Highlights

[NESTLE] YoY Cumulative Quarter Result on 2010-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 28-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     47.37%    YoY -     32.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,649,614 3,456,644 3,173,916 3,062,426 2,793,601 2,904,420 2,559,332 6.09%
  YoY % 5.58% 8.91% 3.64% 9.62% -3.82% 13.48% -
  Horiz. % 142.60% 135.06% 124.01% 119.66% 109.15% 113.48% 100.00%
PBT 594,610 524,804 456,962 420,740 341,086 336,555 342,781 9.61%
  YoY % 13.30% 14.85% 8.61% 23.35% 1.35% -1.82% -
  Horiz. % 173.47% 153.10% 133.31% 122.74% 99.51% 98.18% 100.00%
Tax -133,364 -118,931 -105,102 -68,601 -75,517 -72,947 -84,579 7.88%
  YoY % -12.14% -13.16% -53.21% 9.16% -3.52% 13.75% -
  Horiz. % 157.68% 140.62% 124.26% 81.11% 89.29% 86.25% 100.00%
NP 461,246 405,873 351,860 352,139 265,569 263,608 258,202 10.14%
  YoY % 13.64% 15.35% -0.08% 32.60% 0.74% 2.09% -
  Horiz. % 178.64% 157.19% 136.27% 136.38% 102.85% 102.09% 100.00%
NP to SH 461,246 405,873 351,860 352,139 265,569 263,608 258,202 10.14%
  YoY % 13.64% 15.35% -0.08% 32.60% 0.74% 2.09% -
  Horiz. % 178.64% 157.19% 136.27% 136.38% 102.85% 102.09% 100.00%
Tax Rate 22.43 % 22.66 % 23.00 % 16.30 % 22.14 % 21.67 % 24.67 % -1.57%
  YoY % -1.02% -1.48% 41.10% -26.38% 2.17% -12.16% -
  Horiz. % 90.92% 91.85% 93.23% 66.07% 89.74% 87.84% 100.00%
Total Cost 3,188,368 3,050,771 2,822,056 2,710,287 2,528,032 2,640,812 2,301,130 5.58%
  YoY % 4.51% 8.10% 4.12% 7.21% -4.27% 14.76% -
  Horiz. % 138.56% 132.58% 122.64% 117.78% 109.86% 114.76% 100.00%
Net Worth 841,854 787,919 468,988 689,411 597,969 447,906 586,236 6.21%
  YoY % 6.85% 68.00% -31.97% 15.29% 33.50% -23.60% -
  Horiz. % 143.60% 134.40% 80.00% 117.60% 102.00% 76.40% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 140,700 128,975 128,971 117,246 117,249 260,747 82,073 9.39%
  YoY % 9.09% 0.00% 10.00% -0.00% -55.03% 217.70% -
  Horiz. % 171.43% 157.15% 157.14% 142.86% 142.86% 317.70% 100.00%
Div Payout % 30.50 % 31.78 % 36.65 % 33.30 % 44.15 % 98.91 % 31.79 % -0.69%
  YoY % -4.03% -13.29% 10.06% -24.58% -55.36% 211.14% -
  Horiz. % 95.94% 99.97% 115.29% 104.75% 138.88% 311.14% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 841,854 787,919 468,988 689,411 597,969 447,906 586,236 6.21%
  YoY % 6.85% 68.00% -31.97% 15.29% 33.50% -23.60% -
  Horiz. % 143.60% 134.40% 80.00% 117.60% 102.00% 76.40% 100.00%
NOSH 234,500 234,500 234,494 234,493 234,498 234,505 234,494 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.64 % 11.74 % 11.09 % 11.50 % 9.51 % 9.08 % 10.09 % 3.82%
  YoY % 7.67% 5.86% -3.57% 20.93% 4.74% -10.01% -
  Horiz. % 125.27% 116.35% 109.91% 113.97% 94.25% 89.99% 100.00%
ROE 54.79 % 51.51 % 75.03 % 51.08 % 44.41 % 58.85 % 44.04 % 3.70%
  YoY % 6.37% -31.35% 46.89% 15.02% -24.54% 33.63% -
  Horiz. % 124.41% 116.96% 170.37% 115.99% 100.84% 133.63% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1,556.34 1,474.05 1,353.51 1,305.97 1,191.31 1,238.53 1,091.42 6.09%
  YoY % 5.58% 8.91% 3.64% 9.62% -3.81% 13.48% -
  Horiz. % 142.60% 135.06% 124.01% 119.66% 109.15% 113.48% 100.00%
EPS 196.69 173.08 150.05 150.17 113.25 112.41 110.11 10.14%
  YoY % 13.64% 15.35% -0.08% 32.60% 0.75% 2.09% -
  Horiz. % 178.63% 157.19% 136.27% 136.38% 102.85% 102.09% 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 3.5900 3.3600 2.0000 2.9400 2.5500 1.9100 2.5000 6.21%
  YoY % 6.85% 68.00% -31.97% 15.29% 33.51% -23.60% -
  Horiz. % 143.60% 134.40% 80.00% 117.60% 102.00% 76.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1,556.34 1,474.05 1,353.48 1,305.94 1,191.30 1,238.56 1,091.40 6.09%
  YoY % 5.58% 8.91% 3.64% 9.62% -3.82% 13.48% -
  Horiz. % 142.60% 135.06% 124.01% 119.66% 109.15% 113.48% 100.00%
EPS 196.69 173.08 150.05 150.17 113.25 112.41 110.11 10.14%
  YoY % 13.64% 15.35% -0.08% 32.60% 0.75% 2.09% -
  Horiz. % 178.63% 157.19% 136.27% 136.38% 102.85% 102.09% 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 3.5900 3.3600 2.0000 2.9399 2.5500 1.9100 2.4999 6.21%
  YoY % 6.85% 68.00% -31.97% 15.29% 33.51% -23.60% -
  Horiz. % 143.61% 134.41% 80.00% 117.60% 102.00% 76.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 68.0000 61.5000 47.9800 42.0000 34.5000 27.2500 24.3000 -
P/RPS 4.37 4.17 3.54 3.22 2.90 2.20 2.23 11.85%
  YoY % 4.80% 17.80% 9.94% 11.03% 31.82% -1.35% -
  Horiz. % 195.96% 187.00% 158.74% 144.39% 130.04% 98.65% 100.00%
P/EPS 34.57 35.53 31.98 27.97 30.46 24.24 22.07 7.76%
  YoY % -2.70% 11.10% 14.34% -8.17% 25.66% 9.83% -
  Horiz. % 156.64% 160.99% 144.90% 126.73% 138.02% 109.83% 100.00%
EY 2.89 2.81 3.13 3.58 3.28 4.13 4.53 -7.21%
  YoY % 2.85% -10.22% -12.57% 9.15% -20.58% -8.83% -
  Horiz. % 63.80% 62.03% 69.09% 79.03% 72.41% 91.17% 100.00%
DY 0.88 0.89 1.15 1.19 1.45 4.08 1.44 -7.87%
  YoY % -1.12% -22.61% -3.36% -17.93% -64.46% 183.33% -
  Horiz. % 61.11% 61.81% 79.86% 82.64% 100.69% 283.33% 100.00%
P/NAPS 18.94 18.30 23.99 14.29 13.53 14.27 9.72 11.75%
  YoY % 3.50% -23.72% 67.88% 5.62% -5.19% 46.81% -
  Horiz. % 194.86% 188.27% 246.81% 147.02% 139.20% 146.81% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 01/11/12 04/11/11 28/10/10 29/10/09 30/10/08 25/10/07 -
Price 68.6000 69.5000 50.0000 43.6000 33.2000 27.7500 23.9000 -
P/RPS 4.41 4.71 3.69 3.34 2.79 2.24 2.19 12.36%
  YoY % -6.37% 27.64% 10.48% 19.71% 24.55% 2.28% -
  Horiz. % 201.37% 215.07% 168.49% 152.51% 127.40% 102.28% 100.00%
P/EPS 34.88 40.15 33.32 29.03 29.32 24.69 21.71 8.22%
  YoY % -13.13% 20.50% 14.78% -0.99% 18.75% 13.73% -
  Horiz. % 160.66% 184.94% 153.48% 133.72% 135.05% 113.73% 100.00%
EY 2.87 2.49 3.00 3.44 3.41 4.05 4.61 -7.59%
  YoY % 15.26% -17.00% -12.79% 0.88% -15.80% -12.15% -
  Horiz. % 62.26% 54.01% 65.08% 74.62% 73.97% 87.85% 100.00%
DY 0.87 0.79 1.10 1.15 1.51 4.01 1.46 -8.26%
  YoY % 10.13% -28.18% -4.35% -23.84% -62.34% 174.66% -
  Horiz. % 59.59% 54.11% 75.34% 78.77% 103.42% 274.66% 100.00%
P/NAPS 19.11 20.68 25.00 14.83 13.02 14.53 9.56 12.22%
  YoY % -7.59% -17.28% 68.58% 13.90% -10.39% 51.99% -
  Horiz. % 199.90% 216.32% 261.51% 155.13% 136.19% 151.99% 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