Highlights

[NESTLE] YoY Cumulative Quarter Result on 2009-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     85.15%    YoY -     5.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,313,650 2,112,874 2,071,350 1,906,789 1,942,598 1,697,890 1,637,337 5.93%
  YoY % 9.50% 2.00% 8.63% -1.84% 14.41% 3.70% -
  Horiz. % 141.31% 129.04% 126.51% 116.46% 118.64% 103.70% 100.00%
PBT 350,835 318,881 288,088 234,675 223,491 189,216 184,046 11.34%
  YoY % 10.02% 10.69% 22.76% 5.00% 18.11% 2.81% -
  Horiz. % 190.62% 173.26% 156.53% 127.51% 121.43% 102.81% 100.00%
Tax -72,260 -73,343 -49,136 -48,866 -47,426 -46,980 -47,493 7.24%
  YoY % 1.48% -49.27% -0.55% -3.04% -0.95% 1.08% -
  Horiz. % 152.15% 154.43% 103.46% 102.89% 99.86% 98.92% 100.00%
NP 278,575 245,538 238,952 185,809 176,065 142,236 136,553 12.61%
  YoY % 13.45% 2.76% 28.60% 5.53% 23.78% 4.16% -
  Horiz. % 204.01% 179.81% 174.99% 136.07% 128.94% 104.16% 100.00%
NP to SH 278,575 245,538 238,952 185,809 176,065 142,236 136,553 12.61%
  YoY % 13.45% 2.76% 28.60% 5.53% 23.78% 4.16% -
  Horiz. % 204.01% 179.81% 174.99% 136.07% 128.94% 104.16% 100.00%
Tax Rate 20.60 % 23.00 % 17.06 % 20.82 % 21.22 % 24.83 % 25.80 % -3.68%
  YoY % -10.43% 34.82% -18.06% -1.89% -14.54% -3.76% -
  Horiz. % 79.84% 89.15% 66.12% 80.70% 82.25% 96.24% 100.00%
Total Cost 2,035,075 1,867,336 1,832,398 1,720,980 1,766,533 1,555,654 1,500,784 5.20%
  YoY % 8.98% 1.91% 6.47% -2.58% 13.56% 3.66% -
  Horiz. % 135.60% 124.42% 122.10% 114.67% 117.71% 103.66% 100.00%
Net Worth 658,944 468,989 579,206 513,530 485,421 518,287 485,427 5.22%
  YoY % 40.50% -19.03% 12.79% 5.79% -6.34% 6.77% -
  Horiz. % 135.75% 96.61% 119.32% 105.79% 100.00% 106.77% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 128,975 128,972 117,248 117,244 260,744 82,081 82,077 7.82%
  YoY % 0.00% 10.00% 0.00% -55.03% 217.66% 0.01% -
  Horiz. % 157.14% 157.14% 142.85% 142.85% 317.68% 100.01% 100.00%
Div Payout % 46.30 % 52.53 % 49.07 % 63.10 % 148.10 % 57.71 % 60.11 % -4.25%
  YoY % -11.86% 7.05% -22.23% -57.39% 156.63% -3.99% -
  Horiz. % 77.03% 87.39% 81.63% 104.97% 246.38% 96.01% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 658,944 468,989 579,206 513,530 485,421 518,287 485,427 5.22%
  YoY % 40.50% -19.03% 12.79% 5.79% -6.34% 6.77% -
  Horiz. % 135.75% 96.61% 119.32% 105.79% 100.00% 106.77% 100.00%
NOSH 234,500 234,494 234,496 234,488 234,503 234,519 234,506 -0.00%
  YoY % 0.00% -0.00% 0.00% -0.01% -0.01% 0.01% -
  Horiz. % 100.00% 100.00% 100.00% 99.99% 100.00% 100.01% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.04 % 11.62 % 11.54 % 9.74 % 9.06 % 8.38 % 8.34 % 6.30%
  YoY % 3.61% 0.69% 18.48% 7.51% 8.11% 0.48% -
  Horiz. % 144.36% 139.33% 138.37% 116.79% 108.63% 100.48% 100.00%
ROE 42.28 % 52.35 % 41.26 % 36.18 % 36.27 % 27.44 % 28.13 % 7.02%
  YoY % -19.24% 26.88% 14.04% -0.25% 32.18% -2.45% -
  Horiz. % 150.30% 186.10% 146.68% 128.62% 128.94% 97.55% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 986.63 901.03 883.32 813.17 828.39 723.99 698.21 5.93%
  YoY % 9.50% 2.00% 8.63% -1.84% 14.42% 3.69% -
  Horiz. % 141.31% 129.05% 126.51% 116.46% 118.64% 103.69% 100.00%
EPS 118.80 104.71 101.90 79.24 75.08 60.65 58.23 12.61%
  YoY % 13.46% 2.76% 28.60% 5.54% 23.79% 4.16% -
  Horiz. % 204.02% 179.82% 175.00% 136.08% 128.94% 104.16% 100.00%
DPS 55.00 55.00 50.00 50.00 111.19 35.00 35.00 7.82%
  YoY % 0.00% 10.00% 0.00% -55.03% 217.69% 0.00% -
  Horiz. % 157.14% 157.14% 142.86% 142.86% 317.69% 100.00% 100.00%
NAPS 2.8100 2.0000 2.4700 2.1900 2.0700 2.2100 2.0700 5.22%
  YoY % 40.50% -19.03% 12.79% 5.80% -6.33% 6.76% -
  Horiz. % 135.75% 96.62% 119.32% 105.80% 100.00% 106.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 986.63 901.01 883.30 813.13 828.40 724.05 698.22 5.93%
  YoY % 9.50% 2.00% 8.63% -1.84% 14.41% 3.70% -
  Horiz. % 141.31% 129.04% 126.51% 116.46% 118.64% 103.70% 100.00%
EPS 118.80 104.71 101.90 79.24 75.08 60.66 58.23 12.61%
  YoY % 13.46% 2.76% 28.60% 5.54% 23.77% 4.17% -
  Horiz. % 204.02% 179.82% 175.00% 136.08% 128.94% 104.17% 100.00%
DPS 55.00 55.00 50.00 50.00 111.19 35.00 35.00 7.82%
  YoY % 0.00% 10.00% 0.00% -55.03% 217.69% 0.00% -
  Horiz. % 157.14% 157.14% 142.86% 142.86% 317.69% 100.00% 100.00%
NAPS 2.8100 2.0000 2.4700 2.1899 2.0700 2.2102 2.0701 5.22%
  YoY % 40.50% -19.03% 12.79% 5.79% -6.34% 6.77% -
  Horiz. % 135.74% 96.61% 119.32% 105.79% 100.00% 106.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 57.5000 47.2000 35.0000 31.2500 29.0000 24.1000 22.6000 -
P/RPS 5.83 5.24 3.96 3.84 3.50 3.33 3.24 10.28%
  YoY % 11.26% 32.32% 3.13% 9.71% 5.11% 2.78% -
  Horiz. % 179.94% 161.73% 122.22% 118.52% 108.02% 102.78% 100.00%
P/EPS 48.40 45.08 34.35 39.44 38.63 39.74 38.81 3.75%
  YoY % 7.36% 31.24% -12.91% 2.10% -2.79% 2.40% -
  Horiz. % 124.71% 116.16% 88.51% 101.62% 99.54% 102.40% 100.00%
EY 2.07 2.22 2.91 2.54 2.59 2.52 2.58 -3.60%
  YoY % -6.76% -23.71% 14.57% -1.93% 2.78% -2.33% -
  Horiz. % 80.23% 86.05% 112.79% 98.45% 100.39% 97.67% 100.00%
DY 0.96 1.17 1.43 1.60 3.83 1.45 1.55 -7.67%
  YoY % -17.95% -18.18% -10.63% -58.22% 164.14% -6.45% -
  Horiz. % 61.94% 75.48% 92.26% 103.23% 247.10% 93.55% 100.00%
P/NAPS 20.46 23.60 14.17 14.27 14.01 10.90 10.92 11.02%
  YoY % -13.31% 66.55% -0.70% 1.86% 28.53% -0.18% -
  Horiz. % 187.36% 216.12% 129.76% 130.68% 128.30% 99.82% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 18/08/11 26/08/10 27/08/09 07/08/08 09/08/07 03/08/06 -
Price 64.0200 47.9000 39.4800 33.8000 27.0000 24.1000 23.4000 -
P/RPS 6.49 5.32 4.47 4.16 3.26 3.33 3.35 11.64%
  YoY % 21.99% 19.02% 7.45% 27.61% -2.10% -0.60% -
  Horiz. % 193.73% 158.81% 133.43% 124.18% 97.31% 99.40% 100.00%
P/EPS 53.89 45.75 38.74 42.66 35.96 39.74 40.19 5.01%
  YoY % 17.79% 18.09% -9.19% 18.63% -9.51% -1.12% -
  Horiz. % 134.09% 113.83% 96.39% 106.15% 89.47% 98.88% 100.00%
EY 1.86 2.19 2.58 2.34 2.78 2.52 2.49 -4.74%
  YoY % -15.07% -15.12% 10.26% -15.83% 10.32% 1.20% -
  Horiz. % 74.70% 87.95% 103.61% 93.98% 111.65% 101.20% 100.00%
DY 0.86 1.15 1.27 1.48 4.12 1.45 1.50 -8.85%
  YoY % -25.22% -9.45% -14.19% -64.08% 184.14% -3.33% -
  Horiz. % 57.33% 76.67% 84.67% 98.67% 274.67% 96.67% 100.00%
P/NAPS 22.78 23.95 15.98 15.43 13.04 10.90 11.30 12.38%
  YoY % -4.89% 49.87% 3.56% 18.33% 19.63% -3.54% -
  Horiz. % 201.59% 211.95% 141.42% 136.55% 115.40% 96.46% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers