[NESTLE] QoQ TTM Result on 30-Jun-2009 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

27-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 1.08%

YoY- 7.6%

Quarter Report

KLSE June09 Report.pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	3,780,788	3,744,233	3,766,249	3,841,259	3,933,312	3,877,068	3,761,116	0.34%
YoY %	0.98%	-0.58%	-1.95%	-2.34%	1.45%	3.08%	-	-
Horiz. %	100.52%	99.55%	100.14%	102.13%	104.58%	103.08%	100.00%	-
PBT	480,474	440,261	445,884	452,536	446,998	441,352	389,071	15.11%
YoY %	9.13%	-1.26%	-1.47%	1.24%	1.28%	13.44%	-	-
Horiz. %	123.49%	113.16%	114.60%	116.31%	114.89%	113.44%	100.00%	-
Tax	-90,237	-88,468	-103,036	-101,906	-100,103	-100,466	-91,624	-1.01%
YoY %	-2.00%	14.14%	-1.11%	-1.80%	0.36%	-9.65%	-	-
Horiz. %	98.49%	96.56%	112.46%	111.22%	109.25%	109.65%	100.00%	-
NP	390,237	351,793	342,848	350,630	346,895	340,886	297,447	19.86%
YoY %	10.93%	2.61%	-2.22%	1.08%	1.76%	14.60%	-	-
Horiz. %	131.20%	118.27%	115.26%	117.88%	116.62%	114.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	390,237	351,793	342,848	350,630	346,895	340,886	297,447	19.86%
YoY %	10.93%	2.61%	-2.22%	1.08%	1.76%	14.60%	-	-
Horiz. %	131.20%	118.27%	115.26%	117.88%	116.62%	114.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.78%	20.09%	23.11%	22.52%	22.39%	22.76%	23.55%	-
YoY %	-6.52%	-13.07%	2.62%	0.58%	-1.63%	-3.35%	-	-
Horiz. %	79.75%	85.31%	98.13%	95.63%	95.07%	96.65%	100.00%	-
Total Cost	3,390,551	3,392,440	3,423,401	3,490,629	3,586,417	3,536,182	3,463,669	-1.41%
YoY %	-0.06%	-0.90%	-1.93%	-2.67%	1.42%	2.09%	-	-
Horiz. %	97.89%	97.94%	98.84%	100.78%	103.54%	102.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	710,521	567,479	598,024	513,574	616,805	515,975	447,911	36.05%
YoY %	25.21%	-5.11%	16.44%	-16.74%	19.54%	15.20%	-	-
Horiz. %	158.63%	126.69%	133.51%	114.66%	137.71%	115.20%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	351,749	351,749	304,881	304,881	304,872	448,371	445,562	-14.59%
YoY %	0.00%	15.37%	0.00%	0.00%	-32.00%	0.63%	-	-
Horiz. %	78.95%	78.95%	68.43%	68.43%	68.42%	100.63%	100.00%	-
Div Payout %	90.14%	99.99%	88.93%	86.95%	87.89%	131.53%	149.80%	-
YoY %	-9.85%	12.44%	2.28%	-1.07%	-33.18%	-12.20%	-	-
Horiz. %	60.17%	66.75%	59.37%	58.04%	58.67%	87.80%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	710,521	567,479	598,024	513,574	616,805	515,975	447,911	36.05%
YoY %	25.21%	-5.11%	16.44%	-16.74%	19.54%	15.20%	-	-
Horiz. %	158.63%	126.69%	133.51%	114.66%	137.71%	115.20%	100.00%	-
NOSH	234,495	234,495	234,519	234,508	234,526	234,534	234,508	-0.00%
YoY %	0.00%	-0.01%	0.00%	-0.01%	-0.00%	0.01%	-	-
Horiz. %	99.99%	99.99%	100.00%	100.00%	100.01%	100.01%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	10.32%	9.40%	9.10%	9.13%	8.82%	8.79%	7.91%	-
YoY %	9.79%	3.30%	-0.33%	3.51%	0.34%	11.13%	-	-
Horiz. %	130.47%	118.84%	115.04%	115.42%	111.50%	111.13%	100.00%	-
ROE	54.92%	61.99%	57.33%	68.27%	56.24%	66.07%	66.41%	-
YoY %	-11.41%	8.13%	-16.02%	21.39%	-14.88%	-0.51%	-	-
Horiz. %	82.70%	93.34%	86.33%	102.80%	84.69%	99.49%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	1,612.31	1,596.72	1,605.94	1,638.00	1,677.13	1,653.09	1,603.83	0.35%
YoY %	0.98%	-0.57%	-1.96%	-2.33%	1.45%	3.07%	-	-
Horiz. %	100.53%	99.56%	100.13%	102.13%	104.57%	103.07%	100.00%	-
EPS	166.42	150.02	146.19	149.52	147.91	145.35	126.84	19.86%
YoY %	10.93%	2.62%	-2.23%	1.09%	1.76%	14.59%	-	-
Horiz. %	131.20%	118.27%	115.26%	117.88%	116.61%	114.59%	100.00%	-
DPS	150.00	150.00	130.00	130.00	130.00	191.19	190.00	-14.59%
YoY %	0.00%	15.38%	0.00%	0.00%	-32.00%	0.63%	-	-
Horiz. %	78.95%	78.95%	68.42%	68.42%	68.42%	100.63%	100.00%	-
NAPS	3.03	2.42	2.55	2.19	2.63	2.20	1.91	36.05%
YoY %	25.21%	-5.10%	16.44%	-16.73%	19.55%	15.18%	-	-
Horiz. %	158.64%	126.70%	133.51%	114.66%	137.70%	115.18%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 234,508
RPS	1,612.28	1,596.69	1,606.08	1,638.06	1,677.32	1,653.33	1,603.89	0.34%
YoY %	0.98%	-0.58%	-1.95%	-2.34%	1.45%	3.08%	-	-
Horiz. %	100.52%	99.55%	100.14%	102.13%	104.58%	103.08%	100.00%	-
EPS	166.41	150.02	146.20	149.52	147.93	145.37	126.84	19.86%
YoY %	10.93%	2.61%	-2.22%	1.07%	1.76%	14.61%	-	-
Horiz. %	131.20%	118.27%	115.26%	117.88%	116.63%	114.61%	100.00%	-
DPS	150.00	150.00	130.01	130.01	130.01	191.20	190.01	-14.59%
YoY %	0.00%	15.38%	0.00%	0.00%	-32.00%	0.63%	-	-
Horiz. %	78.94%	78.94%	68.42%	68.42%	68.42%	100.63%	100.00%	-
NAPS	3.0299	2.42	2.5502	2.1901	2.6303	2.2003	1.9101	36.05%
YoY %	25.20%	-5.11%	16.44%	-16.74%	19.54%	15.19%	-	-
Horiz. %	158.63%	126.69%	133.51%	114.66%	137.70%	115.19%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	34.14	33.10	34.50	31.25	29.50	27.00	27.25	-
P/RPS	2.12	2.07	2.15	1.91	1.76	1.63	1.70	15.87%
YoY %	2.42%	-3.72%	12.57%	8.52%	7.98%	-4.12%	-	-
Horiz. %	124.71%	121.76%	126.47%	112.35%	103.53%	95.88%	100.00%	-
P/EPS	20.51	22.06	23.60	20.90	19.94	18.58	21.48	-3.03%
YoY %	-7.03%	-6.53%	12.92%	4.81%	7.32%	-13.50%	-	-
Horiz. %	95.48%	102.70%	109.87%	97.30%	92.83%	86.50%	100.00%	-
EY	4.87	4.53	4.24	4.78	5.01	5.38	4.65	3.13%
YoY %	7.51%	6.84%	-11.30%	-4.59%	-6.88%	15.70%	-	-
Horiz. %	104.73%	97.42%	91.18%	102.80%	107.74%	115.70%	100.00%	-
DY	4.39	4.53	3.77	4.16	4.41	7.08	6.97	-26.54%
YoY %	-3.09%	20.16%	-9.38%	-5.67%	-37.71%	1.58%	-	-
Horiz. %	62.98%	64.99%	54.09%	59.68%	63.27%	101.58%	100.00%	-
P/NAPS	11.27	13.68	13.53	14.27	11.22	12.27	14.27	-14.57%
YoY %	-17.62%	1.11%	-5.19%	27.18%	-8.56%	-14.02%	-	-
Horiz. %	78.98%	95.87%	94.81%	100.00%	78.63%	85.98%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	21/04/10	25/02/10	29/10/09	27/08/09	15/04/09	26/02/09	30/10/08	-
Price	35.18	33.90	33.20	33.80	29.50	27.50	27.75	-
P/RPS	2.18	2.12	2.07	2.06	1.76	1.66	1.73	16.68%
YoY %	2.83%	2.42%	0.49%	17.05%	6.02%	-4.05%	-	-
Horiz. %	126.01%	122.54%	119.65%	119.08%	101.73%	95.95%	100.00%	-
P/EPS	21.14	22.60	22.71	22.61	19.94	18.92	21.88	-2.26%
YoY %	-6.46%	-0.48%	0.44%	13.39%	5.39%	-13.53%	-	-
Horiz. %	96.62%	103.29%	103.79%	103.34%	91.13%	86.47%	100.00%	-
EY	4.73	4.43	4.40	4.42	5.01	5.29	4.57	2.32%
YoY %	6.77%	0.68%	-0.45%	-11.78%	-5.29%	15.75%	-	-
Horiz. %	103.50%	96.94%	96.28%	96.72%	109.63%	115.75%	100.00%	-
DY	4.26	4.42	3.92	3.85	4.41	6.95	6.85	-27.16%
YoY %	-3.62%	12.76%	1.82%	-12.70%	-36.55%	1.46%	-	-
Horiz. %	62.19%	64.53%	57.23%	56.20%	64.38%	101.46%	100.00%	-
P/NAPS	11.61	14.01	13.02	15.43	11.22	12.50	14.53	-13.90%
YoY %	-17.13%	7.60%	-15.62%	37.52%	-10.24%	-13.97%	-	-
Horiz. %	79.90%	96.42%	89.61%	106.19%	77.22%	86.03%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 12:10:00

VOLUME BREAKOUT

10 Mins

BUY

2024-04-24 12:10:00

VOLUME BREAKOUT

5 Mins

BUY

2024-04-24 12:05:00

EMA 5

5 Mins

BUY

2024-04-24 12:00:00

EMA 5

10 Mins

BUY

2024-04-24 12:00:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

443

MPI

MALAYSIAN PACIFIC INDUSTRIES

390

HLIND

HONG LEONG INDUSTRIES BHD

384

PTRANS

PERAK TRANSIT BERHAD

383

DNEX

DAGANG NEXCHANGE BERHAD

295

YTLPOWR

YTL POWER INTERNATIONAL BHD

281

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

243

GENTING

GENTING BHD

233

MAYBANK

MALAYAN BANKING BHD

227

Daily Stocks

HSI-HUS

0.145

-0.025

216,231,000

TALAMT

0.015

+0.005

183,082,300

HSI-CVM

0.245

+0.045

168,076,400

INGENIEU

0.13

-0.005

115,598,300

TWL

0.03

0.00

108,498,900

BPURI

0.07

-0.005

95,081,500

HSI-HSW

0.05

-0.025

77,018,700

HSI-HSY

0.015

-0.025

66,184,100

MYEG

0.79

+0.005

52,646,600

HSI-CVB

0.06

+0.03

45,672,600

More active Stocks

MPI

30.54

+0.56

181,400

UTDPLT

26.16

+0.40

473,300

SAM

4.95

+0.32

498,000

NVIDIA-C1

4.26

+0.30

23,600

HSI-CVK

0.785

+0.25

8,000

CHINAETF-MYR

4.53

+0.23

82,900

AEONCR

7.22

+0.22

426,500

PETDAG

21.82

+0.22

46,700

AJI

19.38

+0.22

15,100

DIN045801028

104.20

+0.20

150

More gainer Stocks

ALLIANZ

21.08

-0.36

18,300

HSI-HS7

0.115

-0.28

2,987,600

DLADY

33.26

-0.24

5,500

HSI-HS5

0.65

-0.15

35,500

LPI

12.00

-0.12

99,300

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

35,300

HLBANK

19.44

-0.10

527,600

PETGAS

17.98

-0.10

270,700

NIKKEI-HC

0.715

-0.10

78,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More