[NESTLE] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 72.16%

YoY- 28.6%

Quarter Report

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	2,441,573	2,313,650	2,112,874	2,071,350	1,906,789	1,942,598	1,697,890	6.23%
YoY %	5.53%	9.50%	2.00%	8.63%	-1.84%	14.41%	-	-
Horiz. %	143.80%	136.27%	124.44%	122.00%	112.30%	114.41%	100.00%	-
PBT	417,295	350,835	318,881	288,088	234,675	223,491	189,216	14.07%
YoY %	18.94%	10.02%	10.69%	22.76%	5.00%	18.11%	-	-
Horiz. %	220.54%	185.42%	168.53%	152.25%	124.02%	118.11%	100.00%	-
Tax	-92,640	-72,260	-73,343	-49,136	-48,866	-47,426	-46,980	11.97%
YoY %	-28.20%	1.48%	-49.27%	-0.55%	-3.04%	-0.95%	-	-
Horiz. %	197.19%	153.81%	156.12%	104.59%	104.01%	100.95%	100.00%	-
NP	324,655	278,575	245,538	238,952	185,809	176,065	142,236	14.73%
YoY %	16.54%	13.45%	2.76%	28.60%	5.53%	23.78%	-	-
Horiz. %	228.25%	195.85%	172.63%	168.00%	130.63%	123.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	324,655	278,575	245,538	238,952	185,809	176,065	142,236	14.73%
YoY %	16.54%	13.45%	2.76%	28.60%	5.53%	23.78%	-	-
Horiz. %	228.25%	195.85%	172.63%	168.00%	130.63%	123.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.20%	20.60%	23.00%	17.06%	20.82%	21.22%	24.83%	-
YoY %	7.77%	-10.43%	34.82%	-18.06%	-1.89%	-14.54%	-	-
Horiz. %	89.41%	82.96%	92.63%	68.71%	83.85%	85.46%	100.00%	-
Total Cost	2,116,918	2,035,075	1,867,336	1,832,398	1,720,980	1,766,533	1,555,654	5.26%
YoY %	4.02%	8.98%	1.91%	6.47%	-2.58%	13.56%	-	-
Horiz. %	136.08%	130.82%	120.04%	117.79%	110.63%	113.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	705,844	658,944	468,989	579,206	513,530	485,421	518,287	5.27%
YoY %	7.12%	40.50%	-19.03%	12.79%	5.79%	-6.34%	-	-
Horiz. %	136.19%	127.14%	90.49%	111.75%	99.08%	93.66%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	140,700	128,975	128,972	117,248	117,244	260,744	82,081	9.38%
YoY %	9.09%	0.00%	10.00%	0.00%	-55.03%	217.67%	-	-
Horiz. %	171.42%	157.13%	157.13%	142.84%	142.84%	317.67%	100.00%	-
Div Payout %	43.34%	46.30%	52.53%	49.07%	63.10%	148.10%	57.71%	-
YoY %	-6.39%	-11.86%	7.05%	-22.23%	-57.39%	156.63%	-	-
Horiz. %	75.10%	80.23%	91.02%	85.03%	109.34%	256.63%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	705,844	658,944	468,989	579,206	513,530	485,421	518,287	5.27%
YoY %	7.12%	40.50%	-19.03%	12.79%	5.79%	-6.34%	-	-
Horiz. %	136.19%	127.14%	90.49%	111.75%	99.08%	93.66%	100.00%	-
NOSH	234,500	234,500	234,494	234,496	234,488	234,503	234,519	-0.00%
YoY %	0.00%	0.00%	-0.00%	0.00%	-0.01%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	99.99%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	13.30%	12.04%	11.62%	11.54%	9.74%	9.06%	8.38%	-
YoY %	10.47%	3.61%	0.69%	18.48%	7.51%	8.11%	-	-
Horiz. %	158.71%	143.68%	138.66%	137.71%	116.23%	108.11%	100.00%	-
ROE	46.00%	42.28%	52.35%	41.26%	36.18%	36.27%	27.44%	-
YoY %	8.80%	-19.24%	26.88%	14.04%	-0.25%	32.18%	-	-
Horiz. %	167.64%	154.08%	190.78%	150.36%	131.85%	132.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	1,041.18	986.63	901.03	883.32	813.17	828.39	723.99	6.23%
YoY %	5.53%	9.50%	2.00%	8.63%	-1.84%	14.42%	-	-
Horiz. %	143.81%	136.28%	124.45%	122.01%	112.32%	114.42%	100.00%	-
EPS	138.45	118.80	104.71	101.90	79.24	75.08	60.65	14.73%
YoY %	16.54%	13.46%	2.76%	28.60%	5.54%	23.79%	-	-
Horiz. %	228.28%	195.88%	172.65%	168.01%	130.65%	123.79%	100.00%	-
DPS	60.00	55.00	55.00	50.00	50.00	111.19	35.00	9.39%
YoY %	9.09%	0.00%	10.00%	0.00%	-55.03%	217.69%	-	-
Horiz. %	171.43%	157.14%	157.14%	142.86%	142.86%	317.69%	100.00%	-
NAPS	3.01	2.81	2.00	2.47	2.19	2.07	2.21	5.27%
YoY %	7.12%	40.50%	-19.03%	12.79%	5.80%	-6.33%	-	-
Horiz. %	136.20%	127.15%	90.50%	111.76%	99.10%	93.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 234,495
RPS	1,041.18	986.63	901.01	883.30	813.13	828.40	724.05	6.23%
YoY %	5.53%	9.50%	2.00%	8.63%	-1.84%	14.41%	-	-
Horiz. %	143.80%	136.27%	124.44%	121.99%	112.30%	114.41%	100.00%	-
EPS	138.45	118.80	104.71	101.90	79.24	75.08	60.66	14.73%
YoY %	16.54%	13.46%	2.76%	28.60%	5.54%	23.77%	-	-
Horiz. %	228.24%	195.85%	172.62%	167.99%	130.63%	123.77%	100.00%	-
DPS	60.00	55.00	55.00	50.00	50.00	111.19	35.00	9.39%
YoY %	9.09%	0.00%	10.00%	0.00%	-55.03%	217.69%	-	-
Horiz. %	171.43%	157.14%	157.14%	142.86%	142.86%	317.69%	100.00%	-
NAPS	3.01	2.81	2.00	2.47	2.1899	2.07	2.2102	5.27%
YoY %	7.12%	40.50%	-19.03%	12.79%	5.79%	-6.34%	-	-
Horiz. %	136.19%	127.14%	90.49%	111.75%	99.08%	93.66%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	67.00	57.50	47.20	35.00	31.25	29.00	24.10	-
P/RPS	6.43	5.83	5.24	3.96	3.84	3.50	3.33	11.57%
YoY %	10.29%	11.26%	32.32%	3.12%	9.71%	5.11%	-	-
Horiz. %	193.09%	175.08%	157.36%	118.92%	115.32%	105.11%	100.00%	-
P/EPS	48.39	48.40	45.08	34.35	39.44	38.63	39.74	3.33%
YoY %	-0.02%	7.36%	31.24%	-12.91%	2.10%	-2.79%	-	-
Horiz. %	121.77%	121.79%	113.44%	86.44%	99.25%	97.21%	100.00%	-
EY	2.07	2.07	2.22	2.91	2.54	2.59	2.52	-3.22%
YoY %	0.00%	-6.76%	-23.71%	14.57%	-1.93%	2.78%	-	-
Horiz. %	82.14%	82.14%	88.10%	115.48%	100.79%	102.78%	100.00%	-
DY	0.90	0.96	1.17	1.43	1.60	3.83	1.45	-7.63%
YoY %	-6.25%	-17.95%	-18.18%	-10.63%	-58.22%	164.14%	-	-
Horiz. %	62.07%	66.21%	80.69%	98.62%	110.34%	264.14%	100.00%	-
P/NAPS	22.26	20.46	23.60	14.17	14.27	14.01	10.90	12.62%
YoY %	8.80%	-13.31%	66.55%	-0.70%	1.86%	28.53%	-	-
Horiz. %	204.22%	187.71%	216.51%	130.00%	130.92%	128.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	22/08/13	30/08/12	18/08/11	26/08/10	27/08/09	07/08/08	09/08/07	-
Price	67.54	64.02	47.90	39.48	33.80	27.00	24.10	-
P/RPS	6.49	6.49	5.32	4.47	4.16	3.26	3.33	11.75%
YoY %	0.00%	21.99%	19.02%	7.45%	27.61%	-2.10%	-	-
Horiz. %	194.89%	194.89%	159.76%	134.23%	124.92%	97.90%	100.00%	-
P/EPS	48.78	53.89	45.75	38.74	42.66	35.96	39.74	3.47%
YoY %	-9.48%	17.79%	18.09%	-9.19%	18.63%	-9.51%	-	-
Horiz. %	122.75%	135.61%	115.12%	97.48%	107.35%	90.49%	100.00%	-
EY	2.05	1.86	2.19	2.58	2.34	2.78	2.52	-3.37%
YoY %	10.22%	-15.07%	-15.12%	10.26%	-15.83%	10.32%	-	-
Horiz. %	81.35%	73.81%	86.90%	102.38%	92.86%	110.32%	100.00%	-
DY	0.89	0.86	1.15	1.27	1.48	4.12	1.45	-7.80%
YoY %	3.49%	-25.22%	-9.45%	-14.19%	-64.08%	184.14%	-	-
Horiz. %	61.38%	59.31%	79.31%	87.59%	102.07%	284.14%	100.00%	-
P/NAPS	22.44	22.78	23.95	15.98	15.43	13.04	10.90	12.77%
YoY %	-1.49%	-4.89%	49.87%	3.56%	18.33%	19.63%	-	-
Horiz. %	205.87%	208.99%	219.72%	146.61%	141.56%	119.63%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: SMART ASIA CHEMICAL BHD

MQ Trader

MQ Trading Signals

2024-05-10 12:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-10 12:10:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-10 12:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-10 12:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-10 11:20:00

TURTLE SYSTEM 55

10 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

PTRANS

PERAK TRANSIT BERHAD

342

HLIND

HONG LEONG INDUSTRIES BHD

339

VSTECS

VSTECS BERHAD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

302

SNS

SNS NETWORK TECHNOLOGY BERHAD

227

PBBANK

PUBLIC BANK BHD

219

INARI

INARI AMERTRON BERHAD

218

Daily Stocks

HSI-CXG

0.20

+0.035

181,957,700

HSI-HUT

0.15

-0.04

111,966,800

MRCB

0.71

+0.02

68,390,300

PMHLDG

0.285

-0.01

63,886,400

TOPGLOV

0.945

+0.03

59,566,600

ICONIC

0.12

0.00

57,131,400

AHB

0.16

+0.015

53,608,100

MYEG

0.985

0.00

46,569,900

SNS

0.50

-0.03

46,062,900

ICONIC-WA

0.045

0.00

45,879,800

More active Stocks

SBAGAN

5.61

+0.64

435,200

KLUANG

5.30

+0.49

130,800

KUCHAI

2.15

+0.32

1,139,100

NESTLE

128.80

+0.30

2,900

KOBAY

2.15

+0.22

6,321,200

HSI-CVK

1.42

+0.21

100

MCEHLDG

1.91

+0.20

6,025,900

MCEHLDG-WA

1.25

+0.16

1,740,700

SAM

5.53

+0.16

500,400

HSI-CVY

0.76

+0.16

75,000

More gainer Stocks

DLADY

32.48

-0.90

68,700

HEIM

23.60

-0.30

25,800

PPB

15.58

-0.22

199,000

AJI

19.08

-0.20

226,400

PETGAS

18.06

-0.20

43,200

HSI-HS6

0.385

-0.18

247,700

KLK

22.74

-0.18

92,800

HSI-HUY

0.715

-0.155

21,300

MPI

30.86

-0.14

42,900

NSOP

3.76

-0.14

1,000

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