.45% 116.81% 110.08% 101.68% 92.43% 114.28% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 492,454 422,110 386,919 351,746 448,333 266,880 234,506 13.15%
  YoY % 16.66% 9.10% 10.00% -21.54% 67.99% 13.80% -
  Horiz. % 210.00% 180.00% 164.99% 149.99% 191.18% 113.80% 100.00%
Div Payout % - % 98.83 % 98.86 % 99.99 % 131.52 % 91.38 % 88.75 % -
  YoY % 0.00% -0.03% -1.13% -23.97% 43.93% 2.96% -
  Horiz. % 0.00% 111.36% 111.39% 112.66% 148.19% 102.96% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 750,406 651,925 614,380 567,483 515,891 637,830 558,126 5.05%
  YoY % 15.11% 6.11% 8.26% 10.00% -19.12% 14.28% -
  Horiz. % 134.45% 116.81% 110.08% 101.68% 92.43% 114.28% 100.00%
NOSH 234,502 234,505 234,496 234,497 234,496 234,496 234,506 -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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.09 % 10.06 % 9.72 % 9.40 % 8.79 % 8.55 % 8.07 % 5.44%
  YoY % 10.24% 3.50% 3.40% 6.94% 2.81% 5.95% -
  Horiz. % 137.42% 124.66% 120.45% 116.48% 108.92% 105.95% 100.00%
ROE 0.00 % 65.52 % 63.71 % 61.99 % 66.08 % 45.79 % 47.34 % -
  YoY % 0.00% 2.84% 2.77% -6.19% 44.31% -3.27% -
  Horiz. % 0.00% 138.40% 134.58% 130.95% 139.59% 96.73% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,943.02 1,810.94 1,717.01 1,596.71 1,653.36 1,456.75 1,396.78 5.65%
  YoY % 7.29% 5.47% 7.53% -3.43% 13.50% 4.29% -
  Horiz. % 139.11% 129.65% 122.93% 114.31% 118.37% 104.29% 100.00%
EPS 215.50 182.14 166.91 150.02 145.37 124.54 112.67 11.40%
  YoY % 18.32% 9.12% 11.26% 3.20% 16.73% 10.54% -
  Horiz. % 191.27% 161.66% 148.14% 133.15% 129.02% 110.54% 100.00%
DPS 210.00 180.00 165.00 150.00 191.19 113.81 100.00 13.15%
  YoY % 16.67% 9.09% 10.00% -21.54% 67.99% 13.81% -
  Horiz. % 210.00% 180.00% 165.00% 150.00% 191.19% 113.81% 100.00%
NAPS 3.2000 2.7800 2.6200 2.4200 2.2000 2.7200 2.3800 5.05%
  YoY % 15.11% 6.11% 8.26% 10.00% -19.12% 14.29% -
  Horiz. % 134.45% 116.81% 110.08% 101.68% 92.44% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,943.04 1,810.98 1,716.98 1,596.69 1,653.33 1,456.73 1,396.82 5.65%
  YoY % 7.29% 5.47% 7.53% -3.43% 13.50% 4.29% -
  Horiz. % 139.10% 129.65% 122.92% 114.31% 118.36% 104.29% 100.00%
EPS 0.00 182.14 166.91 150.02 145.37 124.54 112.67 -
  YoY % 0.00% 9.12% 11.26% 3.20% 16.73% 10.54% -
  Horiz. % 0.00% 161.66% 148.14% 133.15% 129.02% 110.54% 100.00%
DPS 210.00 180.00 165.00 150.00 191.19 113.81 100.00 13.15%
  YoY % 16.67% 9.09% 10.00% -21.54% 67.99% 13.81% -
  Horiz. % 210.00% 180.00% 165.00% 150.00% 191.19% 113.81% 100.00%
NAPS 3.2000 2.7801 2.6200 2.4200 2.2000 2.7200 2.3801 5.05%
  YoY % 15.10% 6.11% 8.26% 10.00% -19.12% 14.28% -
  Horiz. % 134.45% 116.81% 110.08% 101.68% 92.43% 114.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 62.8400 56.2000 43.3400 33.1000 27.0000 26.2500 24.8000 -
P/RPS 3.23 3.10 2.52 2.07 1.63 1.80 1.78 10.43%
  YoY % 4.19% 23.02% 21.74% 26.99% -9.44% 1.12% -
  Horiz. % 181.46% 174.16% 141.57% 116.29% 91.57% 101.12% 100.00%
P/EPS -2,947,222.00 30.86 25.97 22.06 18.57 21.08 22.01 -
  YoY % -9,550,398.00% 18.83% 17.72% 18.79% -11.91% -4.23% -
  Horiz. % -13,390,377.00% 140.21% 117.99% 100.23% 84.37% 95.77% 100.00%
EY 0.00 3.24 3.85 4.53 5.38 4.74 4.54 -
  YoY % 0.00% -15.84% -15.01% -15.80% 13.50% 4.41% -
  Horiz. % 0.00% 71.37% 84.80% 99.78% 118.50% 104.41% 100.00%
DY 3.34 3.20 3.81 4.53 7.08 4.34 4.03 -3.08%
  YoY % 4.37% -16.01% -15.89% -36.02% 63.13% 7.69% -
  Horiz. % 82.88% 79.40% 94.54% 112.41% 175.68% 107.69% 100.00%
P/NAPS 19.64 20.22 16.54 13.68 12.27 9.65 10.42 11.13%
  YoY % -2.87% 22.25% 20.91% 11.49% 27.15% -7.39% -
  Horiz. % 188.48% 194.05% 158.73% 131.29% 117.75% 92.61% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 58.7000 55.8000 45.3000 33.9000 27.5000 26.2500 24.0000 -
P/RPS 3.02 3.08 2.64 2.12 1.66 1.80 1.72 9.83%
  YoY % -1.95% 16.67% 24.53% 27.71% -7.78% 4.65% -
  Horiz. % 175.58% 179.07% 153.49% 123.26% 96.51% 104.65% 100.00%
P/EPS -2,753,054.50 30.64 27.14 22.60 18.92 21.08 21.30 -
  YoY % -8,985,266.00% 12.90% 20.09% 19.45% -10.25% -1.03% -
  Horiz. % -12,925,139.00% 143.85% 127.42% 106.10% 88.83% 98.97% 100.00%
EY 0.00 3.26 3.68 4.43 5.29 4.74 4.69 -
  YoY % 0.00% -11.41% -16.93% -16.26% 11.60% 1.07% -
  Horiz. % 0.00% 69.51% 78.46% 94.46% 112.79% 101.07% 100.00%
DY 3.58 3.23 3.64 4.42 6.95 4.34 4.17 -2.51%
  YoY % 10.84% -11.26% -17.65% -36.40% 60.14% 4.08% -
  Horiz. % 85.85% 77.46% 87.29% 106.00% 166.67% 104.08% 100.00%
P/NAPS 18.34 20.07 17.29 14.01 12.50 9.65 10.08 10.48%
  YoY % -8.62% 16.08% 23.41% 12.08% 29.53% -4.27% -
  Horiz. % 181.94% 199.11% 171.53% 138.99% 124.01% 95.73% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers