Highlights

[NESTLE] YoY Cumulative Quarter Result on 2012-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -100.00%    YoY -     -100.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,837,957 4,808,933 4,787,925 4,556,423 4,246,744 4,026,319 3,744,233 4.36%
  YoY % 0.60% 0.44% 5.08% 7.29% 5.47% 7.53% -
  Horiz. % 129.21% 128.44% 127.87% 121.69% 113.42% 107.53% 100.00%
PBT 727,711 701,187 719,054 637,668 558,809 465,744 440,261 8.73%
  YoY % 3.78% -2.48% 12.76% 14.11% 19.98% 5.79% -
  Horiz. % 165.29% 159.27% 163.32% 144.84% 126.93% 105.79% 100.00%
Tax -136,978 -150,803 -157,353 -132,316 -131,681 -74,346 -88,468 7.55%
  YoY % 9.17% 4.16% -18.92% -0.48% -77.12% 15.96% -
  Horiz. % 154.83% 170.46% 177.86% 149.56% 148.85% 84.04% 100.00%
NP 590,733 550,384 561,701 505,352 427,128 391,398 351,793 9.02%
  YoY % 7.33% -2.01% 11.15% 18.31% 9.13% 11.26% -
  Horiz. % 167.92% 156.45% 159.67% 143.65% 121.41% 111.26% 100.00%
NP to SH 590,733 550,384 402 -5 427,128 391,398 351,793 9.02%
  YoY % 7.33% 136,811.44% 8,140.00% -100.00% 9.13% 11.26% -
  Horiz. % 167.92% 156.45% 0.11% -0.00% 121.41% 111.26% 100.00%
Tax Rate 18.82 % 21.51 % 21.88 % 20.75 % 23.56 % 15.96 % 20.09 % -1.08%
  YoY % -12.51% -1.69% 5.45% -11.93% 47.62% -20.56% -
  Horiz. % 93.68% 107.07% 108.91% 103.29% 117.27% 79.44% 100.00%
Total Cost 4,247,224 4,258,549 4,226,224 4,051,071 3,819,616 3,634,921 3,392,440 3.81%
  YoY % -0.27% 0.76% 4.32% 6.06% 5.08% 7.15% -
  Horiz. % 125.20% 125.53% 124.58% 119.41% 112.59% 107.15% 100.00%
Net Worth 708,189 776,194 816,060 750,406 651,925 614,380 567,483 3.76%
  YoY % -8.76% -4.89% 8.75% 15.11% 6.11% 8.26% -
  Horiz. % 124.79% 136.78% 143.80% 132.23% 114.88% 108.26% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 609,700 551,075 551,075 492,454 422,110 386,919 351,746 9.60%
  YoY % 10.64% 0.00% 11.90% 16.66% 9.10% 10.00% -
  Horiz. % 173.34% 156.67% 156.67% 140.00% 120.00% 110.00% 100.00%
Div Payout % 103.21 % 100.13 % 137,083.33 % - % 98.83 % 98.86 % 99.99 % 0.53%
  YoY % 3.08% -99.93% 0.00% 0.00% -0.03% -1.13% -
  Horiz. % 103.22% 100.14% 137,097.05% 0.00% 98.84% 98.87% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 708,189 776,194 816,060 750,406 651,925 614,380 567,483 3.76%
  YoY % -8.76% -4.89% 8.75% 15.11% 6.11% 8.26% -
  Horiz. % 124.79% 136.78% 143.80% 132.23% 114.88% 108.26% 100.00%
NOSH 234,500 234,500 234,500 234,502 234,505 234,496 234,497 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.21 % 11.45 % 11.73 % 11.09 % 10.06 % 9.72 % 9.40 % 4.45%
  YoY % 6.64% -2.39% 5.77% 10.24% 3.50% 3.40% -
  Horiz. % 129.89% 121.81% 124.79% 117.98% 107.02% 103.40% 100.00%
ROE 83.41 % 70.91 % 0.05 % 0.00 % 65.52 % 63.71 % 61.99 % 5.07%
  YoY % 17.63% 141,720.00% 0.00% 0.00% 2.84% 2.77% -
  Horiz. % 134.55% 114.39% 0.08% 0.00% 105.69% 102.77% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2,063.09 2,050.72 2,041.76 1,943.02 1,810.94 1,717.01 1,596.71 4.36%
  YoY % 0.60% 0.44% 5.08% 7.29% 5.47% 7.53% -
  Horiz. % 129.21% 128.43% 127.87% 121.69% 113.42% 107.53% 100.00%
EPS 251.91 234.71 239.53 215.50 182.14 166.91 150.02 9.02%
  YoY % 7.33% -2.01% 11.15% 18.32% 9.12% 11.26% -
  Horiz. % 167.92% 156.45% 159.67% 143.65% 121.41% 111.26% 100.00%
DPS 260.00 235.00 235.00 210.00 180.00 165.00 150.00 9.60%
  YoY % 10.64% 0.00% 11.90% 16.67% 9.09% 10.00% -
  Horiz. % 173.33% 156.67% 156.67% 140.00% 120.00% 110.00% 100.00%
NAPS 3.0200 3.3100 3.4800 3.2000 2.7800 2.6200 2.4200 3.76%
  YoY % -8.76% -4.89% 8.75% 15.11% 6.11% 8.26% -
  Horiz. % 124.79% 136.78% 143.80% 132.23% 114.88% 108.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2,063.09 2,050.72 2,041.76 1,943.04 1,810.98 1,716.98 1,596.69 4.36%
  YoY % 0.60% 0.44% 5.08% 7.29% 5.47% 7.53% -
  Horiz. % 129.21% 128.44% 127.87% 121.69% 113.42% 107.53% 100.00%
EPS 251.91 234.71 239.53 0.00 182.14 166.91 150.02 9.02%
  YoY % 7.33% -2.01% 0.00% 0.00% 9.12% 11.26% -
  Horiz. % 167.92% 156.45% 159.67% 0.00% 121.41% 111.26% 100.00%
DPS 260.00 235.00 235.00 210.00 180.00 165.00 150.00 9.60%
  YoY % 10.64% 0.00% 11.90% 16.67% 9.09% 10.00% -
  Horiz. % 173.33% 156.67% 156.67% 140.00% 120.00% 110.00% 100.00%
NAPS 3.0200 3.3100 3.4800 3.2000 2.7801 2.6200 2.4200 3.76%
  YoY % -8.76% -4.89% 8.75% 15.10% 6.11% 8.26% -
  Horiz. % 124.79% 136.78% 143.80% 132.23% 114.88% 108.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 73.4000 68.5000 68.0000 62.8400 56.2000 43.3400 33.1000 -
P/RPS 3.56 3.34 3.33 3.23 3.10 2.52 2.07 9.45%
  YoY % 6.59% 0.30% 3.10% 4.19% 23.02% 21.74% -
  Horiz. % 171.98% 161.35% 160.87% 156.04% 149.76% 121.74% 100.00%
P/EPS 29.14 29.19 39,666.67 -2,947,222.00 30.86 25.97 22.06 4.75%
  YoY % -0.17% -99.93% 101.35% -9,550,398.00% 18.83% 17.72% -
  Horiz. % 132.09% 132.32% 179,812.66% -13,360,028.00% 139.89% 117.72% 100.00%
EY 3.43 3.43 0.00 0.00 3.24 3.85 4.53 -4.53%
  YoY % 0.00% 0.00% 0.00% 0.00% -15.84% -15.01% -
  Horiz. % 75.72% 75.72% 0.00% 0.00% 71.52% 84.99% 100.00%
DY 3.54 3.43 3.46 3.34 3.20 3.81 4.53 -4.02%
  YoY % 3.21% -0.87% 3.59% 4.37% -16.01% -15.89% -
  Horiz. % 78.15% 75.72% 76.38% 73.73% 70.64% 84.11% 100.00%
P/NAPS 24.30 20.69 19.54 19.64 20.22 16.54 13.68 10.04%
  YoY % 17.45% 5.89% -0.51% -2.87% 22.25% 20.91% -
  Horiz. % 177.63% 151.24% 142.84% 143.57% 147.81% 120.91% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 23/02/15 24/02/14 21/02/13 23/02/12 24/02/11 25/02/10 -
Price 74.5600 73.8000 66.0000 58.7000 55.8000 45.3000 33.9000 -
P/RPS 3.61 3.60 3.23 3.02 3.08 2.64 2.12 9.27%
  YoY % 0.28% 11.46% 6.95% -1.95% 16.67% 24.53% -
  Horiz. % 170.28% 169.81% 152.36% 142.45% 145.28% 124.53% 100.00%
P/EPS 29.60 31.44 38,500.00 -2,753,054.50 30.64 27.14 22.60 4.60%
  YoY % -5.85% -99.92% 101.40% -8,985,266.00% 12.90% 20.09% -
  Horiz. % 130.97% 139.12% 170,353.98% -12,181,657.00% 135.58% 120.09% 100.00%
EY 3.38 3.18 0.00 0.00 3.26 3.68 4.43 -4.41%
  YoY % 6.29% 0.00% 0.00% 0.00% -11.41% -16.93% -
  Horiz. % 76.30% 71.78% 0.00% 0.00% 73.59% 83.07% 100.00%
DY 3.49 3.18 3.56 3.58 3.23 3.64 4.42 -3.86%
  YoY % 9.75% -10.67% -0.56% 10.84% -11.26% -17.65% -
  Horiz. % 78.96% 71.95% 80.54% 81.00% 73.08% 82.35% 100.00%
P/NAPS 24.69 22.30 18.97 18.34 20.07 17.29 14.01 9.90%
  YoY % 10.72% 17.55% 3.44% -8.62% 16.08% 23.41% -
  Horiz. % 176.23% 159.17% 135.40% 130.91% 143.25% 123.41% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers