[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 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