[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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos