Highlights

[NESTLE] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 17-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     182,513.92%    YoY -     -0.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 4,808,933 4,933,561 5,085,752 5,090,848 4,787,925 4,866,152 4,883,146 -1.01%
  QoQ % -2.53% -2.99% -0.10% 6.33% -1.61% -0.35% -
  Horiz. % 98.48% 101.03% 104.15% 104.25% 98.05% 99.65% 100.00%
PBT 701,187 778,253 787,740 955,252 719,054 792,813 834,590 -10.93%
  QoQ % -9.90% -1.20% -17.54% 32.85% -9.30% -5.01% -
  Horiz. % 84.02% 93.25% 94.39% 114.46% 86.16% 94.99% 100.00%
Tax -150,803 -175,480 -183,730 -221,144 -157,353 -177,818 -185,280 -12.79%
  QoQ % 14.06% 4.49% 16.92% -40.54% 11.51% 4.03% -
  Horiz. % 81.39% 94.71% 99.16% 119.36% 84.93% 95.97% 100.00%
NP 550,384 602,773 604,010 734,108 561,701 614,994 649,310 -10.41%
  QoQ % -8.69% -0.20% -17.72% 30.69% -8.67% -5.28% -
  Horiz. % 84.76% 92.83% 93.02% 113.06% 86.51% 94.72% 100.00%
NP to SH 550,384 602,773 604,010 734,108 402 614,994 649,310 -10.41%
  QoQ % -8.69% -0.20% -17.72% 182,513.92% -99.93% -5.28% -
  Horiz. % 84.76% 92.83% 93.02% 113.06% 0.06% 94.72% 100.00%
Tax Rate 21.51 % 22.55 % 23.32 % 23.15 % 21.88 % 22.43 % 22.20 % -2.08%
  QoQ % -4.61% -3.30% 0.73% 5.80% -2.45% 1.04% -
  Horiz. % 96.89% 101.58% 105.05% 104.28% 98.56% 101.04% 100.00%
Total Cost 4,258,549 4,330,788 4,481,742 4,356,740 4,226,224 4,251,157 4,233,836 0.39%
  QoQ % -1.67% -3.37% 2.87% 3.09% -0.59% 0.41% -
  Horiz. % 100.58% 102.29% 105.86% 102.90% 99.82% 100.41% 100.00%
Net Worth 776,194 719,914 705,844 998,970 816,060 841,854 705,844 6.52%
  QoQ % 7.82% 1.99% -29.34% 22.41% -3.06% 19.27% -
  Horiz. % 109.97% 101.99% 100.00% 141.53% 115.61% 119.27% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 551,075 187,600 281,400 - 551,075 187,600 281,400 56.34%
  QoQ % 193.75% -33.33% 0.00% 0.00% 193.75% -33.33% -
  Horiz. % 195.83% 66.67% 100.00% 0.00% 195.83% 66.67% 100.00%
Div Payout % 100.13 % 31.12 % 46.59 % - % 137,083.33 % 30.50 % 43.34 % 74.50%
  QoQ % 221.75% -33.20% 0.00% 0.00% 449,353.50% -29.63% -
  Horiz. % 231.03% 71.80% 107.50% 0.00% 316,297.50% 70.37% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 776,194 719,914 705,844 998,970 816,060 841,854 705,844 6.52%
  QoQ % 7.82% 1.99% -29.34% 22.41% -3.06% 19.27% -
  Horiz. % 109.97% 101.99% 100.00% 141.53% 115.61% 119.27% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.45 % 12.22 % 11.88 % 14.42 % 11.73 % 12.64 % 13.30 % -9.48%
  QoQ % -6.30% 2.86% -17.61% 22.93% -7.20% -4.96% -
  Horiz. % 86.09% 91.88% 89.32% 108.42% 88.20% 95.04% 100.00%
ROE 70.91 % 83.73 % 85.57 % 73.49 % 0.05 % 73.05 % 91.99 % -15.89%
  QoQ % -15.31% -2.15% 16.44% 146,880.00% -99.93% -20.59% -
  Horiz. % 77.08% 91.02% 93.02% 79.89% 0.05% 79.41% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2,050.72 2,103.86 2,168.76 2,170.94 2,041.76 2,075.12 2,082.37 -1.01%
  QoQ % -2.53% -2.99% -0.10% 6.33% -1.61% -0.35% -
  Horiz. % 98.48% 101.03% 104.15% 104.25% 98.05% 99.65% 100.00%
EPS 234.71 257.04 257.58 313.04 239.53 262.25 276.90 -10.41%
  QoQ % -8.69% -0.21% -17.72% 30.69% -8.66% -5.29% -
  Horiz. % 84.76% 92.83% 93.02% 113.05% 86.50% 94.71% 100.00%
DPS 235.00 80.00 120.00 0.00 235.00 80.00 120.00 56.34%
  QoQ % 193.75% -33.33% 0.00% 0.00% 193.75% -33.33% -
  Horiz. % 195.83% 66.67% 100.00% 0.00% 195.83% 66.67% 100.00%
NAPS 3.3100 3.0700 3.0100 4.2600 3.4800 3.5900 3.0100 6.52%
  QoQ % 7.82% 1.99% -29.34% 22.41% -3.06% 19.27% -
  Horiz. % 109.97% 101.99% 100.00% 141.53% 115.61% 119.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2,050.72 2,103.86 2,168.76 2,170.94 2,041.76 2,075.12 2,082.37 -1.01%
  QoQ % -2.53% -2.99% -0.10% 6.33% -1.61% -0.35% -
  Horiz. % 98.48% 101.03% 104.15% 104.25% 98.05% 99.65% 100.00%
EPS 234.71 257.04 257.58 313.04 239.53 262.25 276.90 -10.41%
  QoQ % -8.69% -0.21% -17.72% 30.69% -8.66% -5.29% -
  Horiz. % 84.76% 92.83% 93.02% 113.05% 86.50% 94.71% 100.00%
DPS 235.00 80.00 120.00 0.00 235.00 80.00 120.00 56.34%
  QoQ % 193.75% -33.33% 0.00% 0.00% 193.75% -33.33% -
  Horiz. % 195.83% 66.67% 100.00% 0.00% 195.83% 66.67% 100.00%
NAPS 3.3100 3.0700 3.0100 4.2600 3.4800 3.5900 3.0100 6.52%
  QoQ % 7.82% 1.99% -29.34% 22.41% -3.06% 19.27% -
  Horiz. % 109.97% 101.99% 100.00% 141.53% 115.61% 119.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 68.5000 66.4000 67.0000 66.6800 68.0000 68.0000 67.0000 -
P/RPS 3.34 3.16 3.09 3.07 3.33 3.28 3.22 2.46%
  QoQ % 5.70% 2.27% 0.65% -7.81% 1.52% 1.86% -
  Horiz. % 103.73% 98.14% 95.96% 95.34% 103.42% 101.86% 100.00%
P/EPS 29.19 25.83 26.01 21.30 39,666.67 25.93 24.20 13.27%
  QoQ % 13.01% -0.69% 22.11% -99.95% 152,875.97% 7.15% -
  Horiz. % 120.62% 106.74% 107.48% 88.02% 163,911.86% 107.15% 100.00%
EY 3.43 3.87 3.84 4.69 0.00 3.86 4.13 -11.62%
  QoQ % -11.37% 0.78% -18.12% 0.00% 0.00% -6.54% -
  Horiz. % 83.05% 93.70% 92.98% 113.56% 0.00% 93.46% 100.00%
DY 3.43 1.20 1.79 0.00 3.46 1.18 1.79 54.09%
  QoQ % 185.83% -32.96% 0.00% 0.00% 193.22% -34.08% -
  Horiz. % 191.62% 67.04% 100.00% 0.00% 193.30% 65.92% 100.00%
P/NAPS 20.69 21.63 22.26 15.65 19.54 18.94 22.26 -4.75%
  QoQ % -4.35% -2.83% 42.24% -19.91% 3.17% -14.91% -
  Horiz. % 92.95% 97.17% 100.00% 70.31% 87.78% 85.09% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 27/10/14 12/08/14 17/04/14 24/02/14 12/11/13 22/08/13 -
Price 73.8000 68.0000 67.7000 68.7000 66.0000 68.6000 67.5400 -
P/RPS 3.60 3.23 3.12 3.16 3.23 3.31 3.24 7.26%
  QoQ % 11.46% 3.53% -1.27% -2.17% -2.42% 2.16% -
  Horiz. % 111.11% 99.69% 96.30% 97.53% 99.69% 102.16% 100.00%
P/EPS 31.44 26.45 26.28 21.95 38,500.00 26.16 24.39 18.39%
  QoQ % 18.87% 0.65% 19.73% -99.94% 147,071.25% 7.26% -
  Horiz. % 128.91% 108.45% 107.75% 90.00% 157,851.59% 107.26% 100.00%
EY 3.18 3.78 3.80 4.56 0.00 3.82 4.10 -15.54%
  QoQ % -15.87% -0.53% -16.67% 0.00% 0.00% -6.83% -
  Horiz. % 77.56% 92.20% 92.68% 111.22% 0.00% 93.17% 100.00%
DY 3.18 1.18 1.77 0.00 3.56 1.17 1.78 47.08%
  QoQ % 169.49% -33.33% 0.00% 0.00% 204.27% -34.27% -
  Horiz. % 178.65% 66.29% 99.44% 0.00% 200.00% 65.73% 100.00%
P/NAPS 22.30 22.15 22.49 16.13 18.97 19.11 22.44 -0.42%
  QoQ % 0.68% -1.51% 39.43% -14.97% -0.73% -14.84% -
  Horiz. % 99.38% 98.71% 100.22% 71.88% 84.54% 85.16% 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