Highlights

[NESTLE] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 12-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -17.03%    YoY -     3.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 5,253,848 4,837,957 4,852,020 4,841,260 5,110,916 4,808,933 4,933,561 4.28%
  QoQ % 8.60% -0.29% 0.22% -5.28% 6.28% -2.53% -
  Horiz. % 106.49% 98.06% 98.35% 98.13% 103.59% 97.47% 100.00%
PBT 1,103,432 727,711 812,044 807,616 977,008 701,187 778,253 26.18%
  QoQ % 51.63% -10.39% 0.55% -17.34% 39.34% -9.90% -
  Horiz. % 141.78% 93.51% 104.34% 103.77% 125.54% 90.10% 100.00%
Tax -220,724 -136,978 -157,453 -184,054 -225,496 -150,803 -175,480 16.51%
  QoQ % -61.14% 13.00% 14.45% 18.38% -49.53% 14.06% -
  Horiz. % 125.78% 78.06% 89.73% 104.89% 128.50% 85.94% 100.00%
NP 882,708 590,733 654,590 623,562 751,512 550,384 602,773 28.93%
  QoQ % 49.43% -9.76% 4.98% -17.03% 36.54% -8.69% -
  Horiz. % 146.44% 98.00% 108.60% 103.45% 124.68% 91.31% 100.00%
NP to SH 882,708 590,733 654,590 623,562 751,512 550,384 602,773 28.93%
  QoQ % 49.43% -9.76% 4.98% -17.03% 36.54% -8.69% -
  Horiz. % 146.44% 98.00% 108.60% 103.45% 124.68% 91.31% 100.00%
Tax Rate 20.00 % 18.82 % 19.39 % 22.79 % 23.08 % 21.51 % 22.55 % -7.68%
  QoQ % 6.27% -2.94% -14.92% -1.26% 7.30% -4.61% -
  Horiz. % 88.69% 83.46% 85.99% 101.06% 102.35% 95.39% 100.00%
Total Cost 4,371,140 4,247,224 4,197,429 4,217,698 4,359,404 4,258,549 4,330,788 0.62%
  QoQ % 2.92% 1.19% -0.48% -3.25% 2.37% -1.67% -
  Horiz. % 100.93% 98.07% 96.92% 97.39% 100.66% 98.33% 100.00%
Net Worth 844,199 708,189 809,025 691,775 963,795 776,194 719,914 11.19%
  QoQ % 19.21% -12.46% 16.95% -28.22% 24.17% 7.82% -
  Horiz. % 117.26% 98.37% 112.38% 96.09% 133.88% 107.82% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 609,700 406,466 304,850 - 551,075 187,600 -
  QoQ % 0.00% 50.00% 33.33% 0.00% 0.00% 193.75% -
  Horiz. % 0.00% 325.00% 216.67% 162.50% 0.00% 293.75% 100.00%
Div Payout % - % 103.21 % 62.09 % 48.89 % - % 100.13 % 31.12 % -
  QoQ % 0.00% 66.23% 27.00% 0.00% 0.00% 221.75% -
  Horiz. % 0.00% 331.65% 199.52% 157.10% 0.00% 321.75% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 844,199 708,189 809,025 691,775 963,795 776,194 719,914 11.19%
  QoQ % 19.21% -12.46% 16.95% -28.22% 24.17% 7.82% -
  Horiz. % 117.26% 98.37% 112.38% 96.09% 133.88% 107.82% 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 16.80 % 12.21 % 13.49 % 12.88 % 14.70 % 11.45 % 12.22 % 23.62%
  QoQ % 37.59% -9.49% 4.74% -12.38% 28.38% -6.30% -
  Horiz. % 137.48% 99.92% 110.39% 105.40% 120.29% 93.70% 100.00%
ROE 104.56 % 83.41 % 80.91 % 90.14 % 77.97 % 70.91 % 83.73 % 15.95%
  QoQ % 25.36% 3.09% -10.24% 15.61% 9.96% -15.31% -
  Horiz. % 124.88% 99.62% 96.63% 107.66% 93.12% 84.69% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2,240.45 2,063.09 2,069.09 2,064.50 2,179.50 2,050.72 2,103.86 4.28%
  QoQ % 8.60% -0.29% 0.22% -5.28% 6.28% -2.53% -
  Horiz. % 106.49% 98.06% 98.35% 98.13% 103.60% 97.47% 100.00%
EPS 376.44 251.91 279.15 265.92 320.48 234.71 257.04 28.93%
  QoQ % 49.43% -9.76% 4.98% -17.02% 36.54% -8.69% -
  Horiz. % 146.45% 98.00% 108.60% 103.45% 124.68% 91.31% 100.00%
DPS 0.00 260.00 173.33 130.00 0.00 235.00 80.00 -
  QoQ % 0.00% 50.00% 33.33% 0.00% 0.00% 193.75% -
  Horiz. % 0.00% 325.00% 216.66% 162.50% 0.00% 293.75% 100.00%
NAPS 3.6000 3.0200 3.4500 2.9500 4.1100 3.3100 3.0700 11.19%
  QoQ % 19.21% -12.46% 16.95% -28.22% 24.17% 7.82% -
  Horiz. % 117.26% 98.37% 112.38% 96.09% 133.88% 107.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2,240.45 2,063.09 2,069.09 2,064.50 2,179.50 2,050.72 2,103.86 4.28%
  QoQ % 8.60% -0.29% 0.22% -5.28% 6.28% -2.53% -
  Horiz. % 106.49% 98.06% 98.35% 98.13% 103.60% 97.47% 100.00%
EPS 376.44 251.91 279.15 265.92 320.48 234.71 257.04 28.93%
  QoQ % 49.43% -9.76% 4.98% -17.02% 36.54% -8.69% -
  Horiz. % 146.45% 98.00% 108.60% 103.45% 124.68% 91.31% 100.00%
DPS 0.00 260.00 173.33 130.00 0.00 235.00 80.00 -
  QoQ % 0.00% 50.00% 33.33% 0.00% 0.00% 193.75% -
  Horiz. % 0.00% 325.00% 216.66% 162.50% 0.00% 293.75% 100.00%
NAPS 3.6000 3.0200 3.4500 2.9500 4.1100 3.3100 3.0700 11.19%
  QoQ % 19.21% -12.46% 16.95% -28.22% 24.17% 7.82% -
  Horiz. % 117.26% 98.37% 112.38% 96.09% 133.88% 107.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 76.9000 73.4000 72.1000 71.5000 73.7000 68.5000 66.4000 -
P/RPS 3.43 3.56 3.48 3.46 3.38 3.34 3.16 5.61%
  QoQ % -3.65% 2.30% 0.58% 2.37% 1.20% 5.70% -
  Horiz. % 108.54% 112.66% 110.13% 109.49% 106.96% 105.70% 100.00%
P/EPS 20.43 29.14 25.83 26.89 23.00 29.19 25.83 -14.46%
  QoQ % -29.89% 12.81% -3.94% 16.91% -21.21% 13.01% -
  Horiz. % 79.09% 112.81% 100.00% 104.10% 89.04% 113.01% 100.00%
EY 4.89 3.43 3.87 3.72 4.35 3.43 3.87 16.86%
  QoQ % 42.57% -11.37% 4.03% -14.48% 26.82% -11.37% -
  Horiz. % 126.36% 88.63% 100.00% 96.12% 112.40% 88.63% 100.00%
DY 0.00 3.54 2.40 1.82 0.00 3.43 1.20 -
  QoQ % 0.00% 47.50% 31.87% 0.00% 0.00% 185.83% -
  Horiz. % 0.00% 295.00% 200.00% 151.67% 0.00% 285.83% 100.00%
P/NAPS 21.36 24.30 20.90 24.24 17.93 20.69 21.63 -0.83%
  QoQ % -12.10% 16.27% -13.78% 35.19% -13.34% -4.35% -
  Horiz. % 98.75% 112.34% 96.63% 112.07% 82.89% 95.65% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/04/16 25/02/16 22/10/15 12/08/15 20/04/15 23/02/15 27/10/14 -
Price 75.0000 74.5600 72.0000 71.9200 74.4800 73.8000 68.0000 -
P/RPS 3.35 3.61 3.48 3.48 3.42 3.60 3.23 2.46%
  QoQ % -7.20% 3.74% 0.00% 1.75% -5.00% 11.46% -
  Horiz. % 103.72% 111.76% 107.74% 107.74% 105.88% 111.46% 100.00%
P/EPS 19.92 29.60 25.79 27.05 23.24 31.44 26.45 -17.21%
  QoQ % -32.70% 14.77% -4.66% 16.39% -26.08% 18.87% -
  Horiz. % 75.31% 111.91% 97.50% 102.27% 87.86% 118.87% 100.00%
EY 5.02 3.38 3.88 3.70 4.30 3.18 3.78 20.80%
  QoQ % 48.52% -12.89% 4.86% -13.95% 35.22% -15.87% -
  Horiz. % 132.80% 89.42% 102.65% 97.88% 113.76% 84.13% 100.00%
DY 0.00 3.49 2.41 1.81 0.00 3.18 1.18 -
  QoQ % 0.00% 44.81% 33.15% 0.00% 0.00% 169.49% -
  Horiz. % 0.00% 295.76% 204.24% 153.39% 0.00% 269.49% 100.00%
P/NAPS 20.83 24.69 20.87 24.38 18.12 22.30 22.15 -4.01%
  QoQ % -15.63% 18.30% -14.40% 34.55% -18.74% 0.68% -
  Horiz. % 94.04% 111.47% 94.22% 110.07% 81.81% 100.68% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

308  366  590  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.145-0.035 
 IRIS 0.305+0.025 
 DOLPHIN-WB 0.03+0.025 
 MTOUCHE 0.055+0.005 
 CONNECT 0.16+0.02 
 BINTAI 0.57+0.035 
 ARMADA 0.27+0.015 
 PRESBHD 0.58+0.015 
 DOLPHIN 0.080.00 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS