Highlights

[NESTLE] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -7.22%    YoY -     31.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 5,487,528 5,063,506 5,084,832 5,101,254 5,253,848 4,837,957 4,852,020 8.54%
  QoQ % 8.37% -0.42% -0.32% -2.90% 8.60% -0.29% -
  Horiz. % 113.10% 104.36% 104.80% 105.14% 108.28% 99.71% 100.00%
PBT 1,163,984 766,494 913,336 999,510 1,103,432 727,711 812,044 27.10%
  QoQ % 51.86% -16.08% -8.62% -9.42% 51.63% -10.39% -
  Horiz. % 143.34% 94.39% 112.47% 123.09% 135.88% 89.61% 100.00%
Tax -241,236 -129,367 -153,088 -180,562 -220,724 -136,978 -157,453 32.87%
  QoQ % -86.47% 15.50% 15.22% 18.20% -61.14% 13.00% -
  Horiz. % 153.21% 82.16% 97.23% 114.68% 140.18% 87.00% 100.00%
NP 922,748 637,127 760,248 818,948 882,708 590,733 654,590 25.70%
  QoQ % 44.83% -16.19% -7.17% -7.22% 49.43% -9.76% -
  Horiz. % 140.97% 97.33% 116.14% 125.11% 134.85% 90.24% 100.00%
NP to SH 922,748 637,127 760,248 818,948 882,708 590,733 654,590 25.70%
  QoQ % 44.83% -16.19% -7.17% -7.22% 49.43% -9.76% -
  Horiz. % 140.97% 97.33% 116.14% 125.11% 134.85% 90.24% 100.00%
Tax Rate 20.73 % 16.88 % 16.76 % 18.07 % 20.00 % 18.82 % 19.39 % 4.55%
  QoQ % 22.81% 0.72% -7.25% -9.65% 6.27% -2.94% -
  Horiz. % 106.91% 87.06% 86.44% 93.19% 103.15% 97.06% 100.00%
Total Cost 4,564,780 4,426,379 4,324,584 4,282,306 4,371,140 4,247,224 4,197,429 5.75%
  QoQ % 3.13% 2.35% 0.99% -2.03% 2.92% 1.19% -
  Horiz. % 108.75% 105.45% 103.03% 102.02% 104.14% 101.19% 100.00%
Net Worth 862,960 647,219 745,710 722,259 844,199 708,189 809,025 4.39%
  QoQ % 33.33% -13.21% 3.25% -14.44% 19.21% -12.46% -
  Horiz. % 106.67% 80.00% 92.17% 89.28% 104.35% 87.54% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 633,150 437,733 328,300 - 609,700 406,466 -
  QoQ % 0.00% 44.64% 33.33% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 155.77% 107.69% 80.77% 0.00% 150.00% 100.00%
Div Payout % - % 99.38 % 57.58 % 40.09 % - % 103.21 % 62.09 % -
  QoQ % 0.00% 72.59% 43.63% 0.00% 0.00% 66.23% -
  Horiz. % 0.00% 160.06% 92.74% 64.57% 0.00% 166.23% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 862,960 647,219 745,710 722,259 844,199 708,189 809,025 4.39%
  QoQ % 33.33% -13.21% 3.25% -14.44% 19.21% -12.46% -
  Horiz. % 106.67% 80.00% 92.17% 89.28% 104.35% 87.54% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 16.82 % 12.58 % 14.95 % 16.05 % 16.80 % 12.21 % 13.49 % 15.83%
  QoQ % 33.70% -15.85% -6.85% -4.46% 37.59% -9.49% -
  Horiz. % 124.68% 93.25% 110.82% 118.98% 124.54% 90.51% 100.00%
ROE 106.93 % 98.44 % 101.95 % 113.39 % 104.56 % 83.41 % 80.91 % 20.41%
  QoQ % 8.62% -3.44% -10.09% 8.44% 25.36% 3.09% -
  Horiz. % 132.16% 121.67% 126.00% 140.14% 129.23% 103.09% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2,340.10 2,159.28 2,168.37 2,175.37 2,240.45 2,063.09 2,069.09 8.54%
  QoQ % 8.37% -0.42% -0.32% -2.90% 8.60% -0.29% -
  Horiz. % 113.10% 104.36% 104.80% 105.14% 108.28% 99.71% 100.00%
EPS 393.48 271.70 324.20 349.24 376.44 251.91 279.15 25.69%
  QoQ % 44.82% -16.19% -7.17% -7.23% 49.43% -9.76% -
  Horiz. % 140.96% 97.33% 116.14% 125.11% 134.85% 90.24% 100.00%
DPS 0.00 270.00 186.67 140.00 0.00 260.00 173.33 -
  QoQ % 0.00% 44.64% 33.34% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 155.77% 107.70% 80.77% 0.00% 150.00% 100.00%
NAPS 3.6800 2.7600 3.1800 3.0800 3.6000 3.0200 3.4500 4.39%
  QoQ % 33.33% -13.21% 3.25% -14.44% 19.21% -12.46% -
  Horiz. % 106.67% 80.00% 92.17% 89.28% 104.35% 87.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2,340.10 2,159.28 2,168.37 2,175.37 2,240.45 2,063.09 2,069.09 8.54%
  QoQ % 8.37% -0.42% -0.32% -2.90% 8.60% -0.29% -
  Horiz. % 113.10% 104.36% 104.80% 105.14% 108.28% 99.71% 100.00%
EPS 393.48 271.70 324.20 349.24 376.44 251.91 279.15 25.69%
  QoQ % 44.82% -16.19% -7.17% -7.23% 49.43% -9.76% -
  Horiz. % 140.96% 97.33% 116.14% 125.11% 134.85% 90.24% 100.00%
DPS 0.00 270.00 186.67 140.00 0.00 260.00 173.33 -
  QoQ % 0.00% 44.64% 33.34% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 155.77% 107.70% 80.77% 0.00% 150.00% 100.00%
NAPS 3.6800 2.7600 3.1800 3.0800 3.6000 3.0200 3.4500 4.39%
  QoQ % 33.33% -13.21% 3.25% -14.44% 19.21% -12.46% -
  Horiz. % 106.67% 80.00% 92.17% 89.28% 104.35% 87.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 79.3800 78.2000 78.8600 76.5200 76.9000 73.4000 72.1000 -
P/RPS 3.39 3.62 3.64 3.52 3.43 3.56 3.48 -1.73%
  QoQ % -6.35% -0.55% 3.41% 2.62% -3.65% 2.30% -
  Horiz. % 97.41% 104.02% 104.60% 101.15% 98.56% 102.30% 100.00%
P/EPS 20.17 28.78 24.32 21.91 20.43 29.14 25.83 -15.19%
  QoQ % -29.92% 18.34% 11.00% 7.24% -29.89% 12.81% -
  Horiz. % 78.09% 111.42% 94.15% 84.82% 79.09% 112.81% 100.00%
EY 4.96 3.47 4.11 4.56 4.89 3.43 3.87 17.97%
  QoQ % 42.94% -15.57% -9.87% -6.75% 42.57% -11.37% -
  Horiz. % 128.17% 89.66% 106.20% 117.83% 126.36% 88.63% 100.00%
DY 0.00 3.45 2.37 1.83 0.00 3.54 2.40 -
  QoQ % 0.00% 45.57% 29.51% 0.00% 0.00% 47.50% -
  Horiz. % 0.00% 143.75% 98.75% 76.25% 0.00% 147.50% 100.00%
P/NAPS 21.57 28.33 24.80 24.84 21.36 24.30 20.90 2.12%
  QoQ % -23.86% 14.23% -0.16% 16.29% -12.10% 16.27% -
  Horiz. % 103.21% 135.55% 118.66% 118.85% 102.20% 116.27% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/04/17 28/02/17 25/10/16 22/08/16 26/04/16 25/02/16 22/10/15 -
Price 82.4800 75.7000 78.2000 78.7600 75.0000 74.5600 72.0000 -
P/RPS 3.52 3.51 3.61 3.62 3.35 3.61 3.48 0.76%
  QoQ % 0.28% -2.77% -0.28% 8.06% -7.20% 3.74% -
  Horiz. % 101.15% 100.86% 103.74% 104.02% 96.26% 103.74% 100.00%
P/EPS 20.96 27.86 24.12 22.55 19.92 29.60 25.79 -12.90%
  QoQ % -24.77% 15.51% 6.96% 13.20% -32.70% 14.77% -
  Horiz. % 81.27% 108.03% 93.52% 87.44% 77.24% 114.77% 100.00%
EY 4.77 3.59 4.15 4.43 5.02 3.38 3.88 14.75%
  QoQ % 32.87% -13.49% -6.32% -11.75% 48.52% -12.89% -
  Horiz. % 122.94% 92.53% 106.96% 114.18% 129.38% 87.11% 100.00%
DY 0.00 3.57 2.39 1.78 0.00 3.49 2.41 -
  QoQ % 0.00% 49.37% 34.27% 0.00% 0.00% 44.81% -
  Horiz. % 0.00% 148.13% 99.17% 73.86% 0.00% 144.81% 100.00%
P/NAPS 22.41 27.43 24.59 25.57 20.83 24.69 20.87 4.86%
  QoQ % -18.30% 11.55% -3.83% 22.76% -15.63% 18.30% -
  Horiz. % 107.38% 131.43% 117.82% 122.52% 99.81% 118.30% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers