Highlights

[NESTLE] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -8.69%    YoY -     136,811.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 4,852,020 4,841,260 5,110,916 4,808,933 4,933,561 5,085,752 5,090,848 -3.15%
  QoQ % 0.22% -5.28% 6.28% -2.53% -2.99% -0.10% -
  Horiz. % 95.31% 95.10% 100.39% 94.46% 96.91% 99.90% 100.00%
PBT 812,044 807,616 977,008 701,187 778,253 787,740 955,252 -10.25%
  QoQ % 0.55% -17.34% 39.34% -9.90% -1.20% -17.54% -
  Horiz. % 85.01% 84.54% 102.28% 73.40% 81.47% 82.46% 100.00%
Tax -157,453 -184,054 -225,496 -150,803 -175,480 -183,730 -221,144 -20.25%
  QoQ % 14.45% 18.38% -49.53% 14.06% 4.49% 16.92% -
  Horiz. % 71.20% 83.23% 101.97% 68.19% 79.35% 83.08% 100.00%
NP 654,590 623,562 751,512 550,384 602,773 604,010 734,108 -7.35%
  QoQ % 4.98% -17.03% 36.54% -8.69% -0.20% -17.72% -
  Horiz. % 89.17% 84.94% 102.37% 74.97% 82.11% 82.28% 100.00%
NP to SH 654,590 623,562 751,512 550,384 602,773 604,010 734,108 -7.35%
  QoQ % 4.98% -17.03% 36.54% -8.69% -0.20% -17.72% -
  Horiz. % 89.17% 84.94% 102.37% 74.97% 82.11% 82.28% 100.00%
Tax Rate 19.39 % 22.79 % 23.08 % 21.51 % 22.55 % 23.32 % 23.15 % -11.13%
  QoQ % -14.92% -1.26% 7.30% -4.61% -3.30% 0.73% -
  Horiz. % 83.76% 98.44% 99.70% 92.92% 97.41% 100.73% 100.00%
Total Cost 4,197,429 4,217,698 4,359,404 4,258,549 4,330,788 4,481,742 4,356,740 -2.45%
  QoQ % -0.48% -3.25% 2.37% -1.67% -3.37% 2.87% -
  Horiz. % 96.34% 96.81% 100.06% 97.75% 99.40% 102.87% 100.00%
Net Worth 809,025 691,775 963,795 776,194 719,914 705,844 998,970 -13.10%
  QoQ % 16.95% -28.22% 24.17% 7.82% 1.99% -29.34% -
  Horiz. % 80.99% 69.25% 96.48% 77.70% 72.07% 70.66% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 406,466 304,850 - 551,075 187,600 281,400 - -
  QoQ % 33.33% 0.00% 0.00% 193.75% -33.33% 0.00% -
  Horiz. % 144.44% 108.33% 0.00% 195.83% 66.67% 100.00% -
Div Payout % 62.09 % 48.89 % - % 100.13 % 31.12 % 46.59 % - % -
  QoQ % 27.00% 0.00% 0.00% 221.75% -33.20% 0.00% -
  Horiz. % 133.27% 104.94% 0.00% 214.92% 66.80% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 809,025 691,775 963,795 776,194 719,914 705,844 998,970 -13.10%
  QoQ % 16.95% -28.22% 24.17% 7.82% 1.99% -29.34% -
  Horiz. % 80.99% 69.25% 96.48% 77.70% 72.07% 70.66% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.49 % 12.88 % 14.70 % 11.45 % 12.22 % 11.88 % 14.42 % -4.34%
  QoQ % 4.74% -12.38% 28.38% -6.30% 2.86% -17.61% -
  Horiz. % 93.55% 89.32% 101.94% 79.40% 84.74% 82.39% 100.00%
ROE 80.91 % 90.14 % 77.97 % 70.91 % 83.73 % 85.57 % 73.49 % 6.62%
  QoQ % -10.24% 15.61% 9.96% -15.31% -2.15% 16.44% -
  Horiz. % 110.10% 122.66% 106.10% 96.49% 113.93% 116.44% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2,069.09 2,064.50 2,179.50 2,050.72 2,103.86 2,168.76 2,170.94 -3.15%
  QoQ % 0.22% -5.28% 6.28% -2.53% -2.99% -0.10% -
  Horiz. % 95.31% 95.10% 100.39% 94.46% 96.91% 99.90% 100.00%
EPS 279.15 265.92 320.48 234.71 257.04 257.58 313.04 -7.35%
  QoQ % 4.98% -17.02% 36.54% -8.69% -0.21% -17.72% -
  Horiz. % 89.17% 84.95% 102.38% 74.98% 82.11% 82.28% 100.00%
DPS 173.33 130.00 0.00 235.00 80.00 120.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 193.75% -33.33% 0.00% -
  Horiz. % 144.44% 108.33% 0.00% 195.83% 66.67% 100.00% -
NAPS 3.4500 2.9500 4.1100 3.3100 3.0700 3.0100 4.2600 -13.10%
  QoQ % 16.95% -28.22% 24.17% 7.82% 1.99% -29.34% -
  Horiz. % 80.99% 69.25% 96.48% 77.70% 72.07% 70.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2,069.09 2,064.50 2,179.50 2,050.72 2,103.86 2,168.76 2,170.94 -3.15%
  QoQ % 0.22% -5.28% 6.28% -2.53% -2.99% -0.10% -
  Horiz. % 95.31% 95.10% 100.39% 94.46% 96.91% 99.90% 100.00%
EPS 279.15 265.92 320.48 234.71 257.04 257.58 313.04 -7.35%
  QoQ % 4.98% -17.02% 36.54% -8.69% -0.21% -17.72% -
  Horiz. % 89.17% 84.95% 102.38% 74.98% 82.11% 82.28% 100.00%
DPS 173.33 130.00 0.00 235.00 80.00 120.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 193.75% -33.33% 0.00% -
  Horiz. % 144.44% 108.33% 0.00% 195.83% 66.67% 100.00% -
NAPS 3.4500 2.9500 4.1100 3.3100 3.0700 3.0100 4.2600 -13.10%
  QoQ % 16.95% -28.22% 24.17% 7.82% 1.99% -29.34% -
  Horiz. % 80.99% 69.25% 96.48% 77.70% 72.07% 70.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 72.1000 71.5000 73.7000 68.5000 66.4000 67.0000 66.6800 -
P/RPS 3.48 3.46 3.38 3.34 3.16 3.09 3.07 8.71%
  QoQ % 0.58% 2.37% 1.20% 5.70% 2.27% 0.65% -
  Horiz. % 113.36% 112.70% 110.10% 108.79% 102.93% 100.65% 100.00%
P/EPS 25.83 26.89 23.00 29.19 25.83 26.01 21.30 13.70%
  QoQ % -3.94% 16.91% -21.21% 13.01% -0.69% 22.11% -
  Horiz. % 121.27% 126.24% 107.98% 137.04% 121.27% 122.11% 100.00%
EY 3.87 3.72 4.35 3.43 3.87 3.84 4.69 -12.01%
  QoQ % 4.03% -14.48% 26.82% -11.37% 0.78% -18.12% -
  Horiz. % 82.52% 79.32% 92.75% 73.13% 82.52% 81.88% 100.00%
DY 2.40 1.82 0.00 3.43 1.20 1.79 0.00 -
  QoQ % 31.87% 0.00% 0.00% 185.83% -32.96% 0.00% -
  Horiz. % 134.08% 101.68% 0.00% 191.62% 67.04% 100.00% -
P/NAPS 20.90 24.24 17.93 20.69 21.63 22.26 15.65 21.25%
  QoQ % -13.78% 35.19% -13.34% -4.35% -2.83% 42.24% -
  Horiz. % 133.55% 154.89% 114.57% 132.20% 138.21% 142.24% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 22/10/15 12/08/15 20/04/15 23/02/15 27/10/14 12/08/14 17/04/14 -
Price 72.0000 71.9200 74.4800 73.8000 68.0000 67.7000 68.7000 -
P/RPS 3.48 3.48 3.42 3.60 3.23 3.12 3.16 6.64%
  QoQ % 0.00% 1.75% -5.00% 11.46% 3.53% -1.27% -
  Horiz. % 110.13% 110.13% 108.23% 113.92% 102.22% 98.73% 100.00%
P/EPS 25.79 27.05 23.24 31.44 26.45 26.28 21.95 11.34%
  QoQ % -4.66% 16.39% -26.08% 18.87% 0.65% 19.73% -
  Horiz. % 117.49% 123.23% 105.88% 143.23% 120.50% 119.73% 100.00%
EY 3.88 3.70 4.30 3.18 3.78 3.80 4.56 -10.20%
  QoQ % 4.86% -13.95% 35.22% -15.87% -0.53% -16.67% -
  Horiz. % 85.09% 81.14% 94.30% 69.74% 82.89% 83.33% 100.00%
DY 2.41 1.81 0.00 3.18 1.18 1.77 0.00 -
  QoQ % 33.15% 0.00% 0.00% 169.49% -33.33% 0.00% -
  Horiz. % 136.16% 102.26% 0.00% 179.66% 66.67% 100.00% -
P/NAPS 20.87 24.38 18.12 22.30 22.15 22.49 16.13 18.72%
  QoQ % -14.40% 34.55% -18.74% 0.68% -1.51% 39.43% -
  Horiz. % 129.39% 151.15% 112.34% 138.25% 137.32% 139.43% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers