Highlights

[NESTLE] YoY TTM Result on 2010-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 28-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     8.25%    YoY -     27.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 4,749,413 4,529,472 4,137,809 4,013,058 3,766,249 3,761,116 3,347,127 6.00%
  YoY % 4.86% 9.47% 3.11% 6.55% 0.14% 12.37% -
  Horiz. % 141.90% 135.32% 123.62% 119.90% 112.52% 112.37% 100.00%
PBT 707,474 626,652 501,965 519,914 445,884 389,071 415,565 9.26%
  YoY % 12.90% 24.84% -3.45% 16.60% 14.60% -6.38% -
  Horiz. % 170.24% 150.80% 120.79% 125.11% 107.30% 93.62% 100.00%
Tax -146,749 -145,510 -110,847 -81,552 -103,036 -91,624 -105,890 5.58%
  YoY % -0.85% -31.27% -35.92% 20.85% -12.46% 13.47% -
  Horiz. % 138.59% 137.42% 104.68% 77.02% 97.30% 86.53% 100.00%
NP 560,725 481,142 391,118 438,362 342,848 297,447 309,675 10.39%
  YoY % 16.54% 23.02% -10.78% 27.86% 15.26% -3.95% -
  Horiz. % 181.07% 155.37% 126.30% 141.56% 110.71% 96.05% 100.00%
NP to SH 461,419 481,142 391,118 438,362 342,848 297,447 309,675 6.87%
  YoY % -4.10% 23.02% -10.78% 27.86% 15.26% -3.95% -
  Horiz. % 149.00% 155.37% 126.30% 141.56% 110.71% 96.05% 100.00%
Tax Rate 20.74 % 23.22 % 22.08 % 15.69 % 23.11 % 23.55 % 25.48 % -3.37%
  YoY % -10.68% 5.16% 40.73% -32.11% -1.87% -7.57% -
  Horiz. % 81.40% 91.13% 86.66% 61.58% 90.70% 92.43% 100.00%
Total Cost 4,188,688 4,048,330 3,746,691 3,574,696 3,423,401 3,463,669 3,037,452 5.50%
  YoY % 3.47% 8.05% 4.81% 4.42% -1.16% 14.03% -
  Horiz. % 137.90% 133.28% 123.35% 117.69% 112.71% 114.03% 100.00%
Net Worth 841,854 787,919 468,983 689,392 598,024 447,911 586,279 6.21%
  YoY % 6.85% 68.01% -31.97% 15.28% 33.51% -23.60% -
  Horiz. % 143.59% 134.39% 79.99% 117.59% 102.00% 76.40% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 504,175 422,087 398,665 351,743 304,881 445,562 234,494 13.59%
  YoY % 19.45% 5.87% 13.34% 15.37% -31.57% 90.01% -
  Horiz. % 215.01% 180.00% 170.01% 150.00% 130.02% 190.01% 100.00%
Div Payout % 109.27 % 87.73 % 101.93 % 80.24 % 88.93 % 149.80 % 75.72 % 6.30%
  YoY % 24.55% -13.93% 27.03% -9.77% -40.63% 97.83% -
  Horiz. % 144.31% 115.86% 134.61% 105.97% 117.45% 197.83% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 841,854 787,919 468,983 689,392 598,024 447,911 586,279 6.21%
  YoY % 6.85% 68.01% -31.97% 15.28% 33.51% -23.60% -
  Horiz. % 143.59% 134.39% 79.99% 117.59% 102.00% 76.40% 100.00%
NOSH 234,500 234,500 234,491 234,487 234,519 234,508 234,511 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.01% 0.00% -0.00% -
  Horiz. % 100.00% 100.00% 99.99% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.81 % 10.62 % 9.45 % 10.92 % 9.10 % 7.91 % 9.25 % 4.15%
  YoY % 11.21% 12.38% -13.46% 20.00% 15.04% -14.49% -
  Horiz. % 127.68% 114.81% 102.16% 118.05% 98.38% 85.51% 100.00%
ROE 54.81 % 61.06 % 83.40 % 63.59 % 57.33 % 66.41 % 52.82 % 0.62%
  YoY % -10.24% -26.79% 31.15% 10.92% -13.67% 25.73% -
  Horiz. % 103.77% 115.60% 157.89% 120.39% 108.54% 125.73% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2,025.34 1,931.54 1,764.59 1,711.42 1,605.94 1,603.83 1,427.28 6.00%
  YoY % 4.86% 9.46% 3.11% 6.57% 0.13% 12.37% -
  Horiz. % 141.90% 135.33% 123.63% 119.91% 112.52% 112.37% 100.00%
EPS 196.77 205.18 166.79 186.94 146.19 126.84 132.05 6.87%
  YoY % -4.10% 23.02% -10.78% 27.87% 15.26% -3.95% -
  Horiz. % 149.01% 155.38% 126.31% 141.57% 110.71% 96.05% 100.00%
DPS 215.00 180.00 170.00 150.00 130.00 190.00 100.00 13.59%
  YoY % 19.44% 5.88% 13.33% 15.38% -31.58% 90.00% -
  Horiz. % 215.00% 180.00% 170.00% 150.00% 130.00% 190.00% 100.00%
NAPS 3.5900 3.3600 2.0000 2.9400 2.5500 1.9100 2.5000 6.21%
  YoY % 6.85% 68.00% -31.97% 15.29% 33.51% -23.60% -
  Horiz. % 143.60% 134.40% 80.00% 117.60% 102.00% 76.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2,025.34 1,931.54 1,764.52 1,711.33 1,606.08 1,603.89 1,427.35 6.00%
  YoY % 4.86% 9.47% 3.11% 6.55% 0.14% 12.37% -
  Horiz. % 141.90% 135.32% 123.62% 119.90% 112.52% 112.37% 100.00%
EPS 196.77 205.18 166.79 186.93 146.20 126.84 132.06 6.87%
  YoY % -4.10% 23.02% -10.77% 27.86% 15.26% -3.95% -
  Horiz. % 149.00% 155.37% 126.30% 141.55% 110.71% 96.05% 100.00%
DPS 215.00 180.00 170.01 150.00 130.01 190.01 100.00 13.59%
  YoY % 19.44% 5.88% 13.34% 15.38% -31.58% 90.01% -
  Horiz. % 215.00% 180.00% 170.01% 150.00% 130.01% 190.01% 100.00%
NAPS 3.5900 3.3600 1.9999 2.9398 2.5502 1.9101 2.5001 6.21%
  YoY % 6.85% 68.01% -31.97% 15.28% 33.51% -23.60% -
  Horiz. % 143.59% 134.39% 79.99% 117.59% 102.00% 76.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 68.0000 61.5000 47.9800 42.0000 34.5000 27.2500 24.3000 -
P/RPS 3.36 3.18 2.72 2.45 2.15 1.70 1.70 12.01%
  YoY % 5.66% 16.91% 11.02% 13.95% 26.47% 0.00% -
  Horiz. % 197.65% 187.06% 160.00% 144.12% 126.47% 100.00% 100.00%
P/EPS 34.56 29.97 28.77 22.47 23.60 21.48 18.40 11.07%
  YoY % 15.32% 4.17% 28.04% -4.79% 9.87% 16.74% -
  Horiz. % 187.83% 162.88% 156.36% 122.12% 128.26% 116.74% 100.00%
EY 2.89 3.34 3.48 4.45 4.24 4.65 5.43 -9.97%
  YoY % -13.47% -4.02% -21.80% 4.95% -8.82% -14.36% -
  Horiz. % 53.22% 61.51% 64.09% 81.95% 78.08% 85.64% 100.00%
DY 3.16 2.93 3.54 3.57 3.77 6.97 4.12 -4.32%
  YoY % 7.85% -17.23% -0.84% -5.31% -45.91% 69.17% -
  Horiz. % 76.70% 71.12% 85.92% 86.65% 91.50% 169.17% 100.00%
P/NAPS 18.94 18.30 23.99 14.29 13.53 14.27 9.72 11.75%
  YoY % 3.50% -23.72% 67.88% 5.62% -5.19% 46.81% -
  Horiz. % 194.86% 188.27% 246.81% 147.02% 139.20% 146.81% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 01/11/12 04/11/11 28/10/10 29/10/09 30/10/08 25/10/07 -
Price 68.6000 69.5000 50.0000 43.6000 33.2000 27.7500 23.9000 -
P/RPS 3.39 3.60 2.83 2.55 2.07 1.73 1.67 12.51%
  YoY % -5.83% 27.21% 10.98% 23.19% 19.65% 3.59% -
  Horiz. % 202.99% 215.57% 169.46% 152.69% 123.95% 103.59% 100.00%
P/EPS 34.86 33.87 29.98 23.32 22.71 21.88 18.10 11.53%
  YoY % 2.92% 12.98% 28.56% 2.69% 3.79% 20.88% -
  Horiz. % 192.60% 187.13% 165.64% 128.84% 125.47% 120.88% 100.00%
EY 2.87 2.95 3.34 4.29 4.40 4.57 5.53 -10.35%
  YoY % -2.71% -11.68% -22.14% -2.50% -3.72% -17.36% -
  Horiz. % 51.90% 53.35% 60.40% 77.58% 79.57% 82.64% 100.00%
DY 3.13 2.59 3.40 3.44 3.92 6.85 4.18 -4.70%
  YoY % 20.85% -23.82% -1.16% -12.24% -42.77% 63.88% -
  Horiz. % 74.88% 61.96% 81.34% 82.30% 93.78% 163.88% 100.00%
P/NAPS 19.11 20.68 25.00 14.83 13.02 14.53 9.56 12.22%
  YoY % -7.59% -17.28% 68.58% 13.90% -10.39% 51.99% -
  Horiz. % 199.90% 216.32% 261.51% 155.13% 136.19% 151.99% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers