[NESTLE] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

29-Oct-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -2.22%

YoY- 15.26%

Quarter Report

KLSE Sept09 Report.pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	4,529,472	4,137,809	4,013,058	3,766,249	3,761,116	3,347,127	3,261,566	5.62%
YoY %	9.47%	3.11%	6.55%	0.14%	12.37%	2.62%	-	-
Horiz. %	138.87%	126.87%	123.04%	115.47%	115.32%	102.62%	100.00%	-
PBT	626,652	501,965	519,914	445,884	389,071	415,565	353,103	10.02%
YoY %	24.84%	-3.45%	16.60%	14.60%	-6.38%	17.69%	-	-
Horiz. %	177.47%	142.16%	147.24%	126.28%	110.19%	117.69%	100.00%	-
Tax	-145,510	-110,847	-81,552	-103,036	-91,624	-105,890	-77,754	10.99%
YoY %	-31.27%	-35.92%	20.85%	-12.46%	13.47%	-36.19%	-	-
Horiz. %	187.14%	142.56%	104.88%	132.52%	117.84%	136.19%	100.00%	-
NP	481,142	391,118	438,362	342,848	297,447	309,675	275,349	9.73%
YoY %	23.02%	-10.78%	27.86%	15.26%	-3.95%	12.47%	-	-
Horiz. %	174.74%	142.04%	159.20%	124.51%	108.03%	112.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	481,142	391,118	438,362	342,848	297,447	309,675	256,041	11.07%
YoY %	23.02%	-10.78%	27.86%	15.26%	-3.95%	20.95%	-	-
Horiz. %	187.92%	152.76%	171.21%	133.90%	116.17%	120.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.22%	22.08%	15.69%	23.11%	23.55%	25.48%	22.02%	-
YoY %	5.16%	40.73%	-32.11%	-1.87%	-7.57%	15.71%	-	-
Horiz. %	105.45%	100.27%	71.25%	104.95%	106.95%	115.71%	100.00%	-
Total Cost	4,048,330	3,746,691	3,574,696	3,423,401	3,463,669	3,037,452	2,986,217	5.19%
YoY %	8.05%	4.81%	4.42%	-1.16%	14.03%	1.72%	-	-
Horiz. %	135.57%	125.47%	119.71%	114.64%	115.99%	101.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	787,919	468,983	689,392	598,024	447,911	586,279	513,581	7.38%
YoY %	68.01%	-31.97%	15.28%	33.51%	-23.60%	14.16%	-	-
Horiz. %	153.42%	91.32%	134.23%	116.44%	87.21%	114.16%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	422,087	398,665	351,743	304,881	445,562	234,494	222,748	11.23%
YoY %	5.88%	13.34%	15.37%	-31.57%	90.01%	5.27%	-	-
Horiz. %	189.49%	178.98%	157.91%	136.87%	200.03%	105.27%	100.00%	-
Div Payout %	87.73%	101.93%	80.24%	88.93%	149.80%	75.72%	87.00%	-
YoY %	-13.93%	27.03%	-9.77%	-40.63%	97.83%	-12.97%	-	-
Horiz. %	100.84%	117.16%	92.23%	102.22%	172.18%	87.03%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	787,919	468,983	689,392	598,024	447,911	586,279	513,581	7.38%
YoY %	68.01%	-31.97%	15.28%	33.51%	-23.60%	14.16%	-	-
Horiz. %	153.42%	91.32%	134.23%	116.44%	87.21%	114.16%	100.00%	-
NOSH	234,500	234,491	234,487	234,519	234,508	234,511	234,512	-0.00%
YoY %	0.00%	0.00%	-0.01%	0.00%	-0.00%	-0.00%	-	-
Horiz. %	99.99%	99.99%	99.99%	100.00%	100.00%	100.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	10.62%	9.45%	10.92%	9.10%	7.91%	9.25%	8.44%	-
YoY %	12.38%	-13.46%	20.00%	15.04%	-14.49%	9.60%	-	-
Horiz. %	125.83%	111.97%	129.38%	107.82%	93.72%	109.60%	100.00%	-
ROE	61.06%	83.40%	63.59%	57.33%	66.41%	52.82%	49.85%	-
YoY %	-26.79%	31.15%	10.92%	-13.67%	25.73%	5.96%	-	-
Horiz. %	122.49%	167.30%	127.56%	115.01%	133.22%	105.96%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	1,931.54	1,764.59	1,711.42	1,605.94	1,603.83	1,427.28	1,390.79	5.62%
YoY %	9.46%	3.11%	6.57%	0.13%	12.37%	2.62%	-	-
Horiz. %	138.88%	126.88%	123.05%	115.47%	115.32%	102.62%	100.00%	-
EPS	205.18	166.79	186.94	146.19	126.84	132.05	109.18	11.07%
YoY %	23.02%	-10.78%	27.87%	15.26%	-3.95%	20.95%	-	-
Horiz. %	187.93%	152.77%	171.22%	133.90%	116.18%	120.95%	100.00%	-
DPS	180.00	170.00	150.00	130.00	190.00	100.00	95.00	11.22%
YoY %	5.88%	13.33%	15.38%	-31.58%	90.00%	5.26%	-	-
Horiz. %	189.47%	178.95%	157.89%	136.84%	200.00%	105.26%	100.00%	-
NAPS	3.36	2.00	2.94	2.55	1.91	2.50	2.19	7.38%
YoY %	68.00%	-31.97%	15.29%	33.51%	-23.60%	14.16%	-	-
Horiz. %	153.42%	91.32%	134.25%	116.44%	87.21%	114.16%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 234,519
RPS	1,931.54	1,764.52	1,711.33	1,606.08	1,603.89	1,427.35	1,390.86	5.62%
YoY %	9.47%	3.11%	6.55%	0.14%	12.37%	2.62%	-	-
Horiz. %	138.87%	126.87%	123.04%	115.47%	115.32%	102.62%	100.00%	-
EPS	205.18	166.79	186.93	146.20	126.84	132.06	109.19	11.07%
YoY %	23.02%	-10.77%	27.86%	15.26%	-3.95%	20.95%	-	-
Horiz. %	187.91%	152.75%	171.20%	133.90%	116.16%	120.95%	100.00%	-
DPS	180.00	170.01	150.00	130.01	190.01	100.00	94.99	11.23%
YoY %	5.88%	13.34%	15.38%	-31.58%	90.01%	5.27%	-	-
Horiz. %	189.49%	178.98%	157.91%	136.87%	200.03%	105.27%	100.00%	-
NAPS	3.36	1.9999	2.9398	2.5502	1.9101	2.5001	2.1901	7.38%
YoY %	68.01%	-31.97%	15.28%	33.51%	-23.60%	14.15%	-	-
Horiz. %	153.42%	91.32%	134.23%	116.44%	87.22%	114.15%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	61.50	47.98	42.00	34.50	27.25	24.30	24.00	-
P/RPS	3.18	2.72	2.45	2.15	1.70	1.70	1.73	10.66%
YoY %	16.91%	11.02%	13.95%	26.47%	0.00%	-1.73%	-	-
Horiz. %	183.82%	157.23%	141.62%	124.28%	98.27%	98.27%	100.00%	-
P/EPS	29.97	28.77	22.47	23.60	21.48	18.40	21.98	5.29%
YoY %	4.17%	28.04%	-4.79%	9.87%	16.74%	-16.29%	-	-
Horiz. %	136.35%	130.89%	102.23%	107.37%	97.73%	83.71%	100.00%	-
EY	3.34	3.48	4.45	4.24	4.65	5.43	4.55	-5.01%
YoY %	-4.02%	-21.80%	4.95%	-8.82%	-14.36%	19.34%	-	-
Horiz. %	73.41%	76.48%	97.80%	93.19%	102.20%	119.34%	100.00%	-
DY	2.93	3.54	3.57	3.77	6.97	4.12	3.96	-4.89%
YoY %	-17.23%	-0.84%	-5.31%	-45.91%	69.17%	4.04%	-	-
Horiz. %	73.99%	89.39%	90.15%	95.20%	176.01%	104.04%	100.00%	-
P/NAPS	18.30	23.99	14.29	13.53	14.27	9.72	10.96	8.91%
YoY %	-23.72%	67.88%	5.62%	-5.19%	46.81%	-11.31%	-	-
Horiz. %	166.97%	218.89%	130.38%	123.45%	130.20%	88.69%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	01/11/12	04/11/11	28/10/10	29/10/09	30/10/08	25/10/07	09/11/06	-
Price	69.50	50.00	43.60	33.20	27.75	23.90	24.00	-
P/RPS	3.60	2.83	2.55	2.07	1.73	1.67	1.73	12.97%
YoY %	27.21%	10.98%	23.19%	19.65%	3.59%	-3.47%	-	-
Horiz. %	208.09%	163.58%	147.40%	119.65%	100.00%	96.53%	100.00%	-
P/EPS	33.87	29.98	23.32	22.71	21.88	18.10	21.98	7.46%
YoY %	12.98%	28.56%	2.69%	3.79%	20.88%	-17.65%	-	-
Horiz. %	154.09%	136.40%	106.10%	103.32%	99.55%	82.35%	100.00%	-
EY	2.95	3.34	4.29	4.40	4.57	5.53	4.55	-6.96%
YoY %	-11.68%	-22.14%	-2.50%	-3.72%	-17.36%	21.54%	-	-
Horiz. %	64.84%	73.41%	94.29%	96.70%	100.44%	121.54%	100.00%	-
DY	2.59	3.40	3.44	3.92	6.85	4.18	3.96	-6.82%
YoY %	-23.82%	-1.16%	-12.24%	-42.77%	63.88%	5.56%	-	-
Horiz. %	65.40%	85.86%	86.87%	98.99%	172.98%	105.56%	100.00%	-
P/NAPS	20.68	25.00	14.83	13.02	14.53	9.56	10.96	11.15%
YoY %	-17.28%	68.58%	13.90%	-10.39%	51.99%	-12.77%	-	-
Horiz. %	188.69%	228.10%	135.31%	118.80%	132.57%	87.23%	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

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:45:00

EMA 5

5 Mins

BUY

2024-04-19 16:35:00

EMA 5

5 Mins

SELL

2024-04-19 16:15:00

EMA 5

5 Mins

BUY

2024-04-19 16:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-19 16:00:00

TURTLE SYSTEM 55

10 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

PTRANS

PERAK TRANSIT BERHAD

422

MPI

MALAYSIAN PACIFIC INDUSTRIES

420

HLIND

HONG LEONG INDUSTRIES BHD

395

YTLPOWR

YTL POWER INTERNATIONAL BHD

376

SAPNRG

SAPURA ENERGY BERHAD

368

MAYBANK

MALAYAN BANKING BHD

334

PBBANK

PUBLIC BANK BHD

312

GENTING

GENTING BHD

298

DNEX

DAGANG NEXCHANGE BERHAD

270

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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