Highlights

[NESTLE] YoY Quarter Result on 2012-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -21.85%    YoY -     32.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,198,942 1,108,762 1,138,311 1,099,799 1,072,828 963,893 950,632 3.94%
  YoY % 8.13% -2.60% 3.50% 2.51% 11.30% 1.39% -
  Horiz. % 126.12% 116.63% 119.74% 115.69% 112.85% 101.39% 100.00%
PBT 118,677 117,496 124,444 112,864 101,847 45,004 99,175 3.04%
  YoY % 1.01% -5.58% 10.26% 10.82% 126.31% -54.62% -
  Horiz. % 119.66% 118.47% 125.48% 113.80% 102.69% 45.38% 100.00%
Tax -18,888 -19,192 -23,989 -13,385 -26,579 -5,745 -12,951 6.49%
  YoY % 1.58% 20.00% -79.22% 49.64% -362.65% 55.64% -
  Horiz. % 145.84% 148.19% 185.23% 103.35% 205.23% 44.36% 100.00%
NP 99,789 98,304 100,455 99,479 75,268 39,259 86,224 2.46%
  YoY % 1.51% -2.14% 0.98% 32.17% 91.72% -54.47% -
  Horiz. % 115.73% 114.01% 116.50% 115.37% 87.29% 45.53% 100.00%
NP to SH 99,789 98,304 57 99,479 75,268 39,259 86,224 2.46%
  YoY % 1.51% 172,363.16% -99.94% 32.17% 91.72% -54.47% -
  Horiz. % 115.73% 114.01% 0.07% 115.37% 87.29% 45.53% 100.00%
Tax Rate 15.92 % 16.33 % 19.28 % 11.86 % 26.10 % 12.77 % 13.06 % 3.35%
  YoY % -2.51% -15.30% 62.56% -54.56% 104.39% -2.22% -
  Horiz. % 121.90% 125.04% 147.63% 90.81% 199.85% 97.78% 100.00%
Total Cost 1,099,153 1,010,458 1,037,856 1,000,320 997,560 924,634 864,408 4.08%
  YoY % 8.78% -2.64% 3.75% 0.28% 7.89% 6.97% -
  Horiz. % 127.16% 116.90% 120.07% 115.72% 115.40% 106.97% 100.00%
Net Worth 708,189 776,194 816,060 750,400 651,881 614,447 567,479 3.76%
  YoY % -8.76% -4.89% 8.75% 15.11% 6.09% 8.28% -
  Horiz. % 124.80% 136.78% 143.80% 132.23% 114.87% 108.28% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 304,850 410,375 410,375 363,475 293,112 269,700 234,495 4.47%
  YoY % -25.71% 0.00% 12.90% 24.01% 8.68% 15.01% -
  Horiz. % 130.00% 175.00% 175.00% 155.00% 125.00% 115.01% 100.00%
Div Payout % 305.49 % 417.46 % 719,956.12 % 365.38 % 389.42 % 686.98 % 271.96 % 1.96%
  YoY % -26.82% -99.94% 196,943.11% -6.17% -43.31% 152.60% -
  Horiz. % 112.33% 153.50% 264,728.69% 134.35% 143.19% 252.60% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 708,189 776,194 816,060 750,400 651,881 614,447 567,479 3.76%
  YoY % -8.76% -4.89% 8.75% 15.11% 6.09% 8.28% -
  Horiz. % 124.80% 136.78% 143.80% 132.23% 114.87% 108.28% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,489 234,522 234,495 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.01% 0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.32 % 8.87 % 8.82 % 9.05 % 7.02 % 4.07 % 9.07 % -1.43%
  YoY % -6.20% 0.57% -2.54% 28.92% 72.48% -55.13% -
  Horiz. % 91.73% 97.79% 97.24% 99.78% 77.40% 44.87% 100.00%
ROE 14.09 % 12.66 % 0.01 % 13.26 % 11.55 % 6.39 % 15.19 % -1.24%
  YoY % 11.30% 126,500.00% -99.92% 14.81% 80.75% -57.93% -
  Horiz. % 92.76% 83.34% 0.07% 87.29% 76.04% 42.07% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 511.28 472.82 485.42 469.00 457.52 411.00 405.39 3.94%
  YoY % 8.13% -2.60% 3.50% 2.51% 11.32% 1.38% -
  Horiz. % 126.12% 116.63% 119.74% 115.69% 112.86% 101.38% 100.00%
EPS 42.55 41.92 42.84 42.42 32.09 16.74 36.77 2.46%
  YoY % 1.50% -2.15% 0.99% 32.19% 91.70% -54.47% -
  Horiz. % 115.72% 114.01% 116.51% 115.37% 87.27% 45.53% 100.00%
DPS 130.00 175.00 175.00 155.00 125.00 115.00 100.00 4.47%
  YoY % -25.71% 0.00% 12.90% 24.00% 8.70% 15.00% -
  Horiz. % 130.00% 175.00% 175.00% 155.00% 125.00% 115.00% 100.00%
NAPS 3.0200 3.3100 3.4800 3.2000 2.7800 2.6200 2.4200 3.76%
  YoY % -8.76% -4.89% 8.75% 15.11% 6.11% 8.26% -
  Horiz. % 124.79% 136.78% 143.80% 132.23% 114.88% 108.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 511.28 472.82 485.42 469.00 457.50 411.04 405.39 3.94%
  YoY % 8.13% -2.60% 3.50% 2.51% 11.30% 1.39% -
  Horiz. % 126.12% 116.63% 119.74% 115.69% 112.85% 101.39% 100.00%
EPS 42.55 41.92 42.84 42.42 32.10 16.74 36.77 2.46%
  YoY % 1.50% -2.15% 0.99% 32.15% 91.76% -54.47% -
  Horiz. % 115.72% 114.01% 116.51% 115.37% 87.30% 45.53% 100.00%
DPS 130.00 175.00 175.00 155.00 124.99 115.01 100.00 4.47%
  YoY % -25.71% 0.00% 12.90% 24.01% 8.68% 15.01% -
  Horiz. % 130.00% 175.00% 175.00% 155.00% 124.99% 115.01% 100.00%
NAPS 3.0200 3.3100 3.4800 3.2000 2.7799 2.6202 2.4200 3.76%
  YoY % -8.76% -4.89% 8.75% 15.11% 6.09% 8.27% -
  Horiz. % 124.79% 136.78% 143.80% 132.23% 114.87% 108.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 73.4000 68.5000 68.0000 62.8400 56.2000 43.3400 33.1000 -
P/RPS 14.36 14.49 14.01 13.40 12.28 10.54 8.16 9.87%
  YoY % -0.90% 3.43% 4.55% 9.12% 16.51% 29.17% -
  Horiz. % 175.98% 177.57% 171.69% 164.22% 150.49% 129.17% 100.00%
P/EPS 172.49 163.40 279,754.41 148.13 175.09 258.90 90.02 11.44%
  YoY % 5.56% -99.94% 188,757.36% -15.40% -32.37% 187.60% -
  Horiz. % 191.61% 181.52% 310,769.19% 164.55% 194.50% 287.60% 100.00%
EY 0.58 0.61 0.00 0.68 0.57 0.39 1.11 -10.25%
  YoY % -4.92% 0.00% 0.00% 19.30% 46.15% -64.86% -
  Horiz. % 52.25% 54.95% 0.00% 61.26% 51.35% 35.14% 100.00%
DY 1.77 2.55 2.57 2.47 2.22 2.65 3.02 -8.52%
  YoY % -30.59% -0.78% 4.05% 11.26% -16.23% -12.25% -
  Horiz. % 58.61% 84.44% 85.10% 81.79% 73.51% 87.75% 100.00%
P/NAPS 24.30 20.69 19.54 19.64 20.22 16.54 13.68 10.04%
  YoY % 17.45% 5.89% -0.51% -2.87% 22.25% 20.91% -
  Horiz. % 177.63% 151.24% 142.84% 143.57% 147.81% 120.91% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 23/02/15 24/02/14 21/02/13 23/02/12 24/02/11 25/02/10 -
Price 74.5600 73.8000 66.0000 58.7000 55.8000 45.3000 33.9000 -
P/RPS 14.58 15.61 13.60 12.52 12.20 11.02 8.36 9.71%
  YoY % -6.60% 14.78% 8.63% 2.62% 10.71% 31.82% -
  Horiz. % 174.40% 186.72% 162.68% 149.76% 145.93% 131.82% 100.00%
P/EPS 175.21 176.05 271,526.31 138.37 173.84 270.61 92.19 11.29%
  YoY % -0.48% -99.94% 196,132.06% -20.40% -35.76% 193.54% -
  Horiz. % 190.05% 190.96% 294,529.03% 150.09% 188.57% 293.54% 100.00%
EY 0.57 0.57 0.00 0.72 0.58 0.37 1.08 -10.10%
  YoY % 0.00% 0.00% 0.00% 24.14% 56.76% -65.74% -
  Horiz. % 52.78% 52.78% 0.00% 66.67% 53.70% 34.26% 100.00%
DY 1.74 2.37 2.65 2.64 2.24 2.54 2.95 -8.42%
  YoY % -26.58% -10.57% 0.38% 17.86% -11.81% -13.90% -
  Horiz. % 58.98% 80.34% 89.83% 89.49% 75.93% 86.10% 100.00%
P/NAPS 24.69 22.30 18.97 18.34 20.07 17.29 14.01 9.90%
  YoY % 10.72% 17.55% 3.44% -8.62% 16.08% 23.41% -
  Horiz. % 176.23% 159.17% 135.40% 130.91% 143.25% 123.41% 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.
 


 

259  184  567  1286 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 HSI-C7K 0.34+0.005 
 HSI-H8F 0.395-0.025 
 ISTONE 0.205-0.02 
 IFCAMSC 0.535+0.005 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
8. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
Partners & Brokers