Highlights

[NESTLE] YoY Cumulative Quarter Result on 2012-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -62.99%    YoY -     7.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,277,729 1,272,712 1,227,351 1,164,128 1,072,760 1,020,487 983,932 4.45%
  YoY % 0.39% 3.70% 5.43% 8.52% 5.12% 3.72% -
  Horiz. % 129.86% 129.35% 124.74% 118.31% 109.03% 103.72% 100.00%
PBT 244,252 238,813 243,115 206,827 191,107 170,617 130,404 11.02%
  YoY % 2.28% -1.77% 17.55% 8.23% 12.01% 30.84% -
  Horiz. % 187.30% 183.13% 186.43% 158.60% 146.55% 130.84% 100.00%
Tax -56,374 -55,286 -58,698 -48,747 -43,955 -31,819 -30,050 11.05%
  YoY % -1.97% 5.81% -20.41% -10.90% -38.14% -5.89% -
  Horiz. % 187.60% 183.98% 195.33% 162.22% 146.27% 105.89% 100.00%
NP 187,878 183,527 184,417 158,080 147,152 138,798 100,354 11.01%
  YoY % 2.37% -0.48% 16.66% 7.43% 6.02% 38.31% -
  Horiz. % 187.22% 182.88% 183.77% 157.52% 146.63% 138.31% 100.00%
NP to SH 187,878 183,527 184,417 158,080 147,152 138,798 100,354 11.01%
  YoY % 2.37% -0.48% 16.66% 7.43% 6.02% 38.31% -
  Horiz. % 187.22% 182.88% 183.77% 157.52% 146.63% 138.31% 100.00%
Tax Rate 23.08 % 23.15 % 24.14 % 23.57 % 23.00 % 18.65 % 23.04 % 0.03%
  YoY % -0.30% -4.10% 2.42% 2.48% 23.32% -19.05% -
  Horiz. % 100.17% 100.48% 104.77% 102.30% 99.83% 80.95% 100.00%
Total Cost 1,089,851 1,089,185 1,042,934 1,006,048 925,608 881,689 883,578 3.56%
  YoY % 0.06% 4.43% 3.67% 8.69% 4.98% -0.21% -
  Horiz. % 123.35% 123.27% 118.04% 113.86% 104.76% 99.79% 100.00%
Net Worth 963,795 998,970 935,655 837,164 703,514 710,521 616,805 7.72%
  YoY % -3.52% 6.77% 11.76% 19.00% -0.99% 15.19% -
  Horiz. % 156.26% 161.96% 151.69% 135.73% 114.06% 115.19% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 963,795 998,970 935,655 837,164 703,514 710,521 616,805 7.72%
  YoY % -3.52% 6.77% 11.76% 19.00% -0.99% 15.19% -
  Horiz. % 156.26% 161.96% 151.69% 135.73% 114.06% 115.19% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,504 234,495 234,526 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.70 % 14.42 % 15.03 % 13.58 % 13.72 % 13.60 % 10.20 % 6.28%
  YoY % 1.94% -4.06% 10.68% -1.02% 0.88% 33.33% -
  Horiz. % 144.12% 141.37% 147.35% 133.14% 134.51% 133.33% 100.00%
ROE 19.49 % 18.37 % 19.71 % 18.88 % 20.92 % 19.53 % 16.27 % 3.05%
  YoY % 6.10% -6.80% 4.40% -9.75% 7.12% 20.04% -
  Horiz. % 119.79% 112.91% 121.14% 116.04% 128.58% 120.04% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 544.87 542.73 523.39 496.43 457.46 435.18 419.54 4.45%
  YoY % 0.39% 3.70% 5.43% 8.52% 5.12% 3.73% -
  Horiz. % 129.87% 129.36% 124.75% 118.33% 109.04% 103.73% 100.00%
EPS 80.12 78.26 78.64 67.41 62.75 59.19 42.79 11.01%
  YoY % 2.38% -0.48% 16.66% 7.43% 6.01% 38.33% -
  Horiz. % 187.24% 182.89% 183.78% 157.54% 146.65% 138.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.1100 4.2600 3.9900 3.5700 3.0000 3.0300 2.6300 7.72%
  YoY % -3.52% 6.77% 11.76% 19.00% -0.99% 15.21% -
  Horiz. % 156.27% 161.98% 151.71% 135.74% 114.07% 115.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 544.87 542.73 523.39 496.43 457.47 435.18 419.59 4.45%
  YoY % 0.39% 3.70% 5.43% 8.52% 5.12% 3.72% -
  Horiz. % 129.86% 129.35% 124.74% 118.31% 109.03% 103.72% 100.00%
EPS 80.12 78.26 78.64 67.41 62.75 59.19 42.79 11.01%
  YoY % 2.38% -0.48% 16.66% 7.43% 6.01% 38.33% -
  Horiz. % 187.24% 182.89% 183.78% 157.54% 146.65% 138.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.1100 4.2600 3.9900 3.5700 3.0001 3.0299 2.6303 7.72%
  YoY % -3.52% 6.77% 11.76% 19.00% -0.98% 15.19% -
  Horiz. % 156.26% 161.96% 151.69% 135.73% 114.06% 115.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 73.7000 66.6800 60.6800 56.0000 46.8000 34.1400 29.5000 -
P/RPS 13.53 12.29 11.59 11.28 10.23 7.84 7.03 11.52%
  YoY % 10.09% 6.04% 2.75% 10.26% 30.48% 11.52% -
  Horiz. % 192.46% 174.82% 164.86% 160.46% 145.52% 111.52% 100.00%
P/EPS 91.99 85.20 77.16 83.07 74.58 57.68 68.94 4.92%
  YoY % 7.97% 10.42% -7.11% 11.38% 29.30% -16.33% -
  Horiz. % 133.43% 123.59% 111.92% 120.50% 108.18% 83.67% 100.00%
EY 1.09 1.17 1.30 1.20 1.34 1.73 1.45 -4.64%
  YoY % -6.84% -10.00% 8.33% -10.45% -22.54% 19.31% -
  Horiz. % 75.17% 80.69% 89.66% 82.76% 92.41% 119.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 17.93 15.65 15.21 15.69 15.60 11.27 11.22 8.12%
  YoY % 14.57% 2.89% -3.06% 0.58% 38.42% 0.45% -
  Horiz. % 159.80% 139.48% 135.56% 139.84% 139.04% 100.45% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/04/15 17/04/14 30/04/13 25/04/12 20/04/11 21/04/10 15/04/09 -
Price 74.4800 68.7000 61.8000 55.8600 48.0000 35.1800 29.5000 -
P/RPS 13.67 12.66 11.81 11.25 10.49 8.08 7.03 11.72%
  YoY % 7.98% 7.20% 4.98% 7.24% 29.83% 14.94% -
  Horiz. % 194.45% 180.09% 167.99% 160.03% 149.22% 114.94% 100.00%
P/EPS 92.96 87.78 78.58 82.86 76.49 59.44 68.94 5.11%
  YoY % 5.90% 11.71% -5.17% 8.33% 28.68% -13.78% -
  Horiz. % 134.84% 127.33% 113.98% 120.19% 110.95% 86.22% 100.00%
EY 1.08 1.14 1.27 1.21 1.31 1.68 1.45 -4.79%
  YoY % -5.26% -10.24% 4.96% -7.63% -22.02% 15.86% -
  Horiz. % 74.48% 78.62% 87.59% 83.45% 90.34% 115.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 18.12 16.13 15.49 15.65 16.00 11.61 11.22 8.31%
  YoY % 12.34% 4.13% -1.02% -2.19% 37.81% 3.48% -
  Horiz. % 161.50% 143.76% 138.06% 139.48% 142.60% 103.48% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers