Highlights

[NESTLE] QoQ Annualized Quarter Result on 2015-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -9.76%    YoY -     7.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 5,084,832 5,101,254 5,253,848 4,837,957 4,852,020 4,841,260 5,110,916 -0.34%
  QoQ % -0.32% -2.90% 8.60% -0.29% 0.22% -5.28% -
  Horiz. % 99.49% 99.81% 102.80% 94.66% 94.93% 94.72% 100.00%
PBT 913,336 999,510 1,103,432 727,711 812,044 807,616 977,008 -4.38%
  QoQ % -8.62% -9.42% 51.63% -10.39% 0.55% -17.34% -
  Horiz. % 93.48% 102.30% 112.94% 74.48% 83.12% 82.66% 100.00%
Tax -153,088 -180,562 -220,724 -136,978 -157,453 -184,054 -225,496 -22.70%
  QoQ % 15.22% 18.20% -61.14% 13.00% 14.45% 18.38% -
  Horiz. % 67.89% 80.07% 97.88% 60.75% 69.83% 81.62% 100.00%
NP 760,248 818,948 882,708 590,733 654,590 623,562 751,512 0.77%
  QoQ % -7.17% -7.22% 49.43% -9.76% 4.98% -17.03% -
  Horiz. % 101.16% 108.97% 117.46% 78.61% 87.10% 82.97% 100.00%
NP to SH 760,248 818,948 882,708 590,733 654,590 623,562 751,512 0.77%
  QoQ % -7.17% -7.22% 49.43% -9.76% 4.98% -17.03% -
  Horiz. % 101.16% 108.97% 117.46% 78.61% 87.10% 82.97% 100.00%
Tax Rate 16.76 % 18.07 % 20.00 % 18.82 % 19.39 % 22.79 % 23.08 % -19.16%
  QoQ % -7.25% -9.65% 6.27% -2.94% -14.92% -1.26% -
  Horiz. % 72.62% 78.29% 86.66% 81.54% 84.01% 98.74% 100.00%
Total Cost 4,324,584 4,282,306 4,371,140 4,247,224 4,197,429 4,217,698 4,359,404 -0.53%
  QoQ % 0.99% -2.03% 2.92% 1.19% -0.48% -3.25% -
  Horiz. % 99.20% 98.23% 100.27% 97.43% 96.28% 96.75% 100.00%
Net Worth 745,710 722,259 844,199 708,189 809,025 691,775 963,795 -15.68%
  QoQ % 3.25% -14.44% 19.21% -12.46% 16.95% -28.22% -
  Horiz. % 77.37% 74.94% 87.59% 73.48% 83.94% 71.78% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 437,733 328,300 - 609,700 406,466 304,850 - -
  QoQ % 33.33% 0.00% 0.00% 50.00% 33.33% 0.00% -
  Horiz. % 143.59% 107.69% 0.00% 200.00% 133.33% 100.00% -
Div Payout % 57.58 % 40.09 % - % 103.21 % 62.09 % 48.89 % - % -
  QoQ % 43.63% 0.00% 0.00% 66.23% 27.00% 0.00% -
  Horiz. % 117.77% 82.00% 0.00% 211.11% 127.00% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 745,710 722,259 844,199 708,189 809,025 691,775 963,795 -15.68%
  QoQ % 3.25% -14.44% 19.21% -12.46% 16.95% -28.22% -
  Horiz. % 77.37% 74.94% 87.59% 73.48% 83.94% 71.78% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 14.95 % 16.05 % 16.80 % 12.21 % 13.49 % 12.88 % 14.70 % 1.13%
  QoQ % -6.85% -4.46% 37.59% -9.49% 4.74% -12.38% -
  Horiz. % 101.70% 109.18% 114.29% 83.06% 91.77% 87.62% 100.00%
ROE 101.95 % 113.39 % 104.56 % 83.41 % 80.91 % 90.14 % 77.97 % 19.52%
  QoQ % -10.09% 8.44% 25.36% 3.09% -10.24% 15.61% -
  Horiz. % 130.76% 145.43% 134.10% 106.98% 103.77% 115.61% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2,168.37 2,175.37 2,240.45 2,063.09 2,069.09 2,064.50 2,179.50 -0.34%
  QoQ % -0.32% -2.90% 8.60% -0.29% 0.22% -5.28% -
  Horiz. % 99.49% 99.81% 102.80% 94.66% 94.93% 94.72% 100.00%
EPS 324.20 349.24 376.44 251.91 279.15 265.92 320.48 0.77%
  QoQ % -7.17% -7.23% 49.43% -9.76% 4.98% -17.02% -
  Horiz. % 101.16% 108.97% 117.46% 78.60% 87.10% 82.98% 100.00%
DPS 186.67 140.00 0.00 260.00 173.33 130.00 0.00 -
  QoQ % 33.34% 0.00% 0.00% 50.00% 33.33% 0.00% -
  Horiz. % 143.59% 107.69% 0.00% 200.00% 133.33% 100.00% -
NAPS 3.1800 3.0800 3.6000 3.0200 3.4500 2.9500 4.1100 -15.68%
  QoQ % 3.25% -14.44% 19.21% -12.46% 16.95% -28.22% -
  Horiz. % 77.37% 74.94% 87.59% 73.48% 83.94% 71.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2,168.37 2,175.37 2,240.45 2,063.09 2,069.09 2,064.50 2,179.50 -0.34%
  QoQ % -0.32% -2.90% 8.60% -0.29% 0.22% -5.28% -
  Horiz. % 99.49% 99.81% 102.80% 94.66% 94.93% 94.72% 100.00%
EPS 324.20 349.24 376.44 251.91 279.15 265.92 320.48 0.77%
  QoQ % -7.17% -7.23% 49.43% -9.76% 4.98% -17.02% -
  Horiz. % 101.16% 108.97% 117.46% 78.60% 87.10% 82.98% 100.00%
DPS 186.67 140.00 0.00 260.00 173.33 130.00 0.00 -
  QoQ % 33.34% 0.00% 0.00% 50.00% 33.33% 0.00% -
  Horiz. % 143.59% 107.69% 0.00% 200.00% 133.33% 100.00% -
NAPS 3.1800 3.0800 3.6000 3.0200 3.4500 2.9500 4.1100 -15.68%
  QoQ % 3.25% -14.44% 19.21% -12.46% 16.95% -28.22% -
  Horiz. % 77.37% 74.94% 87.59% 73.48% 83.94% 71.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 78.8600 76.5200 76.9000 73.4000 72.1000 71.5000 73.7000 -
P/RPS 3.64 3.52 3.43 3.56 3.48 3.46 3.38 5.05%
  QoQ % 3.41% 2.62% -3.65% 2.30% 0.58% 2.37% -
  Horiz. % 107.69% 104.14% 101.48% 105.33% 102.96% 102.37% 100.00%
P/EPS 24.32 21.91 20.43 29.14 25.83 26.89 23.00 3.78%
  QoQ % 11.00% 7.24% -29.89% 12.81% -3.94% 16.91% -
  Horiz. % 105.74% 95.26% 88.83% 126.70% 112.30% 116.91% 100.00%
EY 4.11 4.56 4.89 3.43 3.87 3.72 4.35 -3.70%
  QoQ % -9.87% -6.75% 42.57% -11.37% 4.03% -14.48% -
  Horiz. % 94.48% 104.83% 112.41% 78.85% 88.97% 85.52% 100.00%
DY 2.37 1.83 0.00 3.54 2.40 1.82 0.00 -
  QoQ % 29.51% 0.00% 0.00% 47.50% 31.87% 0.00% -
  Horiz. % 130.22% 100.55% 0.00% 194.51% 131.87% 100.00% -
P/NAPS 24.80 24.84 21.36 24.30 20.90 24.24 17.93 24.07%
  QoQ % -0.16% 16.29% -12.10% 16.27% -13.78% 35.19% -
  Horiz. % 138.32% 138.54% 119.13% 135.53% 116.56% 135.19% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/10/16 22/08/16 26/04/16 25/02/16 22/10/15 12/08/15 20/04/15 -
Price 78.2000 78.7600 75.0000 74.5600 72.0000 71.9200 74.4800 -
P/RPS 3.61 3.62 3.35 3.61 3.48 3.48 3.42 3.66%
  QoQ % -0.28% 8.06% -7.20% 3.74% 0.00% 1.75% -
  Horiz. % 105.56% 105.85% 97.95% 105.56% 101.75% 101.75% 100.00%
P/EPS 24.12 22.55 19.92 29.60 25.79 27.05 23.24 2.50%
  QoQ % 6.96% 13.20% -32.70% 14.77% -4.66% 16.39% -
  Horiz. % 103.79% 97.03% 85.71% 127.37% 110.97% 116.39% 100.00%
EY 4.15 4.43 5.02 3.38 3.88 3.70 4.30 -2.33%
  QoQ % -6.32% -11.75% 48.52% -12.89% 4.86% -13.95% -
  Horiz. % 96.51% 103.02% 116.74% 78.60% 90.23% 86.05% 100.00%
DY 2.39 1.78 0.00 3.49 2.41 1.81 0.00 -
  QoQ % 34.27% 0.00% 0.00% 44.81% 33.15% 0.00% -
  Horiz. % 132.04% 98.34% 0.00% 192.82% 133.15% 100.00% -
P/NAPS 24.59 25.57 20.83 24.69 20.87 24.38 18.12 22.51%
  QoQ % -3.83% 22.76% -15.63% 18.30% -14.40% 34.55% -
  Horiz. % 135.71% 141.11% 114.96% 136.26% 115.18% 134.55% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers