Highlights

[NESTLE] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 26-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     49.43%    YoY -     17.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 5,063,506 5,084,832 5,101,254 5,253,848 4,837,957 4,852,020 4,841,260 3.02%
  QoQ % -0.42% -0.32% -2.90% 8.60% -0.29% 0.22% -
  Horiz. % 104.59% 105.03% 105.37% 108.52% 99.93% 100.22% 100.00%
PBT 766,494 913,336 999,510 1,103,432 727,711 812,044 807,616 -3.41%
  QoQ % -16.08% -8.62% -9.42% 51.63% -10.39% 0.55% -
  Horiz. % 94.91% 113.09% 123.76% 136.63% 90.11% 100.55% 100.00%
Tax -129,367 -153,088 -180,562 -220,724 -136,978 -157,453 -184,054 -20.86%
  QoQ % 15.50% 15.22% 18.20% -61.14% 13.00% 14.45% -
  Horiz. % 70.29% 83.18% 98.10% 119.92% 74.42% 85.55% 100.00%
NP 637,127 760,248 818,948 882,708 590,733 654,590 623,562 1.44%
  QoQ % -16.19% -7.17% -7.22% 49.43% -9.76% 4.98% -
  Horiz. % 102.18% 121.92% 131.33% 141.56% 94.74% 104.98% 100.00%
NP to SH 637,127 760,248 818,948 882,708 590,733 654,590 623,562 1.44%
  QoQ % -16.19% -7.17% -7.22% 49.43% -9.76% 4.98% -
  Horiz. % 102.18% 121.92% 131.33% 141.56% 94.74% 104.98% 100.00%
Tax Rate 16.88 % 16.76 % 18.07 % 20.00 % 18.82 % 19.39 % 22.79 % -18.06%
  QoQ % 0.72% -7.25% -9.65% 6.27% -2.94% -14.92% -
  Horiz. % 74.07% 73.54% 79.29% 87.76% 82.58% 85.08% 100.00%
Total Cost 4,426,379 4,324,584 4,282,306 4,371,140 4,247,224 4,197,429 4,217,698 3.26%
  QoQ % 2.35% 0.99% -2.03% 2.92% 1.19% -0.48% -
  Horiz. % 104.95% 102.53% 101.53% 103.64% 100.70% 99.52% 100.00%
Net Worth 647,219 745,710 722,259 844,199 708,189 809,025 691,775 -4.32%
  QoQ % -13.21% 3.25% -14.44% 19.21% -12.46% 16.95% -
  Horiz. % 93.56% 107.80% 104.41% 122.03% 102.37% 116.95% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 633,150 437,733 328,300 - 609,700 406,466 304,850 62.42%
  QoQ % 44.64% 33.33% 0.00% 0.00% 50.00% 33.33% -
  Horiz. % 207.69% 143.59% 107.69% 0.00% 200.00% 133.33% 100.00%
Div Payout % 99.38 % 57.58 % 40.09 % - % 103.21 % 62.09 % 48.89 % 60.12%
  QoQ % 72.59% 43.63% 0.00% 0.00% 66.23% 27.00% -
  Horiz. % 203.27% 117.77% 82.00% 0.00% 211.11% 127.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 647,219 745,710 722,259 844,199 708,189 809,025 691,775 -4.32%
  QoQ % -13.21% 3.25% -14.44% 19.21% -12.46% 16.95% -
  Horiz. % 93.56% 107.80% 104.41% 122.03% 102.37% 116.95% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.58 % 14.95 % 16.05 % 16.80 % 12.21 % 13.49 % 12.88 % -1.55%
  QoQ % -15.85% -6.85% -4.46% 37.59% -9.49% 4.74% -
  Horiz. % 97.67% 116.07% 124.61% 130.43% 94.80% 104.74% 100.00%
ROE 98.44 % 101.95 % 113.39 % 104.56 % 83.41 % 80.91 % 90.14 % 6.02%
  QoQ % -3.44% -10.09% 8.44% 25.36% 3.09% -10.24% -
  Horiz. % 109.21% 113.10% 125.79% 116.00% 92.53% 89.76% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2,159.28 2,168.37 2,175.37 2,240.45 2,063.09 2,069.09 2,064.50 3.02%
  QoQ % -0.42% -0.32% -2.90% 8.60% -0.29% 0.22% -
  Horiz. % 104.59% 105.03% 105.37% 108.52% 99.93% 100.22% 100.00%
EPS 271.70 324.20 349.24 376.44 251.91 279.15 265.92 1.44%
  QoQ % -16.19% -7.17% -7.23% 49.43% -9.76% 4.98% -
  Horiz. % 102.17% 121.92% 131.33% 141.56% 94.73% 104.98% 100.00%
DPS 270.00 186.67 140.00 0.00 260.00 173.33 130.00 62.42%
  QoQ % 44.64% 33.34% 0.00% 0.00% 50.00% 33.33% -
  Horiz. % 207.69% 143.59% 107.69% 0.00% 200.00% 133.33% 100.00%
NAPS 2.7600 3.1800 3.0800 3.6000 3.0200 3.4500 2.9500 -4.32%
  QoQ % -13.21% 3.25% -14.44% 19.21% -12.46% 16.95% -
  Horiz. % 93.56% 107.80% 104.41% 122.03% 102.37% 116.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2,159.28 2,168.37 2,175.37 2,240.45 2,063.09 2,069.09 2,064.50 3.02%
  QoQ % -0.42% -0.32% -2.90% 8.60% -0.29% 0.22% -
  Horiz. % 104.59% 105.03% 105.37% 108.52% 99.93% 100.22% 100.00%
EPS 271.70 324.20 349.24 376.44 251.91 279.15 265.92 1.44%
  QoQ % -16.19% -7.17% -7.23% 49.43% -9.76% 4.98% -
  Horiz. % 102.17% 121.92% 131.33% 141.56% 94.73% 104.98% 100.00%
DPS 270.00 186.67 140.00 0.00 260.00 173.33 130.00 62.42%
  QoQ % 44.64% 33.34% 0.00% 0.00% 50.00% 33.33% -
  Horiz. % 207.69% 143.59% 107.69% 0.00% 200.00% 133.33% 100.00%
NAPS 2.7600 3.1800 3.0800 3.6000 3.0200 3.4500 2.9500 -4.32%
  QoQ % -13.21% 3.25% -14.44% 19.21% -12.46% 16.95% -
  Horiz. % 93.56% 107.80% 104.41% 122.03% 102.37% 116.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 78.2000 78.8600 76.5200 76.9000 73.4000 72.1000 71.5000 -
P/RPS 3.62 3.64 3.52 3.43 3.56 3.48 3.46 3.05%
  QoQ % -0.55% 3.41% 2.62% -3.65% 2.30% 0.58% -
  Horiz. % 104.62% 105.20% 101.73% 99.13% 102.89% 100.58% 100.00%
P/EPS 28.78 24.32 21.91 20.43 29.14 25.83 26.89 4.61%
  QoQ % 18.34% 11.00% 7.24% -29.89% 12.81% -3.94% -
  Horiz. % 107.03% 90.44% 81.48% 75.98% 108.37% 96.06% 100.00%
EY 3.47 4.11 4.56 4.89 3.43 3.87 3.72 -4.51%
  QoQ % -15.57% -9.87% -6.75% 42.57% -11.37% 4.03% -
  Horiz. % 93.28% 110.48% 122.58% 131.45% 92.20% 104.03% 100.00%
DY 3.45 2.37 1.83 0.00 3.54 2.40 1.82 52.87%
  QoQ % 45.57% 29.51% 0.00% 0.00% 47.50% 31.87% -
  Horiz. % 189.56% 130.22% 100.55% 0.00% 194.51% 131.87% 100.00%
P/NAPS 28.33 24.80 24.84 21.36 24.30 20.90 24.24 10.90%
  QoQ % 14.23% -0.16% 16.29% -12.10% 16.27% -13.78% -
  Horiz. % 116.87% 102.31% 102.48% 88.12% 100.25% 86.22% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/10/16 22/08/16 26/04/16 25/02/16 22/10/15 12/08/15 -
Price 75.7000 78.2000 78.7600 75.0000 74.5600 72.0000 71.9200 -
P/RPS 3.51 3.61 3.62 3.35 3.61 3.48 3.48 0.57%
  QoQ % -2.77% -0.28% 8.06% -7.20% 3.74% 0.00% -
  Horiz. % 100.86% 103.74% 104.02% 96.26% 103.74% 100.00% 100.00%
P/EPS 27.86 24.12 22.55 19.92 29.60 25.79 27.05 1.98%
  QoQ % 15.51% 6.96% 13.20% -32.70% 14.77% -4.66% -
  Horiz. % 102.99% 89.17% 83.36% 73.64% 109.43% 95.34% 100.00%
EY 3.59 4.15 4.43 5.02 3.38 3.88 3.70 -1.98%
  QoQ % -13.49% -6.32% -11.75% 48.52% -12.89% 4.86% -
  Horiz. % 97.03% 112.16% 119.73% 135.68% 91.35% 104.86% 100.00%
DY 3.57 2.39 1.78 0.00 3.49 2.41 1.81 56.95%
  QoQ % 49.37% 34.27% 0.00% 0.00% 44.81% 33.15% -
  Horiz. % 197.24% 132.04% 98.34% 0.00% 192.82% 133.15% 100.00%
P/NAPS 27.43 24.59 25.57 20.83 24.69 20.87 24.38 8.14%
  QoQ % 11.55% -3.83% 22.76% -15.63% 18.30% -14.40% -
  Horiz. % 112.51% 100.86% 104.88% 85.44% 101.27% 85.60% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers