Highlights

[NESTLE] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 12-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -17.72%    YoY -     -6.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 5,110,916 4,808,933 4,933,561 5,085,752 5,090,848 4,787,925 4,866,152 3.33%
  QoQ % 6.28% -2.53% -2.99% -0.10% 6.33% -1.61% -
  Horiz. % 105.03% 98.82% 101.39% 104.51% 104.62% 98.39% 100.00%
PBT 977,008 701,187 778,253 787,740 955,252 719,054 792,813 14.96%
  QoQ % 39.34% -9.90% -1.20% -17.54% 32.85% -9.30% -
  Horiz. % 123.23% 88.44% 98.16% 99.36% 120.49% 90.70% 100.00%
Tax -225,496 -150,803 -175,480 -183,730 -221,144 -157,353 -177,818 17.18%
  QoQ % -49.53% 14.06% 4.49% 16.92% -40.54% 11.51% -
  Horiz. % 126.81% 84.81% 98.68% 103.32% 124.36% 88.49% 100.00%
NP 751,512 550,384 602,773 604,010 734,108 561,701 614,994 14.31%
  QoQ % 36.54% -8.69% -0.20% -17.72% 30.69% -8.67% -
  Horiz. % 122.20% 89.49% 98.01% 98.21% 119.37% 91.33% 100.00%
NP to SH 751,512 550,384 602,773 604,010 734,108 402 614,994 14.31%
  QoQ % 36.54% -8.69% -0.20% -17.72% 182,513.92% -99.93% -
  Horiz. % 122.20% 89.49% 98.01% 98.21% 119.37% 0.07% 100.00%
Tax Rate 23.08 % 21.51 % 22.55 % 23.32 % 23.15 % 21.88 % 22.43 % 1.92%
  QoQ % 7.30% -4.61% -3.30% 0.73% 5.80% -2.45% -
  Horiz. % 102.90% 95.90% 100.53% 103.97% 103.21% 97.55% 100.00%
Total Cost 4,359,404 4,258,549 4,330,788 4,481,742 4,356,740 4,226,224 4,251,157 1.69%
  QoQ % 2.37% -1.67% -3.37% 2.87% 3.09% -0.59% -
  Horiz. % 102.55% 100.17% 101.87% 105.42% 102.48% 99.41% 100.00%
Net Worth 963,795 776,194 719,914 705,844 998,970 816,060 841,854 9.45%
  QoQ % 24.17% 7.82% 1.99% -29.34% 22.41% -3.06% -
  Horiz. % 114.48% 92.20% 85.52% 83.84% 118.66% 96.94% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 551,075 187,600 281,400 - 551,075 187,600 -
  QoQ % 0.00% 193.75% -33.33% 0.00% 0.00% 193.75% -
  Horiz. % 0.00% 293.75% 100.00% 150.00% 0.00% 293.75% 100.00%
Div Payout % - % 100.13 % 31.12 % 46.59 % - % 137,083.33 % 30.50 % -
  QoQ % 0.00% 221.75% -33.20% 0.00% 0.00% 449,353.50% -
  Horiz. % 0.00% 328.30% 102.03% 152.75% 0.00% 449,453.50% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 963,795 776,194 719,914 705,844 998,970 816,060 841,854 9.45%
  QoQ % 24.17% 7.82% 1.99% -29.34% 22.41% -3.06% -
  Horiz. % 114.48% 92.20% 85.52% 83.84% 118.66% 96.94% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.70 % 11.45 % 12.22 % 11.88 % 14.42 % 11.73 % 12.64 % 10.60%
  QoQ % 28.38% -6.30% 2.86% -17.61% 22.93% -7.20% -
  Horiz. % 116.30% 90.59% 96.68% 93.99% 114.08% 92.80% 100.00%
ROE 77.97 % 70.91 % 83.73 % 85.57 % 73.49 % 0.05 % 73.05 % 4.45%
  QoQ % 9.96% -15.31% -2.15% 16.44% 146,880.00% -99.93% -
  Horiz. % 106.74% 97.07% 114.62% 117.14% 100.60% 0.07% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2,179.50 2,050.72 2,103.86 2,168.76 2,170.94 2,041.76 2,075.12 3.33%
  QoQ % 6.28% -2.53% -2.99% -0.10% 6.33% -1.61% -
  Horiz. % 105.03% 98.82% 101.38% 104.51% 104.62% 98.39% 100.00%
EPS 320.48 234.71 257.04 257.58 313.04 239.53 262.25 14.32%
  QoQ % 36.54% -8.69% -0.21% -17.72% 30.69% -8.66% -
  Horiz. % 122.20% 89.50% 98.01% 98.22% 119.37% 91.34% 100.00%
DPS 0.00 235.00 80.00 120.00 0.00 235.00 80.00 -
  QoQ % 0.00% 193.75% -33.33% 0.00% 0.00% 193.75% -
  Horiz. % 0.00% 293.75% 100.00% 150.00% 0.00% 293.75% 100.00%
NAPS 4.1100 3.3100 3.0700 3.0100 4.2600 3.4800 3.5900 9.45%
  QoQ % 24.17% 7.82% 1.99% -29.34% 22.41% -3.06% -
  Horiz. % 114.48% 92.20% 85.52% 83.84% 118.66% 96.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2,179.50 2,050.72 2,103.86 2,168.76 2,170.94 2,041.76 2,075.12 3.33%
  QoQ % 6.28% -2.53% -2.99% -0.10% 6.33% -1.61% -
  Horiz. % 105.03% 98.82% 101.38% 104.51% 104.62% 98.39% 100.00%
EPS 320.48 234.71 257.04 257.58 313.04 239.53 262.25 14.32%
  QoQ % 36.54% -8.69% -0.21% -17.72% 30.69% -8.66% -
  Horiz. % 122.20% 89.50% 98.01% 98.22% 119.37% 91.34% 100.00%
DPS 0.00 235.00 80.00 120.00 0.00 235.00 80.00 -
  QoQ % 0.00% 193.75% -33.33% 0.00% 0.00% 193.75% -
  Horiz. % 0.00% 293.75% 100.00% 150.00% 0.00% 293.75% 100.00%
NAPS 4.1100 3.3100 3.0700 3.0100 4.2600 3.4800 3.5900 9.45%
  QoQ % 24.17% 7.82% 1.99% -29.34% 22.41% -3.06% -
  Horiz. % 114.48% 92.20% 85.52% 83.84% 118.66% 96.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 73.7000 68.5000 66.4000 67.0000 66.6800 68.0000 68.0000 -
P/RPS 3.38 3.34 3.16 3.09 3.07 3.33 3.28 2.02%
  QoQ % 1.20% 5.70% 2.27% 0.65% -7.81% 1.52% -
  Horiz. % 103.05% 101.83% 96.34% 94.21% 93.60% 101.52% 100.00%
P/EPS 23.00 29.19 25.83 26.01 21.30 39,666.67 25.93 -7.69%
  QoQ % -21.21% 13.01% -0.69% 22.11% -99.95% 152,875.97% -
  Horiz. % 88.70% 112.57% 99.61% 100.31% 82.14% 152,975.97% 100.00%
EY 4.35 3.43 3.87 3.84 4.69 0.00 3.86 8.30%
  QoQ % 26.82% -11.37% 0.78% -18.12% 0.00% 0.00% -
  Horiz. % 112.69% 88.86% 100.26% 99.48% 121.50% 0.00% 100.00%
DY 0.00 3.43 1.20 1.79 0.00 3.46 1.18 -
  QoQ % 0.00% 185.83% -32.96% 0.00% 0.00% 193.22% -
  Horiz. % 0.00% 290.68% 101.69% 151.69% 0.00% 293.22% 100.00%
P/NAPS 17.93 20.69 21.63 22.26 15.65 19.54 18.94 -3.59%
  QoQ % -13.34% -4.35% -2.83% 42.24% -19.91% 3.17% -
  Horiz. % 94.67% 109.24% 114.20% 117.53% 82.63% 103.17% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/04/15 23/02/15 27/10/14 12/08/14 17/04/14 24/02/14 12/11/13 -
Price 74.4800 73.8000 68.0000 67.7000 68.7000 66.0000 68.6000 -
P/RPS 3.42 3.60 3.23 3.12 3.16 3.23 3.31 2.21%
  QoQ % -5.00% 11.46% 3.53% -1.27% -2.17% -2.42% -
  Horiz. % 103.32% 108.76% 97.58% 94.26% 95.47% 97.58% 100.00%
P/EPS 23.24 31.44 26.45 26.28 21.95 38,500.00 26.16 -7.59%
  QoQ % -26.08% 18.87% 0.65% 19.73% -99.94% 147,071.25% -
  Horiz. % 88.84% 120.18% 101.11% 100.46% 83.91% 147,171.25% 100.00%
EY 4.30 3.18 3.78 3.80 4.56 0.00 3.82 8.22%
  QoQ % 35.22% -15.87% -0.53% -16.67% 0.00% 0.00% -
  Horiz. % 112.57% 83.25% 98.95% 99.48% 119.37% 0.00% 100.00%
DY 0.00 3.18 1.18 1.77 0.00 3.56 1.17 -
  QoQ % 0.00% 169.49% -33.33% 0.00% 0.00% 204.27% -
  Horiz. % 0.00% 271.79% 100.85% 151.28% 0.00% 304.27% 100.00%
P/NAPS 18.12 22.30 22.15 22.49 16.13 18.97 19.11 -3.49%
  QoQ % -18.74% 0.68% -1.51% 39.43% -14.97% -0.73% -
  Horiz. % 94.82% 116.69% 115.91% 117.69% 84.41% 99.27% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. KLCI waves 26 - Wave 3 could have started KLCI waves
4. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
5. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
6. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
7. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
8. 顶级手套拉锯战/万年船 小股东大权利
PARTNERS & BROKERS