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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers