Highlights

[NESTLE] YoY TTM Result on 2012-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -15.61%    YoY -     -4.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,837,957 4,808,933 4,787,925 4,556,443 4,246,744 4,026,319 3,744,233 4.36%
  YoY % 0.60% 0.44% 5.08% 7.29% 5.47% 7.53% -
  Horiz. % 129.21% 128.44% 127.87% 121.69% 113.42% 107.53% 100.00%
PBT 727,710 701,186 719,054 637,669 558,808 465,743 440,261 8.73%
  YoY % 3.78% -2.48% 12.76% 14.11% 19.98% 5.79% -
  Horiz. % 165.29% 159.27% 163.32% 144.84% 126.93% 105.79% 100.00%
Tax -136,979 -150,802 -157,353 -132,316 -131,681 -74,346 -88,468 7.55%
  YoY % 9.17% 4.16% -18.92% -0.48% -77.12% 15.96% -
  Horiz. % 154.83% 170.46% 177.86% 149.56% 148.85% 84.04% 100.00%
NP 590,731 550,384 561,701 505,353 427,127 391,397 351,793 9.02%
  YoY % 7.33% -2.01% 11.15% 18.31% 9.13% 11.26% -
  Horiz. % 167.92% 156.45% 159.67% 143.65% 121.41% 111.26% 100.00%
NP to SH 590,731 550,384 561,701 406,047 427,127 391,397 351,793 9.02%
  YoY % 7.33% -2.01% 38.33% -4.94% 9.13% 11.26% -
  Horiz. % 167.92% 156.45% 159.67% 115.42% 121.41% 111.26% 100.00%
Tax Rate 18.82 % 21.51 % 21.88 % 20.75 % 23.56 % 15.96 % 20.09 % -1.08%
  YoY % -12.51% -1.69% 5.45% -11.93% 47.62% -20.56% -
  Horiz. % 93.68% 107.07% 108.91% 103.29% 117.27% 79.44% 100.00%
Total Cost 4,247,226 4,258,549 4,226,224 4,051,090 3,819,617 3,634,922 3,392,440 3.81%
  YoY % -0.27% 0.76% 4.32% 6.06% 5.08% 7.15% -
  Horiz. % 125.20% 125.53% 124.58% 119.42% 112.59% 107.15% 100.00%
Net Worth 708,189 776,194 816,060 750,400 651,881 614,447 567,479 3.76%
  YoY % -8.76% -4.89% 8.75% 15.11% 6.09% 8.28% -
  Horiz. % 124.80% 136.78% 143.80% 132.23% 114.87% 108.28% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 609,700 551,075 551,075 492,450 422,077 386,948 351,749 9.60%
  YoY % 10.64% 0.00% 11.90% 16.67% 9.08% 10.01% -
  Horiz. % 173.33% 156.67% 156.67% 140.00% 119.99% 110.01% 100.00%
Div Payout % 103.21 % 100.13 % 98.11 % 121.28 % 98.82 % 98.86 % 99.99 % 0.53%
  YoY % 3.08% 2.06% -19.10% 22.73% -0.04% -1.13% -
  Horiz. % 103.22% 100.14% 98.12% 121.29% 98.83% 98.87% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 708,189 776,194 816,060 750,400 651,881 614,447 567,479 3.76%
  YoY % -8.76% -4.89% 8.75% 15.11% 6.09% 8.28% -
  Horiz. % 124.80% 136.78% 143.80% 132.23% 114.87% 108.28% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,489 234,522 234,495 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.01% 0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.21 % 11.45 % 11.73 % 11.09 % 10.06 % 9.72 % 9.40 % 4.45%
  YoY % 6.64% -2.39% 5.77% 10.24% 3.50% 3.40% -
  Horiz. % 129.89% 121.81% 124.79% 117.98% 107.02% 103.40% 100.00%
ROE 83.41 % 70.91 % 68.83 % 54.11 % 65.52 % 63.70 % 61.99 % 5.07%
  YoY % 17.63% 3.02% 27.20% -17.41% 2.86% 2.76% -
  Horiz. % 134.55% 114.39% 111.03% 87.29% 105.69% 102.76% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2,063.09 2,050.72 2,041.76 1,943.05 1,811.06 1,716.82 1,596.72 4.36%
  YoY % 0.60% 0.44% 5.08% 7.29% 5.49% 7.52% -
  Horiz. % 129.21% 128.43% 127.87% 121.69% 113.42% 107.52% 100.00%
EPS 251.91 234.71 239.53 173.15 182.15 166.89 150.02 9.02%
  YoY % 7.33% -2.01% 38.34% -4.94% 9.14% 11.25% -
  Horiz. % 167.92% 156.45% 159.67% 115.42% 121.42% 111.25% 100.00%
DPS 260.00 235.00 235.00 210.00 180.00 165.00 150.00 9.60%
  YoY % 10.64% 0.00% 11.90% 16.67% 9.09% 10.00% -
  Horiz. % 173.33% 156.67% 156.67% 140.00% 120.00% 110.00% 100.00%
NAPS 3.0200 3.3100 3.4800 3.2000 2.7800 2.6200 2.4200 3.76%
  YoY % -8.76% -4.89% 8.75% 15.11% 6.11% 8.26% -
  Horiz. % 124.79% 136.78% 143.80% 132.23% 114.88% 108.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2,063.09 2,050.72 2,041.76 1,943.05 1,810.98 1,716.98 1,596.69 4.36%
  YoY % 0.60% 0.44% 5.08% 7.29% 5.47% 7.53% -
  Horiz. % 129.21% 128.44% 127.87% 121.69% 113.42% 107.53% 100.00%
EPS 251.91 234.71 239.53 173.15 182.14 166.91 150.02 9.02%
  YoY % 7.33% -2.01% 38.34% -4.94% 9.12% 11.26% -
  Horiz. % 167.92% 156.45% 159.67% 115.42% 121.41% 111.26% 100.00%
DPS 260.00 235.00 235.00 210.00 179.99 165.01 150.00 9.60%
  YoY % 10.64% 0.00% 11.90% 16.67% 9.08% 10.01% -
  Horiz. % 173.33% 156.67% 156.67% 140.00% 119.99% 110.01% 100.00%
NAPS 3.0200 3.3100 3.4800 3.2000 2.7799 2.6202 2.4200 3.76%
  YoY % -8.76% -4.89% 8.75% 15.11% 6.09% 8.27% -
  Horiz. % 124.79% 136.78% 143.80% 132.23% 114.87% 108.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 73.4000 68.5000 68.0000 62.8400 56.2000 43.3400 33.1000 -
P/RPS 3.56 3.34 3.33 3.23 3.10 2.52 2.07 9.45%
  YoY % 6.59% 0.30% 3.10% 4.19% 23.02% 21.74% -
  Horiz. % 171.98% 161.35% 160.87% 156.04% 149.76% 121.74% 100.00%
P/EPS 29.14 29.19 28.39 36.29 30.85 25.97 22.06 4.75%
  YoY % -0.17% 2.82% -21.77% 17.63% 18.79% 17.72% -
  Horiz. % 132.09% 132.32% 128.69% 164.51% 139.85% 117.72% 100.00%
EY 3.43 3.43 3.52 2.76 3.24 3.85 4.53 -4.53%
  YoY % 0.00% -2.56% 27.54% -14.81% -15.84% -15.01% -
  Horiz. % 75.72% 75.72% 77.70% 60.93% 71.52% 84.99% 100.00%
DY 3.54 3.43 3.46 3.34 3.20 3.81 4.53 -4.02%
  YoY % 3.21% -0.87% 3.59% 4.37% -16.01% -15.89% -
  Horiz. % 78.15% 75.72% 76.38% 73.73% 70.64% 84.11% 100.00%
P/NAPS 24.30 20.69 19.54 19.64 20.22 16.54 13.68 10.04%
  YoY % 17.45% 5.89% -0.51% -2.87% 22.25% 20.91% -
  Horiz. % 177.63% 151.24% 142.84% 143.57% 147.81% 120.91% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 23/02/15 24/02/14 21/02/13 23/02/12 24/02/11 25/02/10 -
Price 74.5600 73.8000 66.0000 58.7000 55.8000 45.3000 33.9000 -
P/RPS 3.61 3.60 3.23 3.02 3.08 2.64 2.12 9.27%
  YoY % 0.28% 11.46% 6.95% -1.95% 16.67% 24.53% -
  Horiz. % 170.28% 169.81% 152.36% 142.45% 145.28% 124.53% 100.00%
P/EPS 29.60 31.44 27.55 33.90 30.63 27.14 22.60 4.60%
  YoY % -5.85% 14.12% -18.73% 10.68% 12.86% 20.09% -
  Horiz. % 130.97% 139.12% 121.90% 150.00% 135.53% 120.09% 100.00%
EY 3.38 3.18 3.63 2.95 3.26 3.68 4.43 -4.41%
  YoY % 6.29% -12.40% 23.05% -9.51% -11.41% -16.93% -
  Horiz. % 76.30% 71.78% 81.94% 66.59% 73.59% 83.07% 100.00%
DY 3.49 3.18 3.56 3.58 3.23 3.64 4.42 -3.86%
  YoY % 9.75% -10.67% -0.56% 10.84% -11.26% -17.65% -
  Horiz. % 78.96% 71.95% 80.54% 81.00% 73.08% 82.35% 100.00%
P/NAPS 24.69 22.30 18.97 18.34 20.07 17.29 14.01 9.90%
  YoY % 10.72% 17.55% 3.44% -8.62% 16.08% 23.41% -
  Horiz. % 176.23% 159.17% 135.40% 130.91% 143.25% 123.41% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS