Highlights

[NESTLE] YoY Quarter Result on 2009-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -14.85%    YoY -     4.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,149,522 1,040,114 1,050,863 922,857 1,014,910 853,440 812,331 5.95%
  YoY % 10.52% -1.02% 13.87% -9.07% 18.92% 5.06% -
  Horiz. % 141.51% 128.04% 129.36% 113.61% 124.94% 105.06% 100.00%
PBT 144,008 127,774 117,470 104,271 98,733 95,591 90,842 7.97%
  YoY % 12.71% 8.77% 12.66% 5.61% 3.29% 5.23% -
  Horiz. % 158.53% 140.66% 129.31% 114.78% 108.69% 105.23% 100.00%
Tax -23,513 -29,388 -17,317 -18,816 -17,013 -23,182 -24,235 -0.50%
  YoY % 19.99% -69.71% 7.97% -10.60% 26.61% 4.34% -
  Horiz. % 97.02% 121.26% 71.45% 77.64% 70.20% 95.66% 100.00%
NP 120,495 98,386 100,153 85,455 81,720 72,409 66,607 10.37%
  YoY % 22.47% -1.76% 17.20% 4.57% 12.86% 8.71% -
  Horiz. % 180.90% 147.71% 150.36% 128.30% 122.69% 108.71% 100.00%
NP to SH 120,495 98,386 100,153 85,455 81,720 72,409 66,607 10.37%
  YoY % 22.47% -1.76% 17.20% 4.57% 12.86% 8.71% -
  Horiz. % 180.90% 147.71% 150.36% 128.30% 122.69% 108.71% 100.00%
Tax Rate 16.33 % 23.00 % 14.74 % 18.05 % 17.23 % 24.25 % 26.68 % -7.85%
  YoY % -29.00% 56.04% -18.34% 4.76% -28.95% -9.11% -
  Horiz. % 61.21% 86.21% 55.25% 67.65% 64.58% 90.89% 100.00%
Total Cost 1,029,027 941,728 950,710 837,402 933,190 781,031 745,724 5.51%
  YoY % 9.27% -0.94% 13.53% -10.26% 19.48% 4.73% -
  Horiz. % 137.99% 126.28% 127.49% 112.29% 125.14% 104.73% 100.00%
Net Worth 658,944 468,965 579,203 513,574 485,395 518,212 485,480 5.22%
  YoY % 40.51% -19.03% 12.78% 5.81% -6.33% 6.74% -
  Horiz. % 135.73% 96.60% 119.31% 105.79% 99.98% 106.74% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 128,975 128,965 117,247 117,254 117,245 46,897 46,906 18.34%
  YoY % 0.01% 9.99% -0.01% 0.01% 150.01% -0.02% -
  Horiz. % 274.96% 274.94% 249.96% 249.98% 249.96% 99.98% 100.00%
Div Payout % 107.04 % 131.08 % 117.07 % 137.21 % 143.47 % 64.77 % 70.42 % 7.22%
  YoY % -18.34% 11.97% -14.68% -4.36% 121.51% -8.02% -
  Horiz. % 152.00% 186.14% 166.25% 194.85% 203.73% 91.98% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 658,944 468,965 579,203 513,574 485,395 518,212 485,480 5.22%
  YoY % 40.51% -19.03% 12.78% 5.81% -6.33% 6.74% -
  Horiz. % 135.73% 96.60% 119.31% 105.79% 99.98% 106.74% 100.00%
NOSH 234,500 234,482 234,495 234,508 234,490 234,485 234,531 -0.00%
  YoY % 0.01% -0.01% -0.01% 0.01% 0.00% -0.02% -
  Horiz. % 99.99% 99.98% 99.98% 99.99% 99.98% 99.98% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.48 % 9.46 % 9.53 % 9.26 % 8.05 % 8.48 % 8.20 % 4.17%
  YoY % 10.78% -0.73% 2.92% 15.03% -5.07% 3.41% -
  Horiz. % 127.80% 115.37% 116.22% 112.93% 98.17% 103.41% 100.00%
ROE 18.29 % 20.98 % 17.29 % 16.64 % 16.84 % 13.97 % 13.72 % 4.90%
  YoY % -12.82% 21.34% 3.91% -1.19% 20.54% 1.82% -
  Horiz. % 133.31% 152.92% 126.02% 121.28% 122.74% 101.82% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 490.20 443.58 448.14 393.53 432.81 363.96 346.36 5.95%
  YoY % 10.51% -1.02% 13.88% -9.08% 18.92% 5.08% -
  Horiz. % 141.53% 128.07% 129.39% 113.62% 124.96% 105.08% 100.00%
EPS 51.38 41.96 42.71 36.44 34.85 30.88 28.40 10.38%
  YoY % 22.45% -1.76% 17.21% 4.56% 12.86% 8.73% -
  Horiz. % 180.92% 147.75% 150.39% 128.31% 122.71% 108.73% 100.00%
DPS 55.00 55.00 50.00 50.00 50.00 20.00 20.00 18.35%
  YoY % 0.00% 10.00% 0.00% 0.00% 150.00% 0.00% -
  Horiz. % 275.00% 275.00% 250.00% 250.00% 250.00% 100.00% 100.00%
NAPS 2.8100 2.0000 2.4700 2.1900 2.0700 2.2100 2.0700 5.22%
  YoY % 40.50% -19.03% 12.79% 5.80% -6.33% 6.76% -
  Horiz. % 135.75% 96.62% 119.32% 105.80% 100.00% 106.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 490.20 443.55 448.13 393.54 432.80 363.94 346.41 5.95%
  YoY % 10.52% -1.02% 13.87% -9.07% 18.92% 5.06% -
  Horiz. % 141.51% 128.04% 129.36% 113.61% 124.94% 105.06% 100.00%
EPS 51.38 41.96 42.71 36.44 34.85 30.88 28.40 10.38%
  YoY % 22.45% -1.76% 17.21% 4.56% 12.86% 8.73% -
  Horiz. % 180.92% 147.75% 150.39% 128.31% 122.71% 108.73% 100.00%
DPS 55.00 55.00 50.00 50.00 50.00 20.00 20.00 18.35%
  YoY % 0.00% 10.00% 0.00% 0.00% 150.00% 0.00% -
  Horiz. % 275.00% 275.00% 250.00% 250.00% 250.00% 100.00% 100.00%
NAPS 2.8100 1.9999 2.4700 2.1901 2.0699 2.2099 2.0703 5.22%
  YoY % 40.51% -19.03% 12.78% 5.81% -6.34% 6.74% -
  Horiz. % 135.73% 96.60% 119.31% 105.79% 99.98% 106.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 57.5000 47.2000 35.0000 31.2500 29.0000 24.1000 22.6000 -
P/RPS 11.73 10.64 7.81 7.94 6.70 6.62 6.52 10.27%
  YoY % 10.24% 36.24% -1.64% 18.51% 1.21% 1.53% -
  Horiz. % 179.91% 163.19% 119.79% 121.78% 102.76% 101.53% 100.00%
P/EPS 111.90 112.49 81.95 85.76 83.21 78.04 79.58 5.84%
  YoY % -0.52% 37.27% -4.44% 3.06% 6.62% -1.94% -
  Horiz. % 140.61% 141.35% 102.98% 107.77% 104.56% 98.06% 100.00%
EY 0.89 0.89 1.22 1.17 1.20 1.28 1.26 -5.62%
  YoY % 0.00% -27.05% 4.27% -2.50% -6.25% 1.59% -
  Horiz. % 70.63% 70.63% 96.83% 92.86% 95.24% 101.59% 100.00%
DY 0.96 1.17 1.43 1.60 1.72 0.83 0.88 1.46%
  YoY % -17.95% -18.18% -10.63% -6.98% 107.23% -5.68% -
  Horiz. % 109.09% 132.95% 162.50% 181.82% 195.45% 94.32% 100.00%
P/NAPS 20.46 23.60 14.17 14.27 14.01 10.90 10.92 11.02%
  YoY % -13.31% 66.55% -0.70% 1.86% 28.53% -0.18% -
  Horiz. % 187.36% 216.12% 129.76% 130.68% 128.30% 99.82% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 18/08/11 26/08/10 27/08/09 07/08/08 09/08/07 03/08/06 -
Price 64.0200 47.9000 39.4800 33.8000 27.0000 24.1000 23.4000 -
P/RPS 13.06 10.80 8.81 8.59 6.24 6.62 6.76 11.59%
  YoY % 20.93% 22.59% 2.56% 37.66% -5.74% -2.07% -
  Horiz. % 193.20% 159.76% 130.33% 127.07% 92.31% 97.93% 100.00%
P/EPS 124.59 114.16 92.44 92.76 77.47 78.04 82.39 7.13%
  YoY % 9.14% 23.50% -0.34% 19.74% -0.73% -5.28% -
  Horiz. % 151.22% 138.56% 112.20% 112.59% 94.03% 94.72% 100.00%
EY 0.80 0.88 1.08 1.08 1.29 1.28 1.21 -6.66%
  YoY % -9.09% -18.52% 0.00% -16.28% 0.78% 5.79% -
  Horiz. % 66.12% 72.73% 89.26% 89.26% 106.61% 105.79% 100.00%
DY 0.86 1.15 1.27 1.48 1.85 0.83 0.85 0.19%
  YoY % -25.22% -9.45% -14.19% -20.00% 122.89% -2.35% -
  Horiz. % 101.18% 135.29% 149.41% 174.12% 217.65% 97.65% 100.00%
P/NAPS 22.78 23.95 15.98 15.43 13.04 10.90 11.30 12.38%
  YoY % -4.89% 49.87% 3.56% 18.33% 19.63% -3.54% -
  Horiz. % 201.59% 211.95% 141.42% 136.55% 115.40% 96.46% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS