Highlights

[NESTLE] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     72.16%    YoY -     28.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,441,573 2,313,650 2,112,874 2,071,350 1,906,789 1,942,598 1,697,890 6.24%
  YoY % 5.53% 9.50% 2.00% 8.63% -1.84% 14.41% -
  Horiz. % 143.80% 136.27% 124.44% 122.00% 112.30% 114.41% 100.00%
PBT 417,295 350,835 318,881 288,088 234,675 223,491 189,216 14.08%
  YoY % 18.94% 10.02% 10.69% 22.76% 5.00% 18.11% -
  Horiz. % 220.54% 185.42% 168.53% 152.25% 124.02% 118.11% 100.00%
Tax -92,640 -72,260 -73,343 -49,136 -48,866 -47,426 -46,980 11.97%
  YoY % -28.20% 1.48% -49.27% -0.55% -3.04% -0.95% -
  Horiz. % 197.19% 153.81% 156.12% 104.59% 104.01% 100.95% 100.00%
NP 324,655 278,575 245,538 238,952 185,809 176,065 142,236 14.73%
  YoY % 16.54% 13.45% 2.76% 28.60% 5.53% 23.78% -
  Horiz. % 228.25% 195.85% 172.63% 168.00% 130.63% 123.78% 100.00%
NP to SH 324,655 278,575 245,538 238,952 185,809 176,065 142,236 14.73%
  YoY % 16.54% 13.45% 2.76% 28.60% 5.53% 23.78% -
  Horiz. % 228.25% 195.85% 172.63% 168.00% 130.63% 123.78% 100.00%
Tax Rate 22.20 % 20.60 % 23.00 % 17.06 % 20.82 % 21.22 % 24.83 % -1.85%
  YoY % 7.77% -10.43% 34.82% -18.06% -1.89% -14.54% -
  Horiz. % 89.41% 82.96% 92.63% 68.71% 83.85% 85.46% 100.00%
Total Cost 2,116,918 2,035,075 1,867,336 1,832,398 1,720,980 1,766,533 1,555,654 5.26%
  YoY % 4.02% 8.98% 1.91% 6.47% -2.58% 13.56% -
  Horiz. % 136.08% 130.82% 120.04% 117.79% 110.63% 113.56% 100.00%
Net Worth 705,844 658,944 468,989 579,206 513,530 485,421 518,287 5.28%
  YoY % 7.12% 40.50% -19.03% 12.79% 5.79% -6.34% -
  Horiz. % 136.19% 127.14% 90.49% 111.75% 99.08% 93.66% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 140,700 128,975 128,972 117,248 117,244 260,744 82,081 9.39%
  YoY % 9.09% 0.00% 10.00% 0.00% -55.03% 217.66% -
  Horiz. % 171.41% 157.13% 157.13% 142.84% 142.84% 317.66% 100.00%
Div Payout % 43.34 % 46.30 % 52.53 % 49.07 % 63.10 % 148.10 % 57.71 % -4.66%
  YoY % -6.39% -11.86% 7.05% -22.23% -57.39% 156.63% -
  Horiz. % 75.10% 80.23% 91.02% 85.03% 109.34% 256.63% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 705,844 658,944 468,989 579,206 513,530 485,421 518,287 5.28%
  YoY % 7.12% 40.50% -19.03% 12.79% 5.79% -6.34% -
  Horiz. % 136.19% 127.14% 90.49% 111.75% 99.08% 93.66% 100.00%
NOSH 234,500 234,500 234,494 234,496 234,488 234,503 234,519 -0.00%
  YoY % 0.00% 0.00% -0.00% 0.00% -0.01% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.30 % 12.04 % 11.62 % 11.54 % 9.74 % 9.06 % 8.38 % 8.00%
  YoY % 10.47% 3.61% 0.69% 18.48% 7.51% 8.11% -
  Horiz. % 158.71% 143.68% 138.66% 137.71% 116.23% 108.11% 100.00%
ROE 46.00 % 42.28 % 52.35 % 41.26 % 36.18 % 36.27 % 27.44 % 8.98%
  YoY % 8.80% -19.24% 26.88% 14.04% -0.25% 32.18% -
  Horiz. % 167.64% 154.08% 190.78% 150.36% 131.85% 132.18% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,041.18 986.63 901.03 883.32 813.17 828.39 723.99 6.24%
  YoY % 5.53% 9.50% 2.00% 8.63% -1.84% 14.42% -
  Horiz. % 143.81% 136.28% 124.45% 122.01% 112.32% 114.42% 100.00%
EPS 138.45 118.80 104.71 101.90 79.24 75.08 60.65 14.73%
  YoY % 16.54% 13.46% 2.76% 28.60% 5.54% 23.79% -
  Horiz. % 228.28% 195.88% 172.65% 168.01% 130.65% 123.79% 100.00%
DPS 60.00 55.00 55.00 50.00 50.00 111.19 35.00 9.39%
  YoY % 9.09% 0.00% 10.00% 0.00% -55.03% 217.69% -
  Horiz. % 171.43% 157.14% 157.14% 142.86% 142.86% 317.69% 100.00%
NAPS 3.0100 2.8100 2.0000 2.4700 2.1900 2.0700 2.2100 5.28%
  YoY % 7.12% 40.50% -19.03% 12.79% 5.80% -6.33% -
  Horiz. % 136.20% 127.15% 90.50% 111.76% 99.10% 93.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,041.18 986.63 901.01 883.30 813.13 828.40 724.05 6.24%
  YoY % 5.53% 9.50% 2.00% 8.63% -1.84% 14.41% -
  Horiz. % 143.80% 136.27% 124.44% 121.99% 112.30% 114.41% 100.00%
EPS 138.45 118.80 104.71 101.90 79.24 75.08 60.66 14.73%
  YoY % 16.54% 13.46% 2.76% 28.60% 5.54% 23.77% -
  Horiz. % 228.24% 195.85% 172.62% 167.99% 130.63% 123.77% 100.00%
DPS 60.00 55.00 55.00 50.00 50.00 111.19 35.00 9.39%
  YoY % 9.09% 0.00% 10.00% 0.00% -55.03% 217.69% -
  Horiz. % 171.43% 157.14% 157.14% 142.86% 142.86% 317.69% 100.00%
NAPS 3.0100 2.8100 2.0000 2.4700 2.1899 2.0700 2.2102 5.28%
  YoY % 7.12% 40.50% -19.03% 12.79% 5.79% -6.34% -
  Horiz. % 136.19% 127.14% 90.49% 111.75% 99.08% 93.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 67.0000 57.5000 47.2000 35.0000 31.2500 29.0000 24.1000 -
P/RPS 6.43 5.83 5.24 3.96 3.84 3.50 3.33 11.58%
  YoY % 10.29% 11.26% 32.32% 3.13% 9.71% 5.11% -
  Horiz. % 193.09% 175.08% 157.36% 118.92% 115.32% 105.11% 100.00%
P/EPS 48.39 48.40 45.08 34.35 39.44 38.63 39.74 3.33%
  YoY % -0.02% 7.36% 31.24% -12.91% 2.10% -2.79% -
  Horiz. % 121.77% 121.79% 113.44% 86.44% 99.25% 97.21% 100.00%
EY 2.07 2.07 2.22 2.91 2.54 2.59 2.52 -3.22%
  YoY % 0.00% -6.76% -23.71% 14.57% -1.93% 2.78% -
  Horiz. % 82.14% 82.14% 88.10% 115.48% 100.79% 102.78% 100.00%
DY 0.90 0.96 1.17 1.43 1.60 3.83 1.45 -7.63%
  YoY % -6.25% -17.95% -18.18% -10.63% -58.22% 164.14% -
  Horiz. % 62.07% 66.21% 80.69% 98.62% 110.34% 264.14% 100.00%
P/NAPS 22.26 20.46 23.60 14.17 14.27 14.01 10.90 12.63%
  YoY % 8.80% -13.31% 66.55% -0.70% 1.86% 28.53% -
  Horiz. % 204.22% 187.71% 216.51% 130.00% 130.92% 128.53% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 30/08/12 18/08/11 26/08/10 27/08/09 07/08/08 09/08/07 -
Price 67.5400 64.0200 47.9000 39.4800 33.8000 27.0000 24.1000 -
P/RPS 6.49 6.49 5.32 4.47 4.16 3.26 3.33 11.75%
  YoY % 0.00% 21.99% 19.02% 7.45% 27.61% -2.10% -
  Horiz. % 194.89% 194.89% 159.76% 134.23% 124.92% 97.90% 100.00%
P/EPS 48.78 53.89 45.75 38.74 42.66 35.96 39.74 3.47%
  YoY % -9.48% 17.79% 18.09% -9.19% 18.63% -9.51% -
  Horiz. % 122.75% 135.61% 115.12% 97.48% 107.35% 90.49% 100.00%
EY 2.05 1.86 2.19 2.58 2.34 2.78 2.52 -3.38%
  YoY % 10.22% -15.07% -15.12% 10.26% -15.83% 10.32% -
  Horiz. % 81.35% 73.81% 86.90% 102.38% 92.86% 110.32% 100.00%
DY 0.89 0.86 1.15 1.27 1.48 4.12 1.45 -7.81%
  YoY % 3.49% -25.22% -9.45% -14.19% -64.08% 184.14% -
  Horiz. % 61.38% 59.31% 79.31% 87.59% 102.07% 284.14% 100.00%
P/NAPS 22.44 22.78 23.95 15.98 15.43 13.04 10.90 12.78%
  YoY % -1.49% -4.89% 49.87% 3.56% 18.33% 19.63% -
  Horiz. % 205.87% 208.99% 219.72% 146.61% 141.56% 119.63% 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.
 


 

189  123  418  1532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.52+0.04 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.26+0.02 
 KNM-WB 0.07-0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers