Highlights

[NESTLE] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 30-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     14,753,459.00%    YoY -     16.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,787,925 4,866,152 4,883,146 4,909,404 4,556,423 4,608,858 4,627,300 2.29%
  QoQ % -1.61% -0.35% -0.53% 7.75% -1.14% -0.40% -
  Horiz. % 103.47% 105.16% 105.53% 106.10% 98.47% 99.60% 100.00%
PBT 719,054 792,813 834,590 972,460 637,668 699,738 701,670 1.64%
  QoQ % -9.30% -5.01% -14.18% 52.50% -8.87% -0.28% -
  Horiz. % 102.48% 112.99% 118.94% 138.59% 90.88% 99.72% 100.00%
Tax -157,353 -177,818 -185,280 -234,792 -132,316 -158,574 -144,520 5.82%
  QoQ % 11.51% 4.03% 21.09% -77.45% 16.56% -9.73% -
  Horiz. % 108.88% 123.04% 128.20% 162.46% 91.56% 109.73% 100.00%
NP 561,701 614,994 649,310 737,668 505,352 541,164 557,150 0.54%
  QoQ % -8.67% -5.28% -11.98% 45.97% -6.62% -2.87% -
  Horiz. % 100.82% 110.38% 116.54% 132.40% 90.70% 97.13% 100.00%
NP to SH 402 614,994 649,310 737,668 -5 541,164 557,150 -99.18%
  QoQ % -99.93% -5.28% -11.98% 14,753,459.00% -100.00% -2.87% -
  Horiz. % 0.07% 110.38% 116.54% 132.40% -0.00% 97.13% 100.00%
Tax Rate 21.88 % 22.43 % 22.20 % 24.14 % 20.75 % 22.66 % 20.60 % 4.09%
  QoQ % -2.45% 1.04% -8.04% 16.34% -8.43% 10.00% -
  Horiz. % 106.21% 108.88% 107.77% 117.18% 100.73% 110.00% 100.00%
Total Cost 4,226,224 4,251,157 4,233,836 4,171,736 4,051,071 4,067,694 4,070,150 2.53%
  QoQ % -0.59% 0.41% 1.49% 2.98% -0.41% -0.06% -
  Horiz. % 103.83% 104.45% 104.02% 102.50% 99.53% 99.94% 100.00%
Net Worth 816,060 841,854 705,844 935,655 750,406 787,919 658,944 15.28%
  QoQ % -3.06% 19.27% -24.56% 24.69% -4.76% 19.57% -
  Horiz. % 123.84% 127.76% 107.12% 141.99% 113.88% 119.57% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 551,075 187,600 281,400 - 492,454 171,966 257,950 65.65%
  QoQ % 193.75% -33.33% 0.00% 0.00% 186.37% -33.33% -
  Horiz. % 213.64% 72.73% 109.09% 0.00% 190.91% 66.67% 100.00%
Div Payout % 137,083.33 % 30.50 % 43.34 % - % - % 31.78 % 46.30 % 20,221.04%
  QoQ % 449,353.50% -29.63% 0.00% 0.00% 0.00% -31.36% -
  Horiz. % 296,076.31% 65.87% 93.61% 0.00% 0.00% 68.64% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 816,060 841,854 705,844 935,655 750,406 787,919 658,944 15.28%
  QoQ % -3.06% 19.27% -24.56% 24.69% -4.76% 19.57% -
  Horiz. % 123.84% 127.76% 107.12% 141.99% 113.88% 119.57% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,502 234,500 234,500 -
  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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.73 % 12.64 % 13.30 % 15.03 % 11.09 % 11.74 % 12.04 % -1.72%
  QoQ % -7.20% -4.96% -11.51% 35.53% -5.54% -2.49% -
  Horiz. % 97.43% 104.98% 110.47% 124.83% 92.11% 97.51% 100.00%
ROE 0.05 % 73.05 % 91.99 % 78.84 % 0.00 % 68.68 % 84.55 % -99.29%
  QoQ % -99.93% -20.59% 16.68% 0.00% 0.00% -18.77% -
  Horiz. % 0.06% 86.40% 108.80% 93.25% 0.00% 81.23% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2,041.76 2,075.12 2,082.37 2,093.56 1,943.02 1,965.40 1,973.26 2.29%
  QoQ % -1.61% -0.35% -0.53% 7.75% -1.14% -0.40% -
  Horiz. % 103.47% 105.16% 105.53% 106.10% 98.47% 99.60% 100.00%
EPS 239.53 262.25 276.90 314.56 215.50 230.77 237.60 0.54%
  QoQ % -8.66% -5.29% -11.97% 45.97% -6.62% -2.87% -
  Horiz. % 100.81% 110.37% 116.54% 132.39% 90.70% 97.13% 100.00%
DPS 235.00 80.00 120.00 0.00 210.00 73.33 110.00 65.65%
  QoQ % 193.75% -33.33% 0.00% 0.00% 186.38% -33.34% -
  Horiz. % 213.64% 72.73% 109.09% 0.00% 190.91% 66.66% 100.00%
NAPS 3.4800 3.5900 3.0100 3.9900 3.2000 3.3600 2.8100 15.28%
  QoQ % -3.06% 19.27% -24.56% 24.69% -4.76% 19.57% -
  Horiz. % 123.84% 127.76% 107.12% 141.99% 113.88% 119.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2,041.76 2,075.12 2,082.37 2,093.56 1,943.04 1,965.40 1,973.26 2.29%
  QoQ % -1.61% -0.35% -0.53% 7.75% -1.14% -0.40% -
  Horiz. % 103.47% 105.16% 105.53% 106.10% 98.47% 99.60% 100.00%
EPS 239.53 262.25 276.90 314.56 0.00 230.77 237.60 0.54%
  QoQ % -8.66% -5.29% -11.97% 0.00% 0.00% -2.87% -
  Horiz. % 100.81% 110.37% 116.54% 132.39% 0.00% 97.13% 100.00%
DPS 235.00 80.00 120.00 0.00 210.00 73.33 110.00 65.65%
  QoQ % 193.75% -33.33% 0.00% 0.00% 186.38% -33.34% -
  Horiz. % 213.64% 72.73% 109.09% 0.00% 190.91% 66.66% 100.00%
NAPS 3.4800 3.5900 3.0100 3.9900 3.2000 3.3600 2.8100 15.28%
  QoQ % -3.06% 19.27% -24.56% 24.69% -4.76% 19.57% -
  Horiz. % 123.84% 127.76% 107.12% 141.99% 113.88% 119.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 68.0000 68.0000 67.0000 60.6800 62.8400 61.5000 57.5000 -
P/RPS 3.33 3.28 3.22 2.90 3.23 3.13 2.91 9.38%
  QoQ % 1.52% 1.86% 11.03% -10.22% 3.19% 7.56% -
  Horiz. % 114.43% 112.71% 110.65% 99.66% 111.00% 107.56% 100.00%
P/EPS 39,666.67 25.93 24.20 19.29 -2,947,222.00 26.65 24.20 13,615.71%
  QoQ % 152,875.97% 7.15% 25.45% 100.00% -11,059,095.00% 10.12% -
  Horiz. % 163,911.86% 107.15% 100.00% 79.71% -12,178,603.00% 110.12% 100.00%
EY 0.00 3.86 4.13 5.18 0.00 3.75 4.13 -
  QoQ % 0.00% -6.54% -20.27% 0.00% 0.00% -9.20% -
  Horiz. % 0.00% 93.46% 100.00% 125.42% 0.00% 90.80% 100.00%
DY 3.46 1.18 1.79 0.00 3.34 1.19 1.91 48.44%
  QoQ % 193.22% -34.08% 0.00% 0.00% 180.67% -37.70% -
  Horiz. % 181.15% 61.78% 93.72% 0.00% 174.87% 62.30% 100.00%
P/NAPS 19.54 18.94 22.26 15.21 19.64 18.30 20.46 -3.01%
  QoQ % 3.17% -14.91% 46.35% -22.56% 7.32% -10.56% -
  Horiz. % 95.50% 92.57% 108.80% 74.34% 95.99% 89.44% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 12/11/13 22/08/13 30/04/13 21/02/13 01/11/12 30/08/12 -
Price 66.0000 68.6000 67.5400 61.8000 58.7000 69.5000 64.0200 -
P/RPS 3.23 3.31 3.24 2.95 3.02 3.54 3.24 -0.21%
  QoQ % -2.42% 2.16% 9.83% -2.32% -14.69% 9.26% -
  Horiz. % 99.69% 102.16% 100.00% 91.05% 93.21% 109.26% 100.00%
P/EPS 38,500.00 26.16 24.39 19.65 -2,753,054.50 30.12 26.95 12,417.61%
  QoQ % 147,071.25% 7.26% 24.12% 100.00% -9,140,387.00% 11.76% -
  Horiz. % 142,857.14% 97.07% 90.50% 72.91% -10,215,416.00% 111.76% 100.00%
EY 0.00 3.82 4.10 5.09 0.00 3.32 3.71 -
  QoQ % 0.00% -6.83% -19.45% 0.00% 0.00% -10.51% -
  Horiz. % 0.00% 102.96% 110.51% 137.20% 0.00% 89.49% 100.00%
DY 3.56 1.17 1.78 0.00 3.58 1.06 1.72 62.20%
  QoQ % 204.27% -34.27% 0.00% 0.00% 237.74% -38.37% -
  Horiz. % 206.98% 68.02% 103.49% 0.00% 208.14% 61.63% 100.00%
P/NAPS 18.97 19.11 22.44 15.49 18.34 20.68 22.78 -11.46%
  QoQ % -0.73% -14.84% 44.87% -15.54% -11.32% -9.22% -
  Horiz. % 83.27% 83.89% 98.51% 68.00% 80.51% 90.78% 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.
 


 

324  198  520  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.33+0.01 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers