[NESTLE] YoY TTM 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- 3.77%

YoY- 15.49%

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
TTM Result
Revenue	4,684,366	4,447,520	4,067,843	3,908,794	3,841,259	3,660,736	3,336,094	5.81%
YoY %	5.33%	9.33%	4.07%	1.76%	4.93%	9.73%	-	-
Horiz. %	140.41%	133.32%	121.93%	117.17%	115.14%	109.73%	100.00%	-
PBT	704,129	590,762	496,537	493,673	452,536	429,573	368,454	11.38%
YoY %	19.19%	18.98%	0.58%	9.09%	5.35%	16.59%	-	-
Horiz. %	191.10%	160.34%	134.76%	133.98%	122.82%	116.59%	100.00%	-
Tax	-152,696	-130,598	-98,553	-88,738	-101,906	-103,702	-98,552	7.56%
YoY %	-16.92%	-32.52%	-11.06%	12.92%	1.73%	-5.23%	-	-
Horiz. %	154.94%	132.52%	100.00%	90.04%	103.40%	105.23%	100.00%	-
NP	551,433	460,164	397,984	404,935	350,630	325,871	269,902	12.63%
YoY %	19.83%	15.62%	-1.72%	15.49%	7.60%	20.74%	-	-
Horiz. %	204.31%	170.49%	147.46%	150.03%	129.91%	120.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	452,127	460,164	397,984	404,935	350,630	325,871	269,902	8.97%
YoY %	-1.75%	15.62%	-1.72%	15.49%	7.60%	20.74%	-	-
Horiz. %	167.52%	170.49%	147.46%	150.03%	129.91%	120.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.69%	22.11%	19.85%	17.98%	22.52%	24.14%	26.75%	-
YoY %	-1.90%	11.39%	10.40%	-20.16%	-6.71%	-9.76%	-	-
Horiz. %	81.08%	82.65%	74.21%	67.21%	84.19%	90.24%	100.00%	-
Total Cost	4,132,933	3,987,356	3,669,859	3,503,859	3,490,629	3,334,865	3,066,192	5.09%
YoY %	3.65%	8.65%	4.74%	0.38%	4.67%	8.76%	-	-
Horiz. %	134.79%	130.04%	119.69%	114.27%	113.84%	108.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	705,844	658,944	468,965	579,203	513,574	485,395	518,212	5.28%
YoY %	7.12%	40.51%	-19.03%	12.78%	5.81%	-6.33%	-	-
Horiz. %	136.21%	127.16%	90.50%	111.77%	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
Dividend
Div	504,175	422,087	398,665	351,743	304,881	445,562	234,494	13.59%
YoY %	19.45%	5.88%	13.34%	15.37%	-31.57%	90.01%	-	-
Horiz. %	215.01%	180.00%	170.01%	150.00%	130.02%	190.01%	100.00%	-
Div Payout %	111.51%	91.73%	100.17%	86.86%	86.95%	136.73%	86.88%	-
YoY %	21.56%	-8.43%	15.32%	-0.10%	-36.41%	57.38%	-	-
Horiz. %	128.35%	105.58%	115.30%	99.98%	100.08%	157.38%	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	468,965	579,203	513,574	485,395	518,212	5.28%
YoY %	7.12%	40.51%	-19.03%	12.78%	5.81%	-6.33%	-	-
Horiz. %	136.21%	127.16%	90.50%	111.77%	99.10%	93.67%	100.00%	-
NOSH	234,500	234,500	234,482	234,495	234,508	234,490	234,485	0.00%
YoY %	0.00%	0.01%	-0.01%	-0.01%	0.01%	0.00%	-	-
Horiz. %	100.01%	100.01%	100.00%	100.00%	100.01%	100.00%	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	11.77%	10.35%	9.78%	10.36%	9.13%	8.90%	8.09%	-
YoY %	13.72%	5.83%	-5.60%	13.47%	2.58%	10.01%	-	-
Horiz. %	145.49%	127.94%	120.89%	128.06%	112.86%	110.01%	100.00%	-
ROE	64.05%	69.83%	84.86%	69.91%	68.27%	67.14%	52.08%	-
YoY %	-8.28%	-17.71%	21.38%	2.40%	1.68%	28.92%	-	-
Horiz. %	122.98%	134.08%	162.94%	134.24%	131.09%	128.92%	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	1,997.60	1,896.60	1,734.81	1,666.90	1,638.00	1,561.14	1,422.73	5.81%
YoY %	5.33%	9.33%	4.07%	1.76%	4.92%	9.73%	-	-
Horiz. %	140.41%	133.31%	121.94%	117.16%	115.13%	109.73%	100.00%	-
EPS	192.80	196.23	169.73	172.68	149.52	138.97	115.10	8.96%
YoY %	-1.75%	15.61%	-1.71%	15.49%	7.59%	20.74%	-	-
Horiz. %	167.51%	170.49%	147.46%	150.03%	129.90%	120.74%	100.00%	-
DPS	215.00	180.00	170.00	150.00	130.00	190.00	100.00	13.59%
YoY %	19.44%	5.88%	13.33%	15.38%	-31.58%	90.00%	-	-
Horiz. %	215.00%	180.00%	170.00%	150.00%	130.00%	190.00%	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	1,997.60	1,896.60	1,734.69	1,666.86	1,638.06	1,561.08	1,422.64	5.81%
YoY %	5.33%	9.33%	4.07%	1.76%	4.93%	9.73%	-	-
Horiz. %	140.42%	133.32%	121.93%	117.17%	115.14%	109.73%	100.00%	-
EPS	192.80	196.23	169.72	172.68	149.52	138.96	115.10	8.96%
YoY %	-1.75%	15.62%	-1.71%	15.49%	7.60%	20.73%	-	-
Horiz. %	167.51%	170.49%	147.45%	150.03%	129.90%	120.73%	100.00%	-
DPS	215.00	180.00	170.01	150.00	130.01	190.01	100.00	13.59%
YoY %	19.44%	5.88%	13.34%	15.38%	-31.58%	90.01%	-	-
Horiz. %	215.00%	180.00%	170.01%	150.00%	130.01%	190.01%	100.00%	-
NAPS	3.01	2.81	1.9999	2.47	2.1901	2.0699	2.2099	5.27%
YoY %	7.12%	40.51%	-19.03%	12.78%	5.81%	-6.34%	-	-
Horiz. %	136.21%	127.16%	90.50%	111.77%	99.10%	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	3.35	3.03	2.72	2.10	1.91	1.86	1.69	12.06%
YoY %	10.56%	11.40%	29.52%	9.95%	2.69%	10.06%	-	-
Horiz. %	198.22%	179.29%	160.95%	124.26%	113.02%	110.06%	100.00%	-
P/EPS	34.75	29.30	27.81	20.27	20.90	20.87	20.94	8.80%
YoY %	18.60%	5.36%	37.20%	-3.01%	0.14%	-0.33%	-	-
Horiz. %	165.95%	139.92%	132.81%	96.80%	99.81%	99.67%	100.00%	-
EY	2.88	3.41	3.60	4.93	4.78	4.79	4.78	-8.09%
YoY %	-15.54%	-5.28%	-26.98%	3.14%	-0.21%	0.21%	-	-
Horiz. %	60.25%	71.34%	75.31%	103.14%	100.00%	100.21%	100.00%	-
DY	3.21	3.13	3.60	4.29	4.16	6.55	4.15	-4.18%
YoY %	2.56%	-13.06%	-16.08%	3.12%	-36.49%	57.83%	-	-
Horiz. %	77.35%	75.42%	86.75%	103.37%	100.24%	157.83%	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	3.38	3.38	2.76	2.37	2.06	1.73	1.69	12.23%
YoY %	0.00%	22.46%	16.46%	15.05%	19.08%	2.37%	-	-
Horiz. %	200.00%	200.00%	163.31%	140.24%	121.89%	102.37%	100.00%	-
P/EPS	35.03	32.62	28.22	22.86	22.61	19.43	20.94	8.94%
YoY %	7.39%	15.59%	23.45%	1.11%	16.37%	-7.21%	-	-
Horiz. %	167.29%	155.78%	134.77%	109.17%	107.98%	92.79%	100.00%	-
EY	2.85	3.07	3.54	4.37	4.42	5.15	4.78	-8.25%
YoY %	-7.17%	-13.28%	-18.99%	-1.13%	-14.17%	7.74%	-	-
Horiz. %	59.62%	64.23%	74.06%	91.42%	92.47%	107.74%	100.00%	-
DY	3.18	2.81	3.55	3.80	3.85	7.04	4.15	-4.33%
YoY %	13.17%	-20.85%	-6.58%	-1.30%	-45.31%	69.64%	-	-
Horiz. %	76.63%	67.71%	85.54%	91.57%	92.77%	169.64%	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