Highlights

[NESTLE] YoY Quarter Result on 2010-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -27.84%    YoY -     17.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,214,222 1,149,522 1,040,114 1,050,863 922,857 1,014,910 853,440 6.05%
  YoY % 5.63% 10.52% -1.02% 13.87% -9.07% 18.92% -
  Horiz. % 142.27% 134.69% 121.87% 123.13% 108.13% 118.92% 100.00%
PBT 174,180 144,008 127,774 117,470 104,271 98,733 95,591 10.51%
  YoY % 20.95% 12.71% 8.77% 12.66% 5.61% 3.29% -
  Horiz. % 182.21% 150.65% 133.67% 122.89% 109.08% 103.29% 100.00%
Tax -33,942 -23,513 -29,388 -17,317 -18,816 -17,013 -23,182 6.55%
  YoY % -44.35% 19.99% -69.71% 7.97% -10.60% 26.61% -
  Horiz. % 146.42% 101.43% 126.77% 74.70% 81.17% 73.39% 100.00%
NP 140,238 120,495 98,386 100,153 85,455 81,720 72,409 11.64%
  YoY % 16.38% 22.47% -1.76% 17.20% 4.57% 12.86% -
  Horiz. % 193.67% 166.41% 135.88% 138.32% 118.02% 112.86% 100.00%
NP to SH 140,238 120,495 98,386 100,153 85,455 81,720 72,409 11.64%
  YoY % 16.38% 22.47% -1.76% 17.20% 4.57% 12.86% -
  Horiz. % 193.67% 166.41% 135.88% 138.32% 118.02% 112.86% 100.00%
Tax Rate 19.49 % 16.33 % 23.00 % 14.74 % 18.05 % 17.23 % 24.25 % -3.57%
  YoY % 19.35% -29.00% 56.04% -18.34% 4.76% -28.95% -
  Horiz. % 80.37% 67.34% 94.85% 60.78% 74.43% 71.05% 100.00%
Total Cost 1,073,984 1,029,027 941,728 950,710 837,402 933,190 781,031 5.45%
  YoY % 4.37% 9.27% -0.94% 13.53% -10.26% 19.48% -
  Horiz. % 137.51% 131.75% 120.57% 121.72% 107.22% 119.48% 100.00%
Net Worth 705,844 658,944 468,965 579,203 513,574 485,395 518,212 5.28%
  YoY % 7.12% 40.51% -19.03% 12.78% 5.81% -6.33% -
  Horiz. % 136.21% 127.16% 90.50% 111.77% 99.11% 93.67% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 140,700 128,975 128,965 117,247 117,254 117,245 46,897 20.07%
  YoY % 9.09% 0.01% 9.99% -0.01% 0.01% 150.01% -
  Horiz. % 300.02% 275.02% 275.00% 250.01% 250.03% 250.01% 100.00%
Div Payout % 100.33 % 107.04 % 131.08 % 117.07 % 137.21 % 143.47 % 64.77 % 7.56%
  YoY % -6.27% -18.34% 11.97% -14.68% -4.36% 121.51% -
  Horiz. % 154.90% 165.26% 202.38% 180.75% 211.84% 221.51% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 705,844 658,944 468,965 579,203 513,574 485,395 518,212 5.28%
  YoY % 7.12% 40.51% -19.03% 12.78% 5.81% -6.33% -
  Horiz. % 136.21% 127.16% 90.50% 111.77% 99.11% 93.67% 100.00%
NOSH 234,500 234,500 234,482 234,495 234,508 234,490 234,485 0.00%
  YoY % 0.00% 0.01% -0.01% -0.01% 0.01% 0.00% -
  Horiz. % 100.01% 100.01% 100.00% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.55 % 10.48 % 9.46 % 9.53 % 9.26 % 8.05 % 8.48 % 5.28%
  YoY % 10.21% 10.78% -0.73% 2.92% 15.03% -5.07% -
  Horiz. % 136.20% 123.58% 111.56% 112.38% 109.20% 94.93% 100.00%
ROE 19.87 % 18.29 % 20.98 % 17.29 % 16.64 % 16.84 % 13.97 % 6.04%
  YoY % 8.64% -12.82% 21.34% 3.91% -1.19% 20.54% -
  Horiz. % 142.23% 130.92% 150.18% 123.77% 119.11% 120.54% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 517.79 490.20 443.58 448.14 393.53 432.81 363.96 6.05%
  YoY % 5.63% 10.51% -1.02% 13.88% -9.08% 18.92% -
  Horiz. % 142.27% 134.69% 121.88% 123.13% 108.12% 118.92% 100.00%
EPS 59.80 51.38 41.96 42.71 36.44 34.85 30.88 11.63%
  YoY % 16.39% 22.45% -1.76% 17.21% 4.56% 12.86% -
  Horiz. % 193.65% 166.39% 135.88% 138.31% 118.01% 112.86% 100.00%
DPS 60.00 55.00 55.00 50.00 50.00 50.00 20.00 20.07%
  YoY % 9.09% 0.00% 10.00% 0.00% 0.00% 150.00% -
  Horiz. % 300.00% 275.00% 275.00% 250.00% 250.00% 250.00% 100.00%
NAPS 3.0100 2.8100 2.0000 2.4700 2.1900 2.0700 2.2100 5.28%
  YoY % 7.12% 40.50% -19.03% 12.79% 5.80% -6.33% -
  Horiz. % 136.20% 127.15% 90.50% 111.76% 99.10% 93.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 517.79 490.20 443.55 448.13 393.54 432.80 363.94 6.05%
  YoY % 5.63% 10.52% -1.02% 13.87% -9.07% 18.92% -
  Horiz. % 142.27% 134.69% 121.87% 123.13% 108.13% 118.92% 100.00%
EPS 59.80 51.38 41.96 42.71 36.44 34.85 30.88 11.63%
  YoY % 16.39% 22.45% -1.76% 17.21% 4.56% 12.86% -
  Horiz. % 193.65% 166.39% 135.88% 138.31% 118.01% 112.86% 100.00%
DPS 60.00 55.00 55.00 50.00 50.00 50.00 20.00 20.07%
  YoY % 9.09% 0.00% 10.00% 0.00% 0.00% 150.00% -
  Horiz. % 300.00% 275.00% 275.00% 250.00% 250.00% 250.00% 100.00%
NAPS 3.0100 2.8100 1.9999 2.4700 2.1901 2.0699 2.2099 5.28%
  YoY % 7.12% 40.51% -19.03% 12.78% 5.81% -6.34% -
  Horiz. % 136.21% 127.16% 90.50% 111.77% 99.10% 93.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 67.0000 57.5000 47.2000 35.0000 31.2500 29.0000 24.1000 -
P/RPS 12.94 11.73 10.64 7.81 7.94 6.70 6.62 11.81%
  YoY % 10.32% 10.24% 36.24% -1.64% 18.51% 1.21% -
  Horiz. % 195.47% 177.19% 160.73% 117.98% 119.94% 101.21% 100.00%
P/EPS 112.03 111.90 112.49 81.95 85.76 83.21 78.04 6.21%
  YoY % 0.12% -0.52% 37.27% -4.44% 3.06% 6.62% -
  Horiz. % 143.55% 143.39% 144.14% 105.01% 109.89% 106.62% 100.00%
EY 0.89 0.89 0.89 1.22 1.17 1.20 1.28 -5.87%
  YoY % 0.00% 0.00% -27.05% 4.27% -2.50% -6.25% -
  Horiz. % 69.53% 69.53% 69.53% 95.31% 91.41% 93.75% 100.00%
DY 0.90 0.96 1.17 1.43 1.60 1.72 0.83 1.36%
  YoY % -6.25% -17.95% -18.18% -10.63% -6.98% 107.23% -
  Horiz. % 108.43% 115.66% 140.96% 172.29% 192.77% 207.23% 100.00%
P/NAPS 22.26 20.46 23.60 14.17 14.27 14.01 10.90 12.63%
  YoY % 8.80% -13.31% 66.55% -0.70% 1.86% 28.53% -
  Horiz. % 204.22% 187.71% 216.51% 130.00% 130.92% 128.53% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 30/08/12 18/08/11 26/08/10 27/08/09 07/08/08 09/08/07 -
Price 67.5400 64.0200 47.9000 39.4800 33.8000 27.0000 24.1000 -
P/RPS 13.04 13.06 10.80 8.81 8.59 6.24 6.62 11.95%
  YoY % -0.15% 20.93% 22.59% 2.56% 37.66% -5.74% -
  Horiz. % 196.98% 197.28% 163.14% 133.08% 129.76% 94.26% 100.00%
P/EPS 112.94 124.59 114.16 92.44 92.76 77.47 78.04 6.35%
  YoY % -9.35% 9.14% 23.50% -0.34% 19.74% -0.73% -
  Horiz. % 144.72% 159.65% 146.28% 118.45% 118.86% 99.27% 100.00%
EY 0.89 0.80 0.88 1.08 1.08 1.29 1.28 -5.87%
  YoY % 11.25% -9.09% -18.52% 0.00% -16.28% 0.78% -
  Horiz. % 69.53% 62.50% 68.75% 84.38% 84.38% 100.78% 100.00%
DY 0.89 0.86 1.15 1.27 1.48 1.85 0.83 1.17%
  YoY % 3.49% -25.22% -9.45% -14.19% -20.00% 122.89% -
  Horiz. % 107.23% 103.61% 138.55% 153.01% 178.31% 222.89% 100.00%
P/NAPS 22.44 22.78 23.95 15.98 15.43 13.04 10.90 12.78%
  YoY % -1.49% -4.89% 49.87% 3.56% 18.33% 19.63% -
  Horiz. % 205.87% 208.99% 219.72% 146.61% 141.56% 119.63% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers