Highlights

[NESTLE] YoY Quarter Result on 2010-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 21-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     60.97%    YoY -     38.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,227,351 1,164,128 1,072,760 1,020,487 983,932 927,688 844,450 6.42%
  YoY % 5.43% 8.52% 5.12% 3.72% 6.06% 9.86% -
  Horiz. % 145.34% 137.86% 127.04% 120.85% 116.52% 109.86% 100.00%
PBT 243,115 206,827 191,107 170,617 130,404 124,758 93,625 17.22%
  YoY % 17.55% 8.23% 12.01% 30.84% 4.53% 33.25% -
  Horiz. % 259.67% 220.91% 204.12% 182.23% 139.28% 133.25% 100.00%
Tax -58,698 -48,747 -43,955 -31,819 -30,050 -30,413 -23,798 16.22%
  YoY % -20.41% -10.90% -38.14% -5.89% 1.19% -27.80% -
  Horiz. % 246.65% 204.84% 184.70% 133.70% 126.27% 127.80% 100.00%
NP 184,417 158,080 147,152 138,798 100,354 94,345 69,827 17.55%
  YoY % 16.66% 7.43% 6.02% 38.31% 6.37% 35.11% -
  Horiz. % 264.11% 226.39% 210.74% 198.77% 143.72% 135.11% 100.00%
NP to SH 184,417 158,080 147,152 138,798 100,354 94,345 69,827 17.55%
  YoY % 16.66% 7.43% 6.02% 38.31% 6.37% 35.11% -
  Horiz. % 264.11% 226.39% 210.74% 198.77% 143.72% 135.11% 100.00%
Tax Rate 24.14 % 23.57 % 23.00 % 18.65 % 23.04 % 24.38 % 25.42 % -0.86%
  YoY % 2.42% 2.48% 23.32% -19.05% -5.50% -4.09% -
  Horiz. % 94.96% 92.72% 90.48% 73.37% 90.64% 95.91% 100.00%
Total Cost 1,042,934 1,006,048 925,608 881,689 883,578 833,343 774,623 5.08%
  YoY % 3.67% 8.69% 4.98% -0.21% 6.03% 7.58% -
  Horiz. % 134.64% 129.88% 119.49% 113.82% 114.07% 107.58% 100.00%
Net Worth 935,655 837,164 703,514 710,521 616,805 729,338 633,085 6.72%
  YoY % 11.76% 19.00% -0.99% 15.19% -15.43% 15.20% -
  Horiz. % 147.79% 132.24% 111.12% 112.23% 97.43% 115.20% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 143,499 35,171 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 308.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 408.00% 100.00%
Div Payout % - % - % - % - % - % 152.10 % 50.37 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 201.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 301.97% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 935,655 837,164 703,514 710,521 616,805 729,338 633,085 6.72%
  YoY % 11.76% 19.00% -0.99% 15.19% -15.43% 15.20% -
  Horiz. % 147.79% 132.24% 111.12% 112.23% 97.43% 115.20% 100.00%
NOSH 234,500 234,500 234,504 234,495 234,526 234,514 234,476 0.00%
  YoY % 0.00% -0.00% 0.00% -0.01% 0.01% 0.02% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.02% 100.02% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.03 % 13.58 % 13.72 % 13.60 % 10.20 % 10.17 % 8.27 % 10.46%
  YoY % 10.68% -1.02% 0.88% 33.33% 0.29% 22.97% -
  Horiz. % 181.74% 164.21% 165.90% 164.45% 123.34% 122.97% 100.00%
ROE 19.71 % 18.88 % 20.92 % 19.53 % 16.27 % 12.94 % 11.03 % 10.15%
  YoY % 4.40% -9.75% 7.12% 20.04% 25.73% 17.32% -
  Horiz. % 178.69% 171.17% 189.66% 177.06% 147.51% 117.32% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 523.39 496.43 457.46 435.18 419.54 395.58 360.14 6.42%
  YoY % 5.43% 8.52% 5.12% 3.73% 6.06% 9.84% -
  Horiz. % 145.33% 137.84% 127.02% 120.84% 116.49% 109.84% 100.00%
EPS 78.64 67.41 62.75 59.19 42.79 40.23 29.78 17.55%
  YoY % 16.66% 7.43% 6.01% 38.33% 6.36% 35.09% -
  Horiz. % 264.07% 226.36% 210.71% 198.76% 143.69% 135.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 61.19 15.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 307.93% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 407.93% 100.00%
NAPS 3.9900 3.5700 3.0000 3.0300 2.6300 3.1100 2.7000 6.72%
  YoY % 11.76% 19.00% -0.99% 15.21% -15.43% 15.19% -
  Horiz. % 147.78% 132.22% 111.11% 112.22% 97.41% 115.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 523.39 496.43 457.47 435.18 419.59 395.60 360.11 6.42%
  YoY % 5.43% 8.52% 5.12% 3.72% 6.06% 9.86% -
  Horiz. % 145.34% 137.86% 127.04% 120.85% 116.52% 109.86% 100.00%
EPS 78.64 67.41 62.75 59.19 42.79 40.23 29.78 17.55%
  YoY % 16.66% 7.43% 6.01% 38.33% 6.36% 35.09% -
  Horiz. % 264.07% 226.36% 210.71% 198.76% 143.69% 135.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 61.19 15.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 307.93% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 407.93% 100.00%
NAPS 3.9900 3.5700 3.0001 3.0299 2.6303 3.1102 2.6997 6.72%
  YoY % 11.76% 19.00% -0.98% 15.19% -15.43% 15.21% -
  Horiz. % 147.79% 132.24% 111.13% 112.23% 97.43% 115.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 60.6800 56.0000 46.8000 34.1400 29.5000 27.7500 24.4000 -
P/RPS 11.59 11.28 10.23 7.84 7.03 7.02 6.78 9.34%
  YoY % 2.75% 10.26% 30.48% 11.52% 0.14% 3.54% -
  Horiz. % 170.94% 166.37% 150.88% 115.63% 103.69% 103.54% 100.00%
P/EPS 77.16 83.07 74.58 57.68 68.94 68.98 81.93 -0.99%
  YoY % -7.11% 11.38% 29.30% -16.33% -0.06% -15.81% -
  Horiz. % 94.18% 101.39% 91.03% 70.40% 84.15% 84.19% 100.00%
EY 1.30 1.20 1.34 1.73 1.45 1.45 1.22 1.06%
  YoY % 8.33% -10.45% -22.54% 19.31% 0.00% 18.85% -
  Horiz. % 106.56% 98.36% 109.84% 141.80% 118.85% 118.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.21 0.61 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 262.30% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 362.30% 100.00%
P/NAPS 15.21 15.69 15.60 11.27 11.22 8.92 9.04 9.05%
  YoY % -3.06% 0.58% 38.42% 0.45% 25.78% -1.33% -
  Horiz. % 168.25% 173.56% 172.57% 124.67% 124.12% 98.67% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/04/13 25/04/12 20/04/11 21/04/10 15/04/09 23/04/08 25/04/07 -
Price 61.8000 55.8600 48.0000 35.1800 29.5000 30.0000 24.7000 -
P/RPS 11.81 11.25 10.49 8.08 7.03 7.58 6.86 9.47%
  YoY % 4.98% 7.24% 29.83% 14.94% -7.26% 10.50% -
  Horiz. % 172.16% 163.99% 152.92% 117.78% 102.48% 110.50% 100.00%
P/EPS 78.58 82.86 76.49 59.44 68.94 74.57 82.94 -0.90%
  YoY % -5.17% 8.33% 28.68% -13.78% -7.55% -10.09% -
  Horiz. % 94.74% 99.90% 92.22% 71.67% 83.12% 89.91% 100.00%
EY 1.27 1.21 1.31 1.68 1.45 1.34 1.21 0.81%
  YoY % 4.96% -7.63% -22.02% 15.86% 8.21% 10.74% -
  Horiz. % 104.96% 100.00% 108.26% 138.84% 119.83% 110.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.61 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 234.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 334.43% 100.00%
P/NAPS 15.49 15.65 16.00 11.61 11.22 9.65 9.15 9.16%
  YoY % -1.02% -2.19% 37.81% 3.48% 16.27% 5.46% -
  Horiz. % 169.29% 171.04% 174.86% 126.89% 122.62% 105.46% 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