Highlights

[NESTLE] YoY Quarter Result on 2008-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 30-Oct-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     7.12%    YoY -     -24.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,061,042 991,076 886,812 961,822 861,442 850,409 782,776 5.20%
  YoY % 7.06% 11.76% -7.80% 11.65% 1.30% 8.64% -
  Horiz. % 135.55% 126.61% 113.29% 122.87% 110.05% 108.64% 100.00%
PBT 138,080 132,652 106,411 113,063 153,565 106,454 96,428 6.16%
  YoY % 4.09% 24.66% -5.88% -26.37% 44.25% 10.40% -
  Horiz. % 143.19% 137.57% 110.35% 117.25% 159.25% 110.40% 100.00%
Tax -31,759 -19,465 -26,651 -25,521 -37,599 -30,261 -26,977 2.76%
  YoY % -63.16% 26.96% -4.43% 32.12% -24.25% -12.17% -
  Horiz. % 117.73% 72.15% 98.79% 94.60% 139.37% 112.17% 100.00%
NP 106,321 113,187 79,760 87,542 115,966 76,193 69,451 7.35%
  YoY % -6.07% 41.91% -8.89% -24.51% 52.20% 9.71% -
  Horiz. % 153.09% 162.97% 114.84% 126.05% 166.98% 109.71% 100.00%
NP to SH 106,321 113,187 79,760 87,542 115,966 76,193 69,451 7.35%
  YoY % -6.07% 41.91% -8.89% -24.51% 52.20% 9.71% -
  Horiz. % 153.09% 162.97% 114.84% 126.05% 166.98% 109.71% 100.00%
Tax Rate 23.00 % 14.67 % 25.05 % 22.57 % 24.48 % 28.43 % 27.98 % -3.21%
  YoY % 56.78% -41.44% 10.99% -7.80% -13.89% 1.61% -
  Horiz. % 82.20% 52.43% 89.53% 80.66% 87.49% 101.61% 100.00%
Total Cost 954,721 877,889 807,052 874,280 745,476 774,216 713,325 4.98%
  YoY % 8.75% 8.78% -7.69% 17.28% -3.71% 8.54% -
  Horiz. % 133.84% 123.07% 113.14% 122.56% 104.51% 108.54% 100.00%
Net Worth 468,983 689,392 598,024 447,911 586,279 513,581 410,328 2.25%
  YoY % -31.97% 15.28% 33.51% -23.60% 14.15% 25.16% -
  Horiz. % 114.29% 168.01% 145.74% 109.16% 142.88% 125.16% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 468,983 689,392 598,024 447,911 586,279 513,581 410,328 2.25%
  YoY % -31.97% 15.28% 33.51% -23.60% 14.15% 25.16% -
  Horiz. % 114.29% 168.01% 145.74% 109.16% 142.88% 125.16% 100.00%
NOSH 234,491 234,487 234,519 234,508 234,511 234,512 234,473 0.00%
  YoY % 0.00% -0.01% 0.00% -0.00% -0.00% 0.02% -
  Horiz. % 100.01% 100.01% 100.02% 100.01% 100.02% 100.02% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.02 % 11.42 % 8.99 % 9.10 % 13.46 % 8.96 % 8.87 % 2.05%
  YoY % -12.26% 27.03% -1.21% -32.39% 50.22% 1.01% -
  Horiz. % 112.97% 128.75% 101.35% 102.59% 151.75% 101.01% 100.00%
ROE 22.67 % 16.42 % 13.34 % 19.54 % 19.78 % 14.84 % 16.93 % 4.98%
  YoY % 38.06% 23.09% -31.73% -1.21% 33.29% -12.34% -
  Horiz. % 133.90% 96.99% 78.80% 115.42% 116.83% 87.66% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 452.49 422.66 378.14 410.14 367.33 362.63 333.84 5.20%
  YoY % 7.06% 11.77% -7.80% 11.65% 1.30% 8.62% -
  Horiz. % 135.54% 126.61% 113.27% 122.86% 110.03% 108.62% 100.00%
EPS 45.34 48.27 34.01 37.33 49.45 32.49 29.62 7.35%
  YoY % -6.07% 41.93% -8.89% -24.51% 52.20% 9.69% -
  Horiz. % 153.07% 162.96% 114.82% 126.03% 166.95% 109.69% 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 2.0000 2.9400 2.5500 1.9100 2.5000 2.1900 1.7500 2.25%
  YoY % -31.97% 15.29% 33.51% -23.60% 14.16% 25.14% -
  Horiz. % 114.29% 168.00% 145.71% 109.14% 142.86% 125.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 452.47 422.63 378.17 410.16 367.35 362.65 333.81 5.20%
  YoY % 7.06% 11.76% -7.80% 11.65% 1.30% 8.64% -
  Horiz. % 135.55% 126.61% 113.29% 122.87% 110.05% 108.64% 100.00%
EPS 45.34 48.27 34.01 37.33 49.45 32.49 29.62 7.35%
  YoY % -6.07% 41.93% -8.89% -24.51% 52.20% 9.69% -
  Horiz. % 153.07% 162.96% 114.82% 126.03% 166.95% 109.69% 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 1.9999 2.9398 2.5502 1.9101 2.5001 2.1901 1.7498 2.25%
  YoY % -31.97% 15.28% 33.51% -23.60% 14.15% 25.16% -
  Horiz. % 114.29% 168.01% 145.74% 109.16% 142.88% 125.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 47.9800 42.0000 34.5000 27.2500 24.3000 24.0000 24.9000 -
P/RPS 10.60 9.94 9.12 6.64 6.62 6.62 7.46 6.03%
  YoY % 6.64% 8.99% 37.35% 0.30% 0.00% -11.26% -
  Horiz. % 142.09% 133.24% 122.25% 89.01% 88.74% 88.74% 100.00%
P/EPS 105.82 87.01 101.44 73.00 49.14 73.87 84.06 3.91%
  YoY % 21.62% -14.23% 38.96% 48.56% -33.48% -12.12% -
  Horiz. % 125.89% 103.51% 120.68% 86.84% 58.46% 87.88% 100.00%
EY 0.94 1.15 0.99 1.37 2.03 1.35 1.19 -3.85%
  YoY % -18.26% 16.16% -27.74% -32.51% 50.37% 13.45% -
  Horiz. % 78.99% 96.64% 83.19% 115.13% 170.59% 113.45% 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 23.99 14.29 13.53 14.27 9.72 10.96 14.23 9.09%
  YoY % 67.88% 5.62% -5.19% 46.81% -11.31% -22.98% -
  Horiz. % 168.59% 100.42% 95.08% 100.28% 68.31% 77.02% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 04/11/11 28/10/10 29/10/09 30/10/08 25/10/07 09/11/06 10/11/05 -
Price 50.0000 43.6000 33.2000 27.7500 23.9000 24.0000 24.6000 -
P/RPS 11.05 10.32 8.78 6.77 6.51 6.62 7.37 6.98%
  YoY % 7.07% 17.54% 29.69% 3.99% -1.66% -10.18% -
  Horiz. % 149.93% 140.03% 119.13% 91.86% 88.33% 89.82% 100.00%
P/EPS 110.28 90.33 97.62 74.34 48.33 73.87 83.05 4.84%
  YoY % 22.09% -7.47% 31.32% 53.82% -34.57% -11.05% -
  Horiz. % 132.79% 108.77% 117.54% 89.51% 58.19% 88.95% 100.00%
EY 0.91 1.11 1.02 1.35 2.07 1.35 1.20 -4.50%
  YoY % -18.02% 8.82% -24.44% -34.78% 53.33% 12.50% -
  Horiz. % 75.83% 92.50% 85.00% 112.50% 172.50% 112.50% 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 25.00 14.83 13.02 14.53 9.56 10.96 14.06 10.06%
  YoY % 68.58% 13.90% -10.39% 51.99% -12.77% -22.05% -
  Horiz. % 177.81% 105.48% 92.60% 103.34% 67.99% 77.95% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers