Highlights

[NESTLE] YoY Quarter Result on 2009-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     8.10%    YoY -     11.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,099,799 1,072,828 963,893 950,632 972,648 856,696 787,795 5.71%
  YoY % 2.51% 11.30% 1.39% -2.26% 13.53% 8.75% -
  Horiz. % 139.60% 136.18% 122.35% 120.67% 123.46% 108.75% 100.00%
PBT 112,864 101,847 45,004 99,175 104,798 52,517 72,784 7.58%
  YoY % 10.82% 126.31% -54.62% -5.37% 99.55% -27.85% -
  Horiz. % 155.07% 139.93% 61.83% 136.26% 143.98% 72.15% 100.00%
Tax -13,385 -26,579 -5,745 -12,951 -27,519 -18,677 -21,311 -7.45%
  YoY % 49.64% -362.65% 55.64% 52.94% -47.34% 12.36% -
  Horiz. % 62.81% 124.72% 26.96% 60.77% 129.13% 87.64% 100.00%
NP 99,479 75,268 39,259 86,224 77,279 33,840 51,473 11.60%
  YoY % 32.17% 91.72% -54.47% 11.57% 128.37% -34.26% -
  Horiz. % 193.26% 146.23% 76.27% 167.51% 150.14% 65.74% 100.00%
NP to SH 99,479 75,268 39,259 86,224 77,279 33,840 51,473 11.60%
  YoY % 32.17% 91.72% -54.47% 11.57% 128.37% -34.26% -
  Horiz. % 193.26% 146.23% 76.27% 167.51% 150.14% 65.74% 100.00%
Tax Rate 11.86 % 26.10 % 12.77 % 13.06 % 26.26 % 35.56 % 29.28 % -13.97%
  YoY % -54.56% 104.39% -2.22% -50.27% -26.15% 21.45% -
  Horiz. % 40.51% 89.14% 43.61% 44.60% 89.69% 121.45% 100.00%
Total Cost 1,000,320 997,560 924,634 864,408 895,369 822,856 736,322 5.23%
  YoY % 0.28% 7.89% 6.97% -3.46% 8.81% 11.75% -
  Horiz. % 135.85% 135.48% 125.57% 117.40% 121.60% 111.75% 100.00%
Net Worth 750,400 651,881 614,447 567,479 515,975 637,871 558,112 5.05%
  YoY % 15.11% 6.09% 8.28% 9.98% -19.11% 14.29% -
  Horiz. % 134.45% 116.80% 110.09% 101.68% 92.45% 114.29% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 363,475 293,112 269,700 234,495 187,627 184,818 152,425 15.57%
  YoY % 24.01% 8.68% 15.01% 24.98% 1.52% 21.25% -
  Horiz. % 238.46% 192.30% 176.94% 153.84% 123.09% 121.25% 100.00%
Div Payout % 365.38 % 389.42 % 686.98 % 271.96 % 242.79 % 546.15 % 296.13 % 3.56%
  YoY % -6.17% -43.31% 152.60% 12.01% -55.55% 84.43% -
  Horiz. % 123.39% 131.50% 231.99% 91.84% 81.99% 184.43% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 750,400 651,881 614,447 567,479 515,975 637,871 558,112 5.05%
  YoY % 15.11% 6.09% 8.28% 9.98% -19.11% 14.29% -
  Horiz. % 134.45% 116.80% 110.09% 101.68% 92.45% 114.29% 100.00%
NOSH 234,500 234,489 234,522 234,495 234,534 234,511 234,501 -0.00%
  YoY % 0.00% -0.01% 0.01% -0.02% 0.01% 0.00% -
  Horiz. % 100.00% 100.00% 100.01% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.05 % 7.02 % 4.07 % 9.07 % 7.95 % 3.95 % 6.53 % 5.58%
  YoY % 28.92% 72.48% -55.13% 14.09% 101.27% -39.51% -
  Horiz. % 138.59% 107.50% 62.33% 138.90% 121.75% 60.49% 100.00%
ROE 13.26 % 11.55 % 6.39 % 15.19 % 14.98 % 5.31 % 9.22 % 6.24%
  YoY % 14.81% 80.75% -57.93% 1.40% 182.11% -42.41% -
  Horiz. % 143.82% 125.27% 69.31% 164.75% 162.47% 57.59% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 469.00 457.52 411.00 405.39 414.71 365.31 335.95 5.71%
  YoY % 2.51% 11.32% 1.38% -2.25% 13.52% 8.74% -
  Horiz. % 139.60% 136.19% 122.34% 120.67% 123.44% 108.74% 100.00%
EPS 42.42 32.09 16.74 36.77 32.95 14.43 21.95 11.60%
  YoY % 32.19% 91.70% -54.47% 11.59% 128.34% -34.26% -
  Horiz. % 193.26% 146.20% 76.26% 167.52% 150.11% 65.74% 100.00%
DPS 155.00 125.00 115.00 100.00 80.00 78.81 65.00 15.57%
  YoY % 24.00% 8.70% 15.00% 25.00% 1.51% 21.25% -
  Horiz. % 238.46% 192.31% 176.92% 153.85% 123.08% 121.25% 100.00%
NAPS 3.2000 2.7800 2.6200 2.4200 2.2000 2.7200 2.3800 5.05%
  YoY % 15.11% 6.11% 8.26% 10.00% -19.12% 14.29% -
  Horiz. % 134.45% 116.81% 110.08% 101.68% 92.44% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 469.00 457.50 411.04 405.39 414.78 365.33 335.95 5.71%
  YoY % 2.51% 11.30% 1.39% -2.26% 13.54% 8.75% -
  Horiz. % 139.60% 136.18% 122.35% 120.67% 123.46% 108.75% 100.00%
EPS 42.42 32.10 16.74 36.77 32.95 14.43 21.95 11.60%
  YoY % 32.15% 91.76% -54.47% 11.59% 128.34% -34.26% -
  Horiz. % 193.26% 146.24% 76.26% 167.52% 150.11% 65.74% 100.00%
DPS 155.00 124.99 115.01 100.00 80.01 78.81 65.00 15.57%
  YoY % 24.01% 8.68% 15.01% 24.98% 1.52% 21.25% -
  Horiz. % 238.46% 192.29% 176.94% 153.85% 123.09% 121.25% 100.00%
NAPS 3.2000 2.7799 2.6202 2.4200 2.2003 2.7201 2.3800 5.05%
  YoY % 15.11% 6.09% 8.27% 9.99% -19.11% 14.29% -
  Horiz. % 134.45% 116.80% 110.09% 101.68% 92.45% 114.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 62.8400 56.2000 43.3400 33.1000 27.0000 26.2500 24.8000 -
P/RPS 13.40 12.28 10.54 8.16 6.51 7.19 7.38 10.44%
  YoY % 9.12% 16.51% 29.17% 25.35% -9.46% -2.57% -
  Horiz. % 181.57% 166.40% 142.82% 110.57% 88.21% 97.43% 100.00%
P/EPS 148.13 175.09 258.90 90.02 81.94 181.91 112.98 4.61%
  YoY % -15.40% -32.37% 187.60% 9.86% -54.96% 61.01% -
  Horiz. % 131.11% 154.97% 229.16% 79.68% 72.53% 161.01% 100.00%
EY 0.68 0.57 0.39 1.11 1.22 0.55 0.89 -4.38%
  YoY % 19.30% 46.15% -64.86% -9.02% 121.82% -38.20% -
  Horiz. % 76.40% 64.04% 43.82% 124.72% 137.08% 61.80% 100.00%
DY 2.47 2.22 2.65 3.02 2.96 3.00 2.62 -0.98%
  YoY % 11.26% -16.23% -12.25% 2.03% -1.33% 14.50% -
  Horiz. % 94.27% 84.73% 101.15% 115.27% 112.98% 114.50% 100.00%
P/NAPS 19.64 20.22 16.54 13.68 12.27 9.65 10.42 11.13%
  YoY % -2.87% 22.25% 20.91% 11.49% 27.15% -7.39% -
  Horiz. % 188.48% 194.05% 158.73% 131.29% 117.75% 92.61% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 58.7000 55.8000 45.3000 33.9000 27.5000 26.2500 24.0000 -
P/RPS 12.52 12.20 11.02 8.36 6.63 7.19 7.14 9.80%
  YoY % 2.62% 10.71% 31.82% 26.09% -7.79% 0.70% -
  Horiz. % 175.35% 170.87% 154.34% 117.09% 92.86% 100.70% 100.00%
P/EPS 138.37 173.84 270.61 92.19 83.46 181.91 109.34 4.00%
  YoY % -20.40% -35.76% 193.54% 10.46% -54.12% 66.37% -
  Horiz. % 126.55% 158.99% 247.49% 84.31% 76.33% 166.37% 100.00%
EY 0.72 0.58 0.37 1.08 1.20 0.55 0.91 -3.82%
  YoY % 24.14% 56.76% -65.74% -10.00% 118.18% -39.56% -
  Horiz. % 79.12% 63.74% 40.66% 118.68% 131.87% 60.44% 100.00%
DY 2.64 2.24 2.54 2.95 2.91 3.00 2.71 -0.43%
  YoY % 17.86% -11.81% -13.90% 1.37% -3.00% 10.70% -
  Horiz. % 97.42% 82.66% 93.73% 108.86% 107.38% 110.70% 100.00%
P/NAPS 18.34 20.07 17.29 14.01 12.50 9.65 10.08 10.48%
  YoY % -8.62% 16.08% 23.41% 12.08% 29.53% -4.27% -
  Horiz. % 181.94% 199.11% 171.53% 138.99% 124.01% 95.73% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers