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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

609  436  554 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KOMARK 0.435-0.175 
 VELESTO 0.175+0.01 
 ARMADA 0.455+0.03 
 THHEAVY 0.135+0.015 
 SAPNRG 0.15+0.005 
 SEALINK 0.21+0.03 
 TECHNAX 0.145+0.005 
 SYF 0.43+0.06 
 GFM-WC 0.155-0.01 
 MEDIAC 0.195+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. The truth: Is Mr. Koon Yew Yin your friend or foe? Sslee blog
2. MY LOW PROFILE GEMS COMING TO SOAR!!! Follow Kim's Stockwatch!
3. CLSA Feng Shui Recommends Selling in 1st Week of March 2021 Misai's World of Investing
4. Kelington Group - Opportunities Amid Chip Shortage Kenanga Research & Investment
5. HENG AH HUAT AH ONG AH!!! ... lol! My Unbalanced Portfolio
6. Recent steep correction of FPI may offer “attractive” entry ahead of bullish speaker market outlook Recent steep correction of FPI may offer “attractive” entry ahead of bullish speaker market outlook
7. Uptrend formed, next target for KLFI is 16200-16400 SOME Malaysia bank counters are extremely undervalued
8. [转贴] [Video:浅谈KOMARKCORP BHD, KOMARK, 7017] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS