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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
3. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
7. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
8. TRADING THROUGH THE PANDEMIC The Alpha Trader
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS