Highlights

[NESTLE] YoY TTM 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 -     2.61%    YoY -     3.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,556,443 4,246,744 4,026,319 3,744,233 3,877,068 3,416,028 3,275,541 5.65%
  YoY % 7.29% 5.47% 7.53% -3.43% 13.50% 4.29% -
  Horiz. % 139.11% 129.65% 122.92% 114.31% 118.36% 104.29% 100.00%
PBT 637,669 558,808 465,743 440,261 441,352 395,298 363,284 9.82%
  YoY % 14.11% 19.98% 5.79% -0.25% 11.65% 8.81% -
  Horiz. % 175.53% 153.82% 128.20% 121.19% 121.49% 108.81% 100.00%
Tax -132,316 -131,681 -74,346 -88,468 -100,466 -103,256 -99,065 4.94%
  YoY % -0.48% -77.12% 15.96% 11.94% 2.70% -4.23% -
  Horiz. % 133.56% 132.92% 75.05% 89.30% 101.41% 104.23% 100.00%
NP 505,353 427,127 391,397 351,793 340,886 292,042 264,219 11.40%
  YoY % 18.31% 9.13% 11.26% 3.20% 16.72% 10.53% -
  Horiz. % 191.26% 161.66% 148.13% 133.14% 129.02% 110.53% 100.00%
NP to SH 406,047 427,127 391,397 351,793 340,886 292,042 264,219 7.42%
  YoY % -4.94% 9.13% 11.26% 3.20% 16.72% 10.53% -
  Horiz. % 153.68% 161.66% 148.13% 133.14% 129.02% 110.53% 100.00%
Tax Rate 20.75 % 23.56 % 15.96 % 20.09 % 22.76 % 26.12 % 27.27 % -4.45%
  YoY % -11.93% 47.62% -20.56% -11.73% -12.86% -4.22% -
  Horiz. % 76.09% 86.40% 58.53% 73.67% 83.46% 95.78% 100.00%
Total Cost 4,051,090 3,819,617 3,634,922 3,392,440 3,536,182 3,123,986 3,011,322 5.06%
  YoY % 6.06% 5.08% 7.15% -4.06% 13.19% 3.74% -
  Horiz. % 134.53% 126.84% 120.71% 112.66% 117.43% 103.74% 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 492,450 422,077 386,948 351,749 448,371 266,886 234,504 13.15%
  YoY % 16.67% 9.08% 10.01% -21.55% 68.00% 13.81% -
  Horiz. % 210.00% 179.99% 165.01% 150.00% 191.20% 113.81% 100.00%
Div Payout % 121.28 % 98.82 % 98.86 % 99.99 % 131.53 % 91.39 % 88.75 % 5.34%
  YoY % 22.73% -0.04% -1.13% -23.98% 43.92% 2.97% -
  Horiz. % 136.65% 111.35% 111.39% 112.66% 148.20% 102.97% 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 11.09 % 10.06 % 9.72 % 9.40 % 8.79 % 8.55 % 8.07 % 5.44%
  YoY % 10.24% 3.50% 3.40% 6.94% 2.81% 5.95% -
  Horiz. % 137.42% 124.66% 120.45% 116.48% 108.92% 105.95% 100.00%
ROE 54.11 % 65.52 % 63.70 % 61.99 % 66.07 % 45.78 % 47.34 % 2.25%
  YoY % -17.41% 2.86% 2.76% -6.18% 44.32% -3.30% -
  Horiz. % 114.30% 138.40% 134.56% 130.95% 139.56% 96.70% 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 1,943.05 1,811.06 1,716.82 1,596.72 1,653.09 1,456.66 1,396.81 5.65%
  YoY % 7.29% 5.49% 7.52% -3.41% 13.48% 4.28% -
  Horiz. % 139.11% 129.66% 122.91% 114.31% 118.35% 104.28% 100.00%
EPS 173.15 182.15 166.89 150.02 145.35 124.53 112.67 7.42%
  YoY % -4.94% 9.14% 11.25% 3.21% 16.72% 10.53% -
  Horiz. % 153.68% 161.67% 148.12% 133.15% 129.01% 110.53% 100.00%
DPS 210.00 180.00 165.00 150.00 191.19 113.81 100.00 13.15%
  YoY % 16.67% 9.09% 10.00% -21.54% 67.99% 13.81% -
  Horiz. % 210.00% 180.00% 165.00% 150.00% 191.19% 113.81% 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 1,943.05 1,810.98 1,716.98 1,596.69 1,653.33 1,456.73 1,396.82 5.65%
  YoY % 7.29% 5.47% 7.53% -3.43% 13.50% 4.29% -
  Horiz. % 139.11% 129.65% 122.92% 114.31% 118.36% 104.29% 100.00%
EPS 173.15 182.14 166.91 150.02 145.37 124.54 112.67 7.42%
  YoY % -4.94% 9.12% 11.26% 3.20% 16.73% 10.54% -
  Horiz. % 153.68% 161.66% 148.14% 133.15% 129.02% 110.54% 100.00%
DPS 210.00 179.99 165.01 150.00 191.20 113.81 100.00 13.15%
  YoY % 16.67% 9.08% 10.01% -21.55% 68.00% 13.81% -
  Horiz. % 210.00% 179.99% 165.01% 150.00% 191.20% 113.81% 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 3.23 3.10 2.52 2.07 1.63 1.80 1.78 10.43%
  YoY % 4.19% 23.02% 21.74% 26.99% -9.44% 1.12% -
  Horiz. % 181.46% 174.16% 141.57% 116.29% 91.57% 101.12% 100.00%
P/EPS 36.29 30.85 25.97 22.06 18.58 21.08 22.01 8.68%
  YoY % 17.63% 18.79% 17.72% 18.73% -11.86% -4.23% -
  Horiz. % 164.88% 140.16% 117.99% 100.23% 84.42% 95.77% 100.00%
EY 2.76 3.24 3.85 4.53 5.38 4.74 4.54 -7.95%
  YoY % -14.81% -15.84% -15.01% -15.80% 13.50% 4.41% -
  Horiz. % 60.79% 71.37% 84.80% 99.78% 118.50% 104.41% 100.00%
DY 3.34 3.20 3.81 4.53 7.08 4.34 4.03 -3.08%
  YoY % 4.37% -16.01% -15.89% -36.02% 63.13% 7.69% -
  Horiz. % 82.88% 79.40% 94.54% 112.41% 175.68% 107.69% 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 3.02 3.08 2.64 2.12 1.66 1.80 1.72 9.83%
  YoY % -1.95% 16.67% 24.53% 27.71% -7.78% 4.65% -
  Horiz. % 175.58% 179.07% 153.49% 123.26% 96.51% 104.65% 100.00%
P/EPS 33.90 30.63 27.14 22.60 18.92 21.08 21.30 8.05%
  YoY % 10.68% 12.86% 20.09% 19.45% -10.25% -1.03% -
  Horiz. % 159.15% 143.80% 127.42% 106.10% 88.83% 98.97% 100.00%
EY 2.95 3.26 3.68 4.43 5.29 4.74 4.69 -7.43%
  YoY % -9.51% -11.41% -16.93% -16.26% 11.60% 1.07% -
  Horiz. % 62.90% 69.51% 78.46% 94.46% 112.79% 101.07% 100.00%
DY 3.58 3.23 3.64 4.42 6.95 4.34 4.17 -2.51%
  YoY % 10.84% -11.26% -17.65% -36.40% 60.14% 4.08% -
  Horiz. % 85.85% 77.46% 87.29% 106.00% 166.67% 104.08% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers