Highlights

[NESTLE] YoY Quarter Result on 2009-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 29-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -6.66%    YoY -     -8.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,142,994 1,061,042 991,076 886,812 961,822 861,442 850,409 5.05%
  YoY % 7.72% 7.06% 11.76% -7.80% 11.65% 1.30% -
  Horiz. % 134.41% 124.77% 116.54% 104.28% 113.10% 101.30% 100.00%
PBT 173,970 138,080 132,652 106,411 113,063 153,565 106,454 8.52%
  YoY % 25.99% 4.09% 24.66% -5.88% -26.37% 44.25% -
  Horiz. % 163.42% 129.71% 124.61% 99.96% 106.21% 144.25% 100.00%
Tax -46,671 -31,759 -19,465 -26,651 -25,521 -37,599 -30,261 7.48%
  YoY % -46.95% -63.16% 26.96% -4.43% 32.12% -24.25% -
  Horiz. % 154.23% 104.95% 64.32% 88.07% 84.34% 124.25% 100.00%
NP 127,299 106,321 113,187 79,760 87,542 115,966 76,193 8.92%
  YoY % 19.73% -6.07% 41.91% -8.89% -24.51% 52.20% -
  Horiz. % 167.07% 139.54% 148.55% 104.68% 114.90% 152.20% 100.00%
NP to SH 127,299 106,321 113,187 79,760 87,542 115,966 76,193 8.92%
  YoY % 19.73% -6.07% 41.91% -8.89% -24.51% 52.20% -
  Horiz. % 167.07% 139.54% 148.55% 104.68% 114.90% 152.20% 100.00%
Tax Rate 26.83 % 23.00 % 14.67 % 25.05 % 22.57 % 24.48 % 28.43 % -0.96%
  YoY % 16.65% 56.78% -41.44% 10.99% -7.80% -13.89% -
  Horiz. % 94.37% 80.90% 51.60% 88.11% 79.39% 86.11% 100.00%
Total Cost 1,015,695 954,721 877,889 807,052 874,280 745,476 774,216 4.62%
  YoY % 6.39% 8.75% 8.78% -7.69% 17.28% -3.71% -
  Horiz. % 131.19% 123.31% 113.39% 104.24% 112.92% 96.29% 100.00%
Net Worth 787,919 468,983 689,392 598,024 447,911 586,279 513,581 7.39%
  YoY % 68.01% -31.97% 15.28% 33.51% -23.60% 14.15% -
  Horiz. % 153.42% 91.32% 134.23% 116.44% 87.21% 114.15% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 787,919 468,983 689,392 598,024 447,911 586,279 513,581 7.39%
  YoY % 68.01% -31.97% 15.28% 33.51% -23.60% 14.15% -
  Horiz. % 153.42% 91.32% 134.23% 116.44% 87.21% 114.15% 100.00%
NOSH 234,500 234,491 234,487 234,519 234,508 234,511 234,512 -0.00%
  YoY % 0.00% 0.00% -0.01% 0.00% -0.00% -0.00% -
  Horiz. % 99.99% 99.99% 99.99% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.14 % 10.02 % 11.42 % 8.99 % 9.10 % 13.46 % 8.96 % 3.69%
  YoY % 11.18% -12.26% 27.03% -1.21% -32.39% 50.22% -
  Horiz. % 124.33% 111.83% 127.46% 100.33% 101.56% 150.22% 100.00%
ROE 16.16 % 22.67 % 16.42 % 13.34 % 19.54 % 19.78 % 14.84 % 1.43%
  YoY % -28.72% 38.06% 23.09% -31.73% -1.21% 33.29% -
  Horiz. % 108.89% 152.76% 110.65% 89.89% 131.67% 133.29% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 487.42 452.49 422.66 378.14 410.14 367.33 362.63 5.05%
  YoY % 7.72% 7.06% 11.77% -7.80% 11.65% 1.30% -
  Horiz. % 134.41% 124.78% 116.55% 104.28% 113.10% 101.30% 100.00%
EPS 54.29 45.34 48.27 34.01 37.33 49.45 32.49 8.93%
  YoY % 19.74% -6.07% 41.93% -8.89% -24.51% 52.20% -
  Horiz. % 167.10% 139.55% 148.57% 104.68% 114.90% 152.20% 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 3.3600 2.0000 2.9400 2.5500 1.9100 2.5000 2.1900 7.39%
  YoY % 68.00% -31.97% 15.29% 33.51% -23.60% 14.16% -
  Horiz. % 153.42% 91.32% 134.25% 116.44% 87.21% 114.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 487.42 452.47 422.63 378.17 410.16 367.35 362.65 5.05%
  YoY % 7.72% 7.06% 11.76% -7.80% 11.65% 1.30% -
  Horiz. % 134.41% 124.77% 116.54% 104.28% 113.10% 101.30% 100.00%
EPS 54.29 45.34 48.27 34.01 37.33 49.45 32.49 8.93%
  YoY % 19.74% -6.07% 41.93% -8.89% -24.51% 52.20% -
  Horiz. % 167.10% 139.55% 148.57% 104.68% 114.90% 152.20% 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 3.3600 1.9999 2.9398 2.5502 1.9101 2.5001 2.1901 7.39%
  YoY % 68.01% -31.97% 15.28% 33.51% -23.60% 14.15% -
  Horiz. % 153.42% 91.32% 134.23% 116.44% 87.22% 114.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 61.5000 47.9800 42.0000 34.5000 27.2500 24.3000 24.0000 -
P/RPS 12.62 10.60 9.94 9.12 6.64 6.62 6.62 11.34%
  YoY % 19.06% 6.64% 8.99% 37.35% 0.30% 0.00% -
  Horiz. % 190.63% 160.12% 150.15% 137.76% 100.30% 100.00% 100.00%
P/EPS 113.29 105.82 87.01 101.44 73.00 49.14 73.87 7.38%
  YoY % 7.06% 21.62% -14.23% 38.96% 48.56% -33.48% -
  Horiz. % 153.36% 143.25% 117.79% 137.32% 98.82% 66.52% 100.00%
EY 0.88 0.94 1.15 0.99 1.37 2.03 1.35 -6.88%
  YoY % -6.38% -18.26% 16.16% -27.74% -32.51% 50.37% -
  Horiz. % 65.19% 69.63% 85.19% 73.33% 101.48% 150.37% 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 18.30 23.99 14.29 13.53 14.27 9.72 10.96 8.91%
  YoY % -23.72% 67.88% 5.62% -5.19% 46.81% -11.31% -
  Horiz. % 166.97% 218.89% 130.38% 123.45% 130.20% 88.69% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/11/12 04/11/11 28/10/10 29/10/09 30/10/08 25/10/07 09/11/06 -
Price 69.5000 50.0000 43.6000 33.2000 27.7500 23.9000 24.0000 -
P/RPS 14.26 11.05 10.32 8.78 6.77 6.51 6.62 13.63%
  YoY % 29.05% 7.07% 17.54% 29.69% 3.99% -1.66% -
  Horiz. % 215.41% 166.92% 155.89% 132.63% 102.27% 98.34% 100.00%
P/EPS 128.03 110.28 90.33 97.62 74.34 48.33 73.87 9.59%
  YoY % 16.10% 22.09% -7.47% 31.32% 53.82% -34.57% -
  Horiz. % 173.32% 149.29% 122.28% 132.15% 100.64% 65.43% 100.00%
EY 0.78 0.91 1.11 1.02 1.35 2.07 1.35 -8.73%
  YoY % -14.29% -18.02% 8.82% -24.44% -34.78% 53.33% -
  Horiz. % 57.78% 67.41% 82.22% 75.56% 100.00% 153.33% 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 20.68 25.00 14.83 13.02 14.53 9.56 10.96 11.15%
  YoY % -17.28% 68.58% 13.90% -10.39% 51.99% -12.77% -
  Horiz. % 188.69% 228.10% 135.31% 118.80% 132.57% 87.23% 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.
 


 

195  296  513  1310 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.36+0.07 
 SEACERA 0.42-0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers