Highlights

[NESTLE] YoY TTM Result on 2012-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 01-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     4.56%    YoY -     23.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,747,777 4,838,482 4,749,413 4,529,472 4,137,809 4,013,058 3,766,249 3.93%
  YoY % -1.87% 1.88% 4.86% 9.47% 3.11% 6.55% -
  Horiz. % 126.06% 128.47% 126.10% 120.26% 109.87% 106.55% 100.00%
PBT 726,529 708,134 707,474 626,652 501,965 519,914 445,884 8.47%
  YoY % 2.60% 0.09% 12.90% 24.84% -3.45% 16.60% -
  Horiz. % 162.94% 158.82% 158.67% 140.54% 112.58% 116.60% 100.00%
Tax -137,283 -155,599 -146,749 -145,510 -110,847 -81,552 -103,036 4.90%
  YoY % 11.77% -6.03% -0.85% -31.27% -35.92% 20.85% -
  Horiz. % 133.24% 151.01% 142.42% 141.22% 107.58% 79.15% 100.00%
NP 589,246 552,535 560,725 481,142 391,118 438,362 342,848 9.44%
  YoY % 6.64% -1.46% 16.54% 23.02% -10.78% 27.86% -
  Horiz. % 171.87% 161.16% 163.55% 140.34% 114.08% 127.86% 100.00%
NP to SH 589,246 552,535 461,419 481,142 391,118 438,362 342,848 9.44%
  YoY % 6.64% 19.75% -4.10% 23.02% -10.78% 27.86% -
  Horiz. % 171.87% 161.16% 134.58% 140.34% 114.08% 127.86% 100.00%
Tax Rate 18.90 % 21.97 % 20.74 % 23.22 % 22.08 % 15.69 % 23.11 % -3.29%
  YoY % -13.97% 5.93% -10.68% 5.16% 40.73% -32.11% -
  Horiz. % 81.78% 95.07% 89.74% 100.48% 95.54% 67.89% 100.00%
Total Cost 4,158,531 4,285,947 4,188,688 4,048,330 3,746,691 3,574,696 3,423,401 3.29%
  YoY % -2.97% 2.32% 3.47% 8.05% 4.81% 4.42% -
  Horiz. % 121.47% 125.20% 122.35% 118.25% 109.44% 104.42% 100.00%
Net Worth 809,025 719,914 841,854 787,919 468,983 689,392 598,024 5.16%
  YoY % 12.38% -14.48% 6.85% 68.01% -31.97% 15.28% -
  Horiz. % 135.28% 120.38% 140.77% 131.75% 78.42% 115.28% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 715,225 551,075 504,175 422,087 398,665 351,743 304,881 15.26%
  YoY % 29.79% 9.30% 19.45% 5.87% 13.34% 15.37% -
  Horiz. % 234.59% 180.75% 165.37% 138.44% 130.76% 115.37% 100.00%
Div Payout % 121.38 % 99.74 % 109.27 % 87.73 % 101.93 % 80.24 % 88.93 % 5.32%
  YoY % 21.70% -8.72% 24.55% -13.93% 27.03% -9.77% -
  Horiz. % 136.49% 112.16% 122.87% 98.65% 114.62% 90.23% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 809,025 719,914 841,854 787,919 468,983 689,392 598,024 5.16%
  YoY % 12.38% -14.48% 6.85% 68.01% -31.97% 15.28% -
  Horiz. % 135.28% 120.38% 140.77% 131.75% 78.42% 115.28% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,491 234,487 234,519 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.41 % 11.42 % 11.81 % 10.62 % 9.45 % 10.92 % 9.10 % 5.30%
  YoY % 8.67% -3.30% 11.21% 12.38% -13.46% 20.00% -
  Horiz. % 136.37% 125.49% 129.78% 116.70% 103.85% 120.00% 100.00%
ROE 72.83 % 76.75 % 54.81 % 61.06 % 83.40 % 63.59 % 57.33 % 4.07%
  YoY % -5.11% 40.03% -10.24% -26.79% 31.15% 10.92% -
  Horiz. % 127.04% 133.87% 95.60% 106.51% 145.47% 110.92% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2,024.64 2,063.32 2,025.34 1,931.54 1,764.59 1,711.42 1,605.94 3.94%
  YoY % -1.87% 1.88% 4.86% 9.46% 3.11% 6.57% -
  Horiz. % 126.07% 128.48% 126.12% 120.27% 109.88% 106.57% 100.00%
EPS 251.28 235.62 196.77 205.18 166.79 186.94 146.19 9.44%
  YoY % 6.65% 19.74% -4.10% 23.02% -10.78% 27.87% -
  Horiz. % 171.89% 161.17% 134.60% 140.35% 114.09% 127.87% 100.00%
DPS 305.00 235.00 215.00 180.00 170.00 150.00 130.00 15.27%
  YoY % 29.79% 9.30% 19.44% 5.88% 13.33% 15.38% -
  Horiz. % 234.62% 180.77% 165.38% 138.46% 130.77% 115.38% 100.00%
NAPS 3.4500 3.0700 3.5900 3.3600 2.0000 2.9400 2.5500 5.16%
  YoY % 12.38% -14.48% 6.85% 68.00% -31.97% 15.29% -
  Horiz. % 135.29% 120.39% 140.78% 131.76% 78.43% 115.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2,024.64 2,063.32 2,025.34 1,931.54 1,764.52 1,711.33 1,606.08 3.93%
  YoY % -1.87% 1.88% 4.86% 9.47% 3.11% 6.55% -
  Horiz. % 126.06% 128.47% 126.10% 120.26% 109.87% 106.55% 100.00%
EPS 251.28 235.62 196.77 205.18 166.79 186.93 146.20 9.44%
  YoY % 6.65% 19.74% -4.10% 23.02% -10.77% 27.86% -
  Horiz. % 171.87% 161.16% 134.59% 140.34% 114.08% 127.86% 100.00%
DPS 305.00 235.00 215.00 180.00 170.01 150.00 130.01 15.26%
  YoY % 29.79% 9.30% 19.44% 5.88% 13.34% 15.38% -
  Horiz. % 234.60% 180.76% 165.37% 138.45% 130.77% 115.38% 100.00%
NAPS 3.4500 3.0700 3.5900 3.3600 1.9999 2.9398 2.5502 5.16%
  YoY % 12.38% -14.48% 6.85% 68.01% -31.97% 15.28% -
  Horiz. % 135.28% 120.38% 140.77% 131.75% 78.42% 115.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 72.1000 66.4000 68.0000 61.5000 47.9800 42.0000 34.5000 -
P/RPS 3.56 3.22 3.36 3.18 2.72 2.45 2.15 8.76%
  YoY % 10.56% -4.17% 5.66% 16.91% 11.02% 13.95% -
  Horiz. % 165.58% 149.77% 156.28% 147.91% 126.51% 113.95% 100.00%
P/EPS 28.69 28.18 34.56 29.97 28.77 22.47 23.60 3.31%
  YoY % 1.81% -18.46% 15.32% 4.17% 28.04% -4.79% -
  Horiz. % 121.57% 119.41% 146.44% 126.99% 121.91% 95.21% 100.00%
EY 3.49 3.55 2.89 3.34 3.48 4.45 4.24 -3.19%
  YoY % -1.69% 22.84% -13.47% -4.02% -21.80% 4.95% -
  Horiz. % 82.31% 83.73% 68.16% 78.77% 82.08% 104.95% 100.00%
DY 4.23 3.54 3.16 2.93 3.54 3.57 3.77 1.94%
  YoY % 19.49% 12.03% 7.85% -17.23% -0.84% -5.31% -
  Horiz. % 112.20% 93.90% 83.82% 77.72% 93.90% 94.69% 100.00%
P/NAPS 20.90 21.63 18.94 18.30 23.99 14.29 13.53 7.51%
  YoY % -3.37% 14.20% 3.50% -23.72% 67.88% 5.62% -
  Horiz. % 154.47% 159.87% 139.99% 135.25% 177.31% 105.62% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 22/10/15 27/10/14 12/11/13 01/11/12 04/11/11 28/10/10 29/10/09 -
Price 72.0000 68.0000 68.6000 69.5000 50.0000 43.6000 33.2000 -
P/RPS 3.56 3.30 3.39 3.60 2.83 2.55 2.07 9.45%
  YoY % 7.88% -2.65% -5.83% 27.21% 10.98% 23.19% -
  Horiz. % 171.98% 159.42% 163.77% 173.91% 136.71% 123.19% 100.00%
P/EPS 28.65 28.86 34.86 33.87 29.98 23.32 22.71 3.95%
  YoY % -0.73% -17.21% 2.92% 12.98% 28.56% 2.69% -
  Horiz. % 126.16% 127.08% 153.50% 149.14% 132.01% 102.69% 100.00%
EY 3.49 3.47 2.87 2.95 3.34 4.29 4.40 -3.79%
  YoY % 0.58% 20.91% -2.71% -11.68% -22.14% -2.50% -
  Horiz. % 79.32% 78.86% 65.23% 67.05% 75.91% 97.50% 100.00%
DY 4.24 3.46 3.13 2.59 3.40 3.44 3.92 1.32%
  YoY % 22.54% 10.54% 20.85% -23.82% -1.16% -12.24% -
  Horiz. % 108.16% 88.27% 79.85% 66.07% 86.73% 87.76% 100.00%
P/NAPS 20.87 22.15 19.11 20.68 25.00 14.83 13.02 8.18%
  YoY % -5.78% 15.91% -7.59% -17.28% 68.58% 13.90% -
  Horiz. % 160.29% 170.12% 146.77% 158.83% 192.01% 113.90% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS