Highlights

[NESTLE] YoY TTM Result on 2010-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -10.71%    YoY -     11.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 4,787,925 4,556,443 4,246,744 4,026,319 3,744,233 3,877,068 3,416,028 5.78%
  YoY % 5.08% 7.29% 5.47% 7.53% -3.43% 13.50% -
  Horiz. % 140.16% 133.38% 124.32% 117.87% 109.61% 113.50% 100.00%
PBT 719,054 637,669 558,808 465,743 440,261 441,352 395,298 10.48%
  YoY % 12.76% 14.11% 19.98% 5.79% -0.25% 11.65% -
  Horiz. % 181.90% 161.31% 141.36% 117.82% 111.37% 111.65% 100.00%
Tax -157,353 -132,316 -131,681 -74,346 -88,468 -100,466 -103,256 7.27%
  YoY % -18.92% -0.48% -77.12% 15.96% 11.94% 2.70% -
  Horiz. % 152.39% 128.14% 127.53% 72.00% 85.68% 97.30% 100.00%
NP 561,701 505,353 427,127 391,397 351,793 340,886 292,042 11.51%
  YoY % 11.15% 18.31% 9.13% 11.26% 3.20% 16.72% -
  Horiz. % 192.34% 173.04% 146.26% 134.02% 120.46% 116.72% 100.00%
NP to SH 561,701 406,047 427,127 391,397 351,793 340,886 292,042 11.51%
  YoY % 38.33% -4.94% 9.13% 11.26% 3.20% 16.72% -
  Horiz. % 192.34% 139.04% 146.26% 134.02% 120.46% 116.72% 100.00%
Tax Rate 21.88 % 20.75 % 23.56 % 15.96 % 20.09 % 22.76 % 26.12 % -2.91%
  YoY % 5.45% -11.93% 47.62% -20.56% -11.73% -12.86% -
  Horiz. % 83.77% 79.44% 90.20% 61.10% 76.91% 87.14% 100.00%
Total Cost 4,226,224 4,051,090 3,819,617 3,634,922 3,392,440 3,536,182 3,123,986 5.16%
  YoY % 4.32% 6.06% 5.08% 7.15% -4.06% 13.19% -
  Horiz. % 135.28% 129.68% 122.27% 116.36% 108.59% 113.19% 100.00%
Net Worth 816,060 750,400 651,881 614,447 567,479 515,975 637,871 4.19%
  YoY % 8.75% 15.11% 6.09% 8.28% 9.98% -19.11% -
  Horiz. % 127.93% 117.64% 102.20% 96.33% 88.96% 80.89% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 551,075 492,450 422,077 386,948 351,749 448,371 266,886 12.83%
  YoY % 11.90% 16.67% 9.08% 10.01% -21.55% 68.00% -
  Horiz. % 206.48% 184.52% 158.15% 144.99% 131.80% 168.00% 100.00%
Div Payout % 98.11 % 121.28 % 98.82 % 98.86 % 99.99 % 131.53 % 91.39 % 1.19%
  YoY % -19.10% 22.73% -0.04% -1.13% -23.98% 43.92% -
  Horiz. % 107.35% 132.71% 108.13% 108.17% 109.41% 143.92% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 816,060 750,400 651,881 614,447 567,479 515,975 637,871 4.19%
  YoY % 8.75% 15.11% 6.09% 8.28% 9.98% -19.11% -
  Horiz. % 127.93% 117.64% 102.20% 96.33% 88.96% 80.89% 100.00%
NOSH 234,500 234,500 234,489 234,522 234,495 234,534 234,511 -0.00%
  YoY % 0.00% 0.00% -0.01% 0.01% -0.02% 0.01% -
  Horiz. % 100.00% 100.00% 99.99% 100.00% 99.99% 100.01% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.73 % 11.09 % 10.06 % 9.72 % 9.40 % 8.79 % 8.55 % 5.41%
  YoY % 5.77% 10.24% 3.50% 3.40% 6.94% 2.81% -
  Horiz. % 137.19% 129.71% 117.66% 113.68% 109.94% 102.81% 100.00%
ROE 68.83 % 54.11 % 65.52 % 63.70 % 61.99 % 66.07 % 45.78 % 7.03%
  YoY % 27.20% -17.41% 2.86% 2.76% -6.18% 44.32% -
  Horiz. % 150.35% 118.20% 143.12% 139.14% 135.41% 144.32% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,041.76 1,943.05 1,811.06 1,716.82 1,596.72 1,653.09 1,456.66 5.78%
  YoY % 5.08% 7.29% 5.49% 7.52% -3.41% 13.48% -
  Horiz. % 140.17% 133.39% 124.33% 117.86% 109.62% 113.48% 100.00%
EPS 239.53 173.15 182.15 166.89 150.02 145.35 124.53 11.51%
  YoY % 38.34% -4.94% 9.14% 11.25% 3.21% 16.72% -
  Horiz. % 192.35% 139.04% 146.27% 134.02% 120.47% 116.72% 100.00%
DPS 235.00 210.00 180.00 165.00 150.00 191.19 113.81 12.83%
  YoY % 11.90% 16.67% 9.09% 10.00% -21.54% 67.99% -
  Horiz. % 206.48% 184.52% 158.16% 144.98% 131.80% 167.99% 100.00%
NAPS 3.4800 3.2000 2.7800 2.6200 2.4200 2.2000 2.7200 4.19%
  YoY % 8.75% 15.11% 6.11% 8.26% 10.00% -19.12% -
  Horiz. % 127.94% 117.65% 102.21% 96.32% 88.97% 80.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,041.76 1,943.05 1,810.98 1,716.98 1,596.69 1,653.33 1,456.73 5.78%
  YoY % 5.08% 7.29% 5.47% 7.53% -3.43% 13.50% -
  Horiz. % 140.16% 133.38% 124.32% 117.87% 109.61% 113.50% 100.00%
EPS 239.53 173.15 182.14 166.91 150.02 145.37 124.54 11.51%
  YoY % 38.34% -4.94% 9.12% 11.26% 3.20% 16.73% -
  Horiz. % 192.33% 139.03% 146.25% 134.02% 120.46% 116.73% 100.00%
DPS 235.00 210.00 179.99 165.01 150.00 191.20 113.81 12.83%
  YoY % 11.90% 16.67% 9.08% 10.01% -21.55% 68.00% -
  Horiz. % 206.48% 184.52% 158.15% 144.99% 131.80% 168.00% 100.00%
NAPS 3.4800 3.2000 2.7799 2.6202 2.4200 2.2003 2.7201 4.19%
  YoY % 8.75% 15.11% 6.09% 8.27% 9.99% -19.11% -
  Horiz. % 127.94% 117.64% 102.20% 96.33% 88.97% 80.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 68.0000 62.8400 56.2000 43.3400 33.1000 27.0000 26.2500 -
P/RPS 3.33 3.23 3.10 2.52 2.07 1.63 1.80 10.79%
  YoY % 3.10% 4.19% 23.02% 21.74% 26.99% -9.44% -
  Horiz. % 185.00% 179.44% 172.22% 140.00% 115.00% 90.56% 100.00%
P/EPS 28.39 36.29 30.85 25.97 22.06 18.58 21.08 5.08%
  YoY % -21.77% 17.63% 18.79% 17.72% 18.73% -11.86% -
  Horiz. % 134.68% 172.15% 146.35% 123.20% 104.65% 88.14% 100.00%
EY 3.52 2.76 3.24 3.85 4.53 5.38 4.74 -4.83%
  YoY % 27.54% -14.81% -15.84% -15.01% -15.80% 13.50% -
  Horiz. % 74.26% 58.23% 68.35% 81.22% 95.57% 113.50% 100.00%
DY 3.46 3.34 3.20 3.81 4.53 7.08 4.34 -3.70%
  YoY % 3.59% 4.37% -16.01% -15.89% -36.02% 63.13% -
  Horiz. % 79.72% 76.96% 73.73% 87.79% 104.38% 163.13% 100.00%
P/NAPS 19.54 19.64 20.22 16.54 13.68 12.27 9.65 12.47%
  YoY % -0.51% -2.87% 22.25% 20.91% 11.49% 27.15% -
  Horiz. % 202.49% 203.52% 209.53% 171.40% 141.76% 127.15% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 21/02/13 23/02/12 24/02/11 25/02/10 26/02/09 28/02/08 -
Price 66.0000 58.7000 55.8000 45.3000 33.9000 27.5000 26.2500 -
P/RPS 3.23 3.02 3.08 2.64 2.12 1.66 1.80 10.23%
  YoY % 6.95% -1.95% 16.67% 24.53% 27.71% -7.78% -
  Horiz. % 179.44% 167.78% 171.11% 146.67% 117.78% 92.22% 100.00%
P/EPS 27.55 33.90 30.63 27.14 22.60 18.92 21.08 4.56%
  YoY % -18.73% 10.68% 12.86% 20.09% 19.45% -10.25% -
  Horiz. % 130.69% 160.82% 145.30% 128.75% 107.21% 89.75% 100.00%
EY 3.63 2.95 3.26 3.68 4.43 5.29 4.74 -4.35%
  YoY % 23.05% -9.51% -11.41% -16.93% -16.26% 11.60% -
  Horiz. % 76.58% 62.24% 68.78% 77.64% 93.46% 111.60% 100.00%
DY 3.56 3.58 3.23 3.64 4.42 6.95 4.34 -3.25%
  YoY % -0.56% 10.84% -11.26% -17.65% -36.40% 60.14% -
  Horiz. % 82.03% 82.49% 74.42% 83.87% 101.84% 160.14% 100.00%
P/NAPS 18.97 18.34 20.07 17.29 14.01 12.50 9.65 11.91%
  YoY % 3.44% -8.62% 16.08% 23.41% 12.08% 29.53% -
  Horiz. % 196.58% 190.05% 207.98% 179.17% 145.18% 129.53% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers