Highlights

[NESTLE] YoY Cumulative Quarter Result on 2008-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 30-Oct-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     49.72%    YoY -     2.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 3,173,916 3,062,426 2,793,601 2,904,420 2,559,332 2,487,746 2,353,621 5.11%
  YoY % 3.64% 9.62% -3.82% 13.48% 2.88% 5.70% -
  Horiz. % 134.85% 130.12% 118.69% 123.40% 108.74% 105.70% 100.00%
PBT 456,962 420,740 341,086 336,555 342,781 290,501 268,650 9.25%
  YoY % 8.61% 23.35% 1.35% -1.82% 18.00% 8.13% -
  Horiz. % 170.10% 156.61% 126.96% 125.28% 127.59% 108.13% 100.00%
Tax -105,102 -68,601 -75,517 -72,947 -84,579 -77,755 -45,298 15.05%
  YoY % -53.21% 9.16% -3.52% 13.75% -8.78% -71.65% -
  Horiz. % 232.02% 151.44% 166.71% 161.04% 186.72% 171.65% 100.00%
NP 351,860 352,139 265,569 263,608 258,202 212,746 223,352 7.87%
  YoY % -0.08% 32.60% 0.74% 2.09% 21.37% -4.75% -
  Horiz. % 157.54% 157.66% 118.90% 118.02% 115.60% 95.25% 100.00%
NP to SH 351,860 352,139 265,569 263,608 258,202 212,746 223,352 7.87%
  YoY % -0.08% 32.60% 0.74% 2.09% 21.37% -4.75% -
  Horiz. % 157.54% 157.66% 118.90% 118.02% 115.60% 95.25% 100.00%
Tax Rate 23.00 % 16.30 % 22.14 % 21.67 % 24.67 % 26.77 % 16.86 % 5.31%
  YoY % 41.10% -26.38% 2.17% -12.16% -7.84% 58.78% -
  Horiz. % 136.42% 96.68% 131.32% 128.53% 146.32% 158.78% 100.00%
Total Cost 2,822,056 2,710,287 2,528,032 2,640,812 2,301,130 2,275,000 2,130,269 4.80%
  YoY % 4.12% 7.21% -4.27% 14.76% 1.15% 6.79% -
  Horiz. % 132.47% 127.23% 118.67% 123.97% 108.02% 106.79% 100.00%
Net Worth 468,988 689,411 597,969 447,906 586,236 513,573 410,358 2.25%
  YoY % -31.97% 15.29% 33.50% -23.60% 14.15% 25.15% -
  Horiz. % 114.29% 168.00% 145.72% 109.15% 142.86% 125.15% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 128,971 117,246 117,249 260,747 82,073 82,077 59,091 13.89%
  YoY % 10.00% -0.00% -55.03% 217.70% -0.01% 38.90% -
  Horiz. % 218.26% 198.42% 198.42% 441.26% 138.89% 138.90% 100.00%
Div Payout % 36.65 % 33.30 % 44.15 % 98.91 % 31.79 % 38.58 % 26.46 % 5.58%
  YoY % 10.06% -24.58% -55.36% 211.14% -17.60% 45.81% -
  Horiz. % 138.51% 125.85% 166.86% 373.81% 120.14% 145.81% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 468,988 689,411 597,969 447,906 586,236 513,573 410,358 2.25%
  YoY % -31.97% 15.29% 33.50% -23.60% 14.15% 25.15% -
  Horiz. % 114.29% 168.00% 145.72% 109.15% 142.86% 125.15% 100.00%
NOSH 234,494 234,493 234,498 234,505 234,494 234,508 234,490 0.00%
  YoY % 0.00% -0.00% -0.00% 0.00% -0.01% 0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.01% 100.00% 100.01% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.09 % 11.50 % 9.51 % 9.08 % 10.09 % 8.55 % 9.49 % 2.63%
  YoY % -3.57% 20.93% 4.74% -10.01% 18.01% -9.91% -
  Horiz. % 116.86% 121.18% 100.21% 95.68% 106.32% 90.09% 100.00%
ROE 75.03 % 51.08 % 44.41 % 58.85 % 44.04 % 41.42 % 54.43 % 5.49%
  YoY % 46.89% 15.02% -24.54% 33.63% 6.33% -23.90% -
  Horiz. % 137.85% 93.85% 81.59% 108.12% 80.91% 76.10% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,353.51 1,305.97 1,191.31 1,238.53 1,091.42 1,060.83 1,003.72 5.11%
  YoY % 3.64% 9.62% -3.81% 13.48% 2.88% 5.69% -
  Horiz. % 134.85% 130.11% 118.69% 123.39% 108.74% 105.69% 100.00%
EPS 150.05 150.17 113.25 112.41 110.11 90.72 95.25 7.86%
  YoY % -0.08% 32.60% 0.75% 2.09% 21.37% -4.76% -
  Horiz. % 157.53% 157.66% 118.90% 118.02% 115.60% 95.24% 100.00%
DPS 55.00 50.00 50.00 111.19 35.00 35.00 25.20 13.89%
  YoY % 10.00% 0.00% -55.03% 217.69% 0.00% 38.89% -
  Horiz. % 218.25% 198.41% 198.41% 441.23% 138.89% 138.89% 100.00%
NAPS 2.0000 2.9400 2.5500 1.9100 2.5000 2.1900 1.7500 2.25%
  YoY % -31.97% 15.29% 33.51% -23.60% 14.16% 25.14% -
  Horiz. % 114.29% 168.00% 145.71% 109.14% 142.86% 125.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,353.48 1,305.94 1,191.30 1,238.56 1,091.40 1,060.87 1,003.68 5.11%
  YoY % 3.64% 9.62% -3.82% 13.48% 2.88% 5.70% -
  Horiz. % 134.85% 130.12% 118.69% 123.40% 108.74% 105.70% 100.00%
EPS 150.05 150.17 113.25 112.41 110.11 90.72 95.25 7.86%
  YoY % -0.08% 32.60% 0.75% 2.09% 21.37% -4.76% -
  Horiz. % 157.53% 157.66% 118.90% 118.02% 115.60% 95.24% 100.00%
DPS 55.00 50.00 50.00 111.19 35.00 35.00 25.20 13.89%
  YoY % 10.00% 0.00% -55.03% 217.69% 0.00% 38.89% -
  Horiz. % 218.25% 198.41% 198.41% 441.23% 138.89% 138.89% 100.00%
NAPS 2.0000 2.9399 2.5500 1.9100 2.4999 2.1901 1.7499 2.25%
  YoY % -31.97% 15.29% 33.51% -23.60% 14.15% 25.16% -
  Horiz. % 114.29% 168.00% 145.72% 109.15% 142.86% 125.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 47.9800 42.0000 34.5000 27.2500 24.3000 24.0000 24.9000 -
P/RPS 3.54 3.22 2.90 2.20 2.23 2.26 2.48 6.11%
  YoY % 9.94% 11.03% 31.82% -1.35% -1.33% -8.87% -
  Horiz. % 142.74% 129.84% 116.94% 88.71% 89.92% 91.13% 100.00%
P/EPS 31.98 27.97 30.46 24.24 22.07 26.46 26.14 3.42%
  YoY % 14.34% -8.17% 25.66% 9.83% -16.59% 1.22% -
  Horiz. % 122.34% 107.00% 116.53% 92.73% 84.43% 101.22% 100.00%
EY 3.13 3.58 3.28 4.13 4.53 3.78 3.83 -3.31%
  YoY % -12.57% 9.15% -20.58% -8.83% 19.84% -1.31% -
  Horiz. % 81.72% 93.47% 85.64% 107.83% 118.28% 98.69% 100.00%
DY 1.15 1.19 1.45 4.08 1.44 1.46 1.01 2.19%
  YoY % -3.36% -17.93% -64.46% 183.33% -1.37% 44.55% -
  Horiz. % 113.86% 117.82% 143.56% 403.96% 142.57% 144.55% 100.00%
P/NAPS 23.99 14.29 13.53 14.27 9.72 10.96 14.23 9.09%
  YoY % 67.88% 5.62% -5.19% 46.81% -11.31% -22.98% -
  Horiz. % 168.59% 100.42% 95.08% 100.28% 68.31% 77.02% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 04/11/11 28/10/10 29/10/09 30/10/08 25/10/07 09/11/06 10/11/05 -
Price 50.0000 43.6000 33.2000 27.7500 23.9000 24.0000 24.6000 -
P/RPS 3.69 3.34 2.79 2.24 2.19 2.26 2.45 7.06%
  YoY % 10.48% 19.71% 24.55% 2.28% -3.10% -7.76% -
  Horiz. % 150.61% 136.33% 113.88% 91.43% 89.39% 92.24% 100.00%
P/EPS 33.32 29.03 29.32 24.69 21.71 26.46 25.83 4.33%
  YoY % 14.78% -0.99% 18.75% 13.73% -17.95% 2.44% -
  Horiz. % 129.00% 112.39% 113.51% 95.59% 84.05% 102.44% 100.00%
EY 3.00 3.44 3.41 4.05 4.61 3.78 3.87 -4.15%
  YoY % -12.79% 0.88% -15.80% -12.15% 21.96% -2.33% -
  Horiz. % 77.52% 88.89% 88.11% 104.65% 119.12% 97.67% 100.00%
DY 1.10 1.15 1.51 4.01 1.46 1.46 1.02 1.27%
  YoY % -4.35% -23.84% -62.34% 174.66% 0.00% 43.14% -
  Horiz. % 107.84% 112.75% 148.04% 393.14% 143.14% 143.14% 100.00%
P/NAPS 25.00 14.83 13.02 14.53 9.56 10.96 14.06 10.06%
  YoY % 68.58% 13.90% -10.39% 51.99% -12.77% -22.05% -
  Horiz. % 177.81% 105.48% 92.60% 103.34% 67.99% 77.95% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS