Highlights

[NESTLE] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 20-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     36.54%    YoY -     2.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,837,957 4,852,020 4,841,260 5,110,916 4,808,933 4,933,561 5,085,752 -3.27%
  QoQ % -0.29% 0.22% -5.28% 6.28% -2.53% -2.99% -
  Horiz. % 95.13% 95.40% 95.19% 100.49% 94.56% 97.01% 100.00%
PBT 727,711 812,044 807,616 977,008 701,187 778,253 787,740 -5.13%
  QoQ % -10.39% 0.55% -17.34% 39.34% -9.90% -1.20% -
  Horiz. % 92.38% 103.09% 102.52% 124.03% 89.01% 98.80% 100.00%
Tax -136,978 -157,453 -184,054 -225,496 -150,803 -175,480 -183,730 -17.74%
  QoQ % 13.00% 14.45% 18.38% -49.53% 14.06% 4.49% -
  Horiz. % 74.55% 85.70% 100.18% 122.73% 82.08% 95.51% 100.00%
NP 590,733 654,590 623,562 751,512 550,384 602,773 604,010 -1.47%
  QoQ % -9.76% 4.98% -17.03% 36.54% -8.69% -0.20% -
  Horiz. % 97.80% 108.37% 103.24% 124.42% 91.12% 99.80% 100.00%
NP to SH 590,733 654,590 623,562 751,512 550,384 602,773 604,010 -1.47%
  QoQ % -9.76% 4.98% -17.03% 36.54% -8.69% -0.20% -
  Horiz. % 97.80% 108.37% 103.24% 124.42% 91.12% 99.80% 100.00%
Tax Rate 18.82 % 19.39 % 22.79 % 23.08 % 21.51 % 22.55 % 23.32 % -13.28%
  QoQ % -2.94% -14.92% -1.26% 7.30% -4.61% -3.30% -
  Horiz. % 80.70% 83.15% 97.73% 98.97% 92.24% 96.70% 100.00%
Total Cost 4,247,224 4,197,429 4,217,698 4,359,404 4,258,549 4,330,788 4,481,742 -3.51%
  QoQ % 1.19% -0.48% -3.25% 2.37% -1.67% -3.37% -
  Horiz. % 94.77% 93.66% 94.11% 97.27% 95.02% 96.63% 100.00%
Net Worth 708,189 809,025 691,775 963,795 776,194 719,914 705,844 0.22%
  QoQ % -12.46% 16.95% -28.22% 24.17% 7.82% 1.99% -
  Horiz. % 100.33% 114.62% 98.01% 136.54% 109.97% 101.99% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 609,700 406,466 304,850 - 551,075 187,600 281,400 67.21%
  QoQ % 50.00% 33.33% 0.00% 0.00% 193.75% -33.33% -
  Horiz. % 216.67% 144.44% 108.33% 0.00% 195.83% 66.67% 100.00%
Div Payout % 103.21 % 62.09 % 48.89 % - % 100.13 % 31.12 % 46.59 % 69.69%
  QoQ % 66.23% 27.00% 0.00% 0.00% 221.75% -33.20% -
  Horiz. % 221.53% 133.27% 104.94% 0.00% 214.92% 66.80% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 708,189 809,025 691,775 963,795 776,194 719,914 705,844 0.22%
  QoQ % -12.46% 16.95% -28.22% 24.17% 7.82% 1.99% -
  Horiz. % 100.33% 114.62% 98.01% 136.54% 109.97% 101.99% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.21 % 13.49 % 12.88 % 14.70 % 11.45 % 12.22 % 11.88 % 1.84%
  QoQ % -9.49% 4.74% -12.38% 28.38% -6.30% 2.86% -
  Horiz. % 102.78% 113.55% 108.42% 123.74% 96.38% 102.86% 100.00%
ROE 83.41 % 80.91 % 90.14 % 77.97 % 70.91 % 83.73 % 85.57 % -1.69%
  QoQ % 3.09% -10.24% 15.61% 9.96% -15.31% -2.15% -
  Horiz. % 97.48% 94.55% 105.34% 91.12% 82.87% 97.85% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2,063.09 2,069.09 2,064.50 2,179.50 2,050.72 2,103.86 2,168.76 -3.27%
  QoQ % -0.29% 0.22% -5.28% 6.28% -2.53% -2.99% -
  Horiz. % 95.13% 95.40% 95.19% 100.50% 94.56% 97.01% 100.00%
EPS 251.91 279.15 265.92 320.48 234.71 257.04 257.58 -1.47%
  QoQ % -9.76% 4.98% -17.02% 36.54% -8.69% -0.21% -
  Horiz. % 97.80% 108.37% 103.24% 124.42% 91.12% 99.79% 100.00%
DPS 260.00 173.33 130.00 0.00 235.00 80.00 120.00 67.21%
  QoQ % 50.00% 33.33% 0.00% 0.00% 193.75% -33.33% -
  Horiz. % 216.67% 144.44% 108.33% 0.00% 195.83% 66.67% 100.00%
NAPS 3.0200 3.4500 2.9500 4.1100 3.3100 3.0700 3.0100 0.22%
  QoQ % -12.46% 16.95% -28.22% 24.17% 7.82% 1.99% -
  Horiz. % 100.33% 114.62% 98.01% 136.54% 109.97% 101.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2,063.09 2,069.09 2,064.50 2,179.50 2,050.72 2,103.86 2,168.76 -3.27%
  QoQ % -0.29% 0.22% -5.28% 6.28% -2.53% -2.99% -
  Horiz. % 95.13% 95.40% 95.19% 100.50% 94.56% 97.01% 100.00%
EPS 251.91 279.15 265.92 320.48 234.71 257.04 257.58 -1.47%
  QoQ % -9.76% 4.98% -17.02% 36.54% -8.69% -0.21% -
  Horiz. % 97.80% 108.37% 103.24% 124.42% 91.12% 99.79% 100.00%
DPS 260.00 173.33 130.00 0.00 235.00 80.00 120.00 67.21%
  QoQ % 50.00% 33.33% 0.00% 0.00% 193.75% -33.33% -
  Horiz. % 216.67% 144.44% 108.33% 0.00% 195.83% 66.67% 100.00%
NAPS 3.0200 3.4500 2.9500 4.1100 3.3100 3.0700 3.0100 0.22%
  QoQ % -12.46% 16.95% -28.22% 24.17% 7.82% 1.99% -
  Horiz. % 100.33% 114.62% 98.01% 136.54% 109.97% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 73.4000 72.1000 71.5000 73.7000 68.5000 66.4000 67.0000 -
P/RPS 3.56 3.48 3.46 3.38 3.34 3.16 3.09 9.87%
  QoQ % 2.30% 0.58% 2.37% 1.20% 5.70% 2.27% -
  Horiz. % 115.21% 112.62% 111.97% 109.39% 108.09% 102.27% 100.00%
P/EPS 29.14 25.83 26.89 23.00 29.19 25.83 26.01 7.85%
  QoQ % 12.81% -3.94% 16.91% -21.21% 13.01% -0.69% -
  Horiz. % 112.03% 99.31% 103.38% 88.43% 112.23% 99.31% 100.00%
EY 3.43 3.87 3.72 4.35 3.43 3.87 3.84 -7.23%
  QoQ % -11.37% 4.03% -14.48% 26.82% -11.37% 0.78% -
  Horiz. % 89.32% 100.78% 96.88% 113.28% 89.32% 100.78% 100.00%
DY 3.54 2.40 1.82 0.00 3.43 1.20 1.79 57.36%
  QoQ % 47.50% 31.87% 0.00% 0.00% 185.83% -32.96% -
  Horiz. % 197.77% 134.08% 101.68% 0.00% 191.62% 67.04% 100.00%
P/NAPS 24.30 20.90 24.24 17.93 20.69 21.63 22.26 6.00%
  QoQ % 16.27% -13.78% 35.19% -13.34% -4.35% -2.83% -
  Horiz. % 109.16% 93.89% 108.89% 80.55% 92.95% 97.17% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 22/10/15 12/08/15 20/04/15 23/02/15 27/10/14 12/08/14 -
Price 74.5600 72.0000 71.9200 74.4800 73.8000 68.0000 67.7000 -
P/RPS 3.61 3.48 3.48 3.42 3.60 3.23 3.12 10.18%
  QoQ % 3.74% 0.00% 1.75% -5.00% 11.46% 3.53% -
  Horiz. % 115.71% 111.54% 111.54% 109.62% 115.38% 103.53% 100.00%
P/EPS 29.60 25.79 27.05 23.24 31.44 26.45 26.28 8.23%
  QoQ % 14.77% -4.66% 16.39% -26.08% 18.87% 0.65% -
  Horiz. % 112.63% 98.14% 102.93% 88.43% 119.63% 100.65% 100.00%
EY 3.38 3.88 3.70 4.30 3.18 3.78 3.80 -7.49%
  QoQ % -12.89% 4.86% -13.95% 35.22% -15.87% -0.53% -
  Horiz. % 88.95% 102.11% 97.37% 113.16% 83.68% 99.47% 100.00%
DY 3.49 2.41 1.81 0.00 3.18 1.18 1.77 57.05%
  QoQ % 44.81% 33.15% 0.00% 0.00% 169.49% -33.33% -
  Horiz. % 197.18% 136.16% 102.26% 0.00% 179.66% 66.67% 100.00%
P/NAPS 24.69 20.87 24.38 18.12 22.30 22.15 22.49 6.40%
  QoQ % 18.30% -14.40% 34.55% -18.74% 0.68% -1.51% -
  Horiz. % 109.78% 92.80% 108.40% 80.57% 99.16% 98.49% 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.
 


 

286  230  519  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.285+0.015 
 HSI-H8F 0.195-0.02 
 PERDANA-PR 0.01-0.01 
 TDM 0.32+0.01 
 WCEHB 0.32+0.015 
 DGB 0.1450.00 
 KNM-WB 0.035-0.01 
 XDL 0.11+0.005 
 FGV 1.47+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers