Highlights

[NESTLE] YoY TTM Result on 2011-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     9.21%    YoY -     9.13%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 4,808,933 4,787,925 4,556,443 4,246,744 4,026,319 3,744,233 3,877,068 3.65%
  YoY % 0.44% 5.08% 7.29% 5.47% 7.53% -3.43% -
  Horiz. % 124.04% 123.49% 117.52% 109.53% 103.85% 96.57% 100.00%
PBT 701,186 719,054 637,669 558,808 465,743 440,261 441,352 8.02%
  YoY % -2.48% 12.76% 14.11% 19.98% 5.79% -0.25% -
  Horiz. % 158.87% 162.92% 144.48% 126.61% 105.53% 99.75% 100.00%
Tax -150,802 -157,353 -132,316 -131,681 -74,346 -88,468 -100,466 7.00%
  YoY % 4.16% -18.92% -0.48% -77.12% 15.96% 11.94% -
  Horiz. % 150.10% 156.62% 131.70% 131.07% 74.00% 88.06% 100.00%
NP 550,384 561,701 505,353 427,127 391,397 351,793 340,886 8.31%
  YoY % -2.01% 11.15% 18.31% 9.13% 11.26% 3.20% -
  Horiz. % 161.46% 164.78% 148.25% 125.30% 114.82% 103.20% 100.00%
NP to SH 550,384 561,701 406,047 427,127 391,397 351,793 340,886 8.31%
  YoY % -2.01% 38.33% -4.94% 9.13% 11.26% 3.20% -
  Horiz. % 161.46% 164.78% 119.12% 125.30% 114.82% 103.20% 100.00%
Tax Rate 21.51 % 21.88 % 20.75 % 23.56 % 15.96 % 20.09 % 22.76 % -0.94%
  YoY % -1.69% 5.45% -11.93% 47.62% -20.56% -11.73% -
  Horiz. % 94.51% 96.13% 91.17% 103.51% 70.12% 88.27% 100.00%
Total Cost 4,258,549 4,226,224 4,051,090 3,819,617 3,634,922 3,392,440 3,536,182 3.15%
  YoY % 0.76% 4.32% 6.06% 5.08% 7.15% -4.06% -
  Horiz. % 120.43% 119.51% 114.56% 108.02% 102.79% 95.94% 100.00%
Net Worth 776,194 816,060 750,400 651,881 614,447 567,479 515,975 7.04%
  YoY % -4.89% 8.75% 15.11% 6.09% 8.28% 9.98% -
  Horiz. % 150.43% 158.16% 145.43% 126.34% 119.08% 109.98% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 551,075 551,075 492,450 422,077 386,948 351,749 448,371 3.50%
  YoY % 0.00% 11.90% 16.67% 9.08% 10.01% -21.55% -
  Horiz. % 122.91% 122.91% 109.83% 94.14% 86.30% 78.45% 100.00%
Div Payout % 100.13 % 98.11 % 121.28 % 98.82 % 98.86 % 99.99 % 131.53 % -4.44%
  YoY % 2.06% -19.10% 22.73% -0.04% -1.13% -23.98% -
  Horiz. % 76.13% 74.59% 92.21% 75.13% 75.16% 76.02% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 776,194 816,060 750,400 651,881 614,447 567,479 515,975 7.04%
  YoY % -4.89% 8.75% 15.11% 6.09% 8.28% 9.98% -
  Horiz. % 150.43% 158.16% 145.43% 126.34% 119.08% 109.98% 100.00%
NOSH 234,500 234,500 234,500 234,489 234,522 234,495 234,534 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.01% 0.01% -0.02% -
  Horiz. % 99.99% 99.99% 99.99% 99.98% 99.99% 99.98% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.45 % 11.73 % 11.09 % 10.06 % 9.72 % 9.40 % 8.79 % 4.50%
  YoY % -2.39% 5.77% 10.24% 3.50% 3.40% 6.94% -
  Horiz. % 130.26% 133.45% 126.17% 114.45% 110.58% 106.94% 100.00%
ROE 70.91 % 68.83 % 54.11 % 65.52 % 63.70 % 61.99 % 66.07 % 1.18%
  YoY % 3.02% 27.20% -17.41% 2.86% 2.76% -6.18% -
  Horiz. % 107.33% 104.18% 81.90% 99.17% 96.41% 93.82% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2,050.72 2,041.76 1,943.05 1,811.06 1,716.82 1,596.72 1,653.09 3.66%
  YoY % 0.44% 5.08% 7.29% 5.49% 7.52% -3.41% -
  Horiz. % 124.05% 123.51% 117.54% 109.56% 103.86% 96.59% 100.00%
EPS 234.71 239.53 173.15 182.15 166.89 150.02 145.35 8.31%
  YoY % -2.01% 38.34% -4.94% 9.14% 11.25% 3.21% -
  Horiz. % 161.48% 164.80% 119.13% 125.32% 114.82% 103.21% 100.00%
DPS 235.00 235.00 210.00 180.00 165.00 150.00 191.19 3.50%
  YoY % 0.00% 11.90% 16.67% 9.09% 10.00% -21.54% -
  Horiz. % 122.91% 122.91% 109.84% 94.15% 86.30% 78.46% 100.00%
NAPS 3.3100 3.4800 3.2000 2.7800 2.6200 2.4200 2.2000 7.04%
  YoY % -4.89% 8.75% 15.11% 6.11% 8.26% 10.00% -
  Horiz. % 150.45% 158.18% 145.45% 126.36% 119.09% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2,050.72 2,041.76 1,943.05 1,810.98 1,716.98 1,596.69 1,653.33 3.65%
  YoY % 0.44% 5.08% 7.29% 5.47% 7.53% -3.43% -
  Horiz. % 124.04% 123.49% 117.52% 109.54% 103.85% 96.57% 100.00%
EPS 234.71 239.53 173.15 182.14 166.91 150.02 145.37 8.31%
  YoY % -2.01% 38.34% -4.94% 9.12% 11.26% 3.20% -
  Horiz. % 161.46% 164.77% 119.11% 125.29% 114.82% 103.20% 100.00%
DPS 235.00 235.00 210.00 179.99 165.01 150.00 191.20 3.50%
  YoY % 0.00% 11.90% 16.67% 9.08% 10.01% -21.55% -
  Horiz. % 122.91% 122.91% 109.83% 94.14% 86.30% 78.45% 100.00%
NAPS 3.3100 3.4800 3.2000 2.7799 2.6202 2.4200 2.2003 7.04%
  YoY % -4.89% 8.75% 15.11% 6.09% 8.27% 9.99% -
  Horiz. % 150.43% 158.16% 145.43% 126.34% 119.08% 109.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 68.5000 68.0000 62.8400 56.2000 43.3400 33.1000 27.0000 -
P/RPS 3.34 3.33 3.23 3.10 2.52 2.07 1.63 12.69%
  YoY % 0.30% 3.10% 4.19% 23.02% 21.74% 26.99% -
  Horiz. % 204.91% 204.29% 198.16% 190.18% 154.60% 126.99% 100.00%
P/EPS 29.19 28.39 36.29 30.85 25.97 22.06 18.58 7.82%
  YoY % 2.82% -21.77% 17.63% 18.79% 17.72% 18.73% -
  Horiz. % 157.10% 152.80% 195.32% 166.04% 139.77% 118.73% 100.00%
EY 3.43 3.52 2.76 3.24 3.85 4.53 5.38 -7.22%
  YoY % -2.56% 27.54% -14.81% -15.84% -15.01% -15.80% -
  Horiz. % 63.75% 65.43% 51.30% 60.22% 71.56% 84.20% 100.00%
DY 3.43 3.46 3.34 3.20 3.81 4.53 7.08 -11.37%
  YoY % -0.87% 3.59% 4.37% -16.01% -15.89% -36.02% -
  Horiz. % 48.45% 48.87% 47.18% 45.20% 53.81% 63.98% 100.00%
P/NAPS 20.69 19.54 19.64 20.22 16.54 13.68 12.27 9.09%
  YoY % 5.89% -0.51% -2.87% 22.25% 20.91% 11.49% -
  Horiz. % 168.62% 159.25% 160.07% 164.79% 134.80% 111.49% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 23/02/15 24/02/14 21/02/13 23/02/12 24/02/11 25/02/10 26/02/09 -
Price 73.8000 66.0000 58.7000 55.8000 45.3000 33.9000 27.5000 -
P/RPS 3.60 3.23 3.02 3.08 2.64 2.12 1.66 13.76%
  YoY % 11.46% 6.95% -1.95% 16.67% 24.53% 27.71% -
  Horiz. % 216.87% 194.58% 181.93% 185.54% 159.04% 127.71% 100.00%
P/EPS 31.44 27.55 33.90 30.63 27.14 22.60 18.92 8.83%
  YoY % 14.12% -18.73% 10.68% 12.86% 20.09% 19.45% -
  Horiz. % 166.17% 145.61% 179.18% 161.89% 143.45% 119.45% 100.00%
EY 3.18 3.63 2.95 3.26 3.68 4.43 5.29 -8.13%
  YoY % -12.40% 23.05% -9.51% -11.41% -16.93% -16.26% -
  Horiz. % 60.11% 68.62% 55.77% 61.63% 69.57% 83.74% 100.00%
DY 3.18 3.56 3.58 3.23 3.64 4.42 6.95 -12.21%
  YoY % -10.67% -0.56% 10.84% -11.26% -17.65% -36.40% -
  Horiz. % 45.76% 51.22% 51.51% 46.47% 52.37% 63.60% 100.00%
P/NAPS 22.30 18.97 18.34 20.07 17.29 14.01 12.50 10.12%
  YoY % 17.55% 3.44% -8.62% 16.08% 23.41% 12.08% -
  Horiz. % 178.40% 151.76% 146.72% 160.56% 138.32% 112.08% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS