Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 12-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     64.56%    YoY -     -6.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,277,729 4,808,933 3,700,171 2,542,876 1,272,712 4,787,925 3,649,614 -50.36%
  QoQ % -73.43% 29.97% 45.51% 99.80% -73.42% 31.19% -
  Horiz. % 35.01% 131.77% 101.39% 69.68% 34.87% 131.19% 100.00%
PBT 244,252 701,187 583,690 393,870 238,813 719,054 594,610 -44.77%
  QoQ % -65.17% 20.13% 48.19% 64.93% -66.79% 20.93% -
  Horiz. % 41.08% 117.92% 98.16% 66.24% 40.16% 120.93% 100.00%
Tax -56,374 -150,803 -131,610 -91,865 -55,286 -157,353 -133,364 -43.71%
  QoQ % 62.62% -14.58% -43.26% -66.16% 64.86% -17.99% -
  Horiz. % 42.27% 113.08% 98.68% 68.88% 41.45% 117.99% 100.00%
NP 187,878 550,384 452,080 302,005 183,527 561,701 461,246 -45.08%
  QoQ % -65.86% 21.74% 49.69% 64.56% -67.33% 21.78% -
  Horiz. % 40.73% 119.33% 98.01% 65.48% 39.79% 121.78% 100.00%
NP to SH 187,878 550,384 452,080 302,005 183,527 402 461,246 -45.08%
  QoQ % -65.86% 21.74% 49.69% 64.56% 45,553.48% -99.91% -
  Horiz. % 40.73% 119.33% 98.01% 65.48% 39.79% 0.09% 100.00%
Tax Rate 23.08 % 21.51 % 22.55 % 23.32 % 23.15 % 21.88 % 22.43 % 1.92%
  QoQ % 7.30% -4.61% -3.30% 0.73% 5.80% -2.45% -
  Horiz. % 102.90% 95.90% 100.53% 103.97% 103.21% 97.55% 100.00%
Total Cost 1,089,851 4,258,549 3,248,091 2,240,871 1,089,185 4,226,224 3,188,368 -51.14%
  QoQ % -74.41% 31.11% 44.95% 105.74% -74.23% 32.55% -
  Horiz. % 34.18% 133.57% 101.87% 70.28% 34.16% 132.55% 100.00%
Net Worth 963,795 776,194 719,914 705,844 998,970 816,060 841,854 9.45%
  QoQ % 24.17% 7.82% 1.99% -29.34% 22.41% -3.06% -
  Horiz. % 114.48% 92.20% 85.52% 83.84% 118.66% 96.94% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 551,075 140,700 140,700 - 551,075 140,700 -
  QoQ % 0.00% 291.67% 0.00% 0.00% 0.00% 291.67% -
  Horiz. % 0.00% 391.67% 100.00% 100.00% 0.00% 391.67% 100.00%
Div Payout % - % 100.13 % 31.12 % 46.59 % - % 137,083.33 % 30.50 % -
  QoQ % 0.00% 221.75% -33.20% 0.00% 0.00% 449,353.50% -
  Horiz. % 0.00% 328.30% 102.03% 152.75% 0.00% 449,453.50% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 963,795 776,194 719,914 705,844 998,970 816,060 841,854 9.45%
  QoQ % 24.17% 7.82% 1.99% -29.34% 22.41% -3.06% -
  Horiz. % 114.48% 92.20% 85.52% 83.84% 118.66% 96.94% 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.70 % 11.45 % 12.22 % 11.88 % 14.42 % 11.73 % 12.64 % 10.60%
  QoQ % 28.38% -6.30% 2.86% -17.61% 22.93% -7.20% -
  Horiz. % 116.30% 90.59% 96.68% 93.99% 114.08% 92.80% 100.00%
ROE 19.49 % 70.91 % 62.80 % 42.79 % 18.37 % 0.05 % 54.79 % -49.83%
  QoQ % -72.51% 12.91% 46.76% 132.93% 36,640.00% -99.91% -
  Horiz. % 35.57% 129.42% 114.62% 78.10% 33.53% 0.09% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 544.87 2,050.72 1,577.90 1,084.38 542.73 2,041.76 1,556.34 -50.36%
  QoQ % -73.43% 29.97% 45.51% 99.80% -73.42% 31.19% -
  Horiz. % 35.01% 131.77% 101.39% 69.68% 34.87% 131.19% 100.00%
EPS 80.12 234.71 192.78 128.79 78.26 239.53 196.69 -45.08%
  QoQ % -65.86% 21.75% 49.69% 64.57% -67.33% 21.78% -
  Horiz. % 40.73% 119.33% 98.01% 65.48% 39.79% 121.78% 100.00%
DPS 0.00 235.00 60.00 60.00 0.00 235.00 60.00 -
  QoQ % 0.00% 291.67% 0.00% 0.00% 0.00% 291.67% -
  Horiz. % 0.00% 391.67% 100.00% 100.00% 0.00% 391.67% 100.00%
NAPS 4.1100 3.3100 3.0700 3.0100 4.2600 3.4800 3.5900 9.45%
  QoQ % 24.17% 7.82% 1.99% -29.34% 22.41% -3.06% -
  Horiz. % 114.48% 92.20% 85.52% 83.84% 118.66% 96.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 544.87 2,050.72 1,577.90 1,084.38 542.73 2,041.76 1,556.34 -50.36%
  QoQ % -73.43% 29.97% 45.51% 99.80% -73.42% 31.19% -
  Horiz. % 35.01% 131.77% 101.39% 69.68% 34.87% 131.19% 100.00%
EPS 80.12 234.71 192.78 128.79 78.26 239.53 196.69 -45.08%
  QoQ % -65.86% 21.75% 49.69% 64.57% -67.33% 21.78% -
  Horiz. % 40.73% 119.33% 98.01% 65.48% 39.79% 121.78% 100.00%
DPS 0.00 235.00 60.00 60.00 0.00 235.00 60.00 -
  QoQ % 0.00% 291.67% 0.00% 0.00% 0.00% 291.67% -
  Horiz. % 0.00% 391.67% 100.00% 100.00% 0.00% 391.67% 100.00%
NAPS 4.1100 3.3100 3.0700 3.0100 4.2600 3.4800 3.5900 9.45%
  QoQ % 24.17% 7.82% 1.99% -29.34% 22.41% -3.06% -
  Horiz. % 114.48% 92.20% 85.52% 83.84% 118.66% 96.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 73.7000 68.5000 66.4000 67.0000 66.6800 68.0000 68.0000 -
P/RPS 13.53 3.34 4.21 6.18 12.29 3.33 4.37 112.57%
  QoQ % 305.09% -20.67% -31.88% -49.72% 269.07% -23.80% -
  Horiz. % 309.61% 76.43% 96.34% 141.42% 281.24% 76.20% 100.00%
P/EPS 91.99 29.19 34.44 52.02 85.20 39,666.67 34.57 92.14%
  QoQ % 215.14% -15.24% -33.79% -38.94% -99.79% 114,643.05% -
  Horiz. % 266.10% 84.44% 99.62% 150.48% 246.46% 114,743.05% 100.00%
EY 1.09 3.43 2.90 1.92 1.17 0.00 2.89 -47.83%
  QoQ % -68.22% 18.28% 51.04% 64.10% 0.00% 0.00% -
  Horiz. % 37.72% 118.69% 100.35% 66.44% 40.48% 0.00% 100.00%
DY 0.00 3.43 0.90 0.90 0.00 3.46 0.88 -
  QoQ % 0.00% 281.11% 0.00% 0.00% 0.00% 293.18% -
  Horiz. % 0.00% 389.77% 102.27% 102.27% 0.00% 393.18% 100.00%
P/NAPS 17.93 20.69 21.63 22.26 15.65 19.54 18.94 -3.59%
  QoQ % -13.34% -4.35% -2.83% 42.24% -19.91% 3.17% -
  Horiz. % 94.67% 109.24% 114.20% 117.53% 82.63% 103.17% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/04/15 23/02/15 27/10/14 12/08/14 17/04/14 24/02/14 12/11/13 -
Price 74.4800 73.8000 68.0000 67.7000 68.7000 66.0000 68.6000 -
P/RPS 13.67 3.60 4.31 6.24 12.66 3.23 4.41 112.74%
  QoQ % 279.72% -16.47% -30.93% -50.71% 291.95% -26.76% -
  Horiz. % 309.98% 81.63% 97.73% 141.50% 287.07% 73.24% 100.00%
P/EPS 92.96 31.44 35.27 52.57 87.78 38,500.00 34.88 92.34%
  QoQ % 195.67% -10.86% -32.91% -40.11% -99.77% 110,278.45% -
  Horiz. % 266.51% 90.14% 101.12% 150.72% 251.66% 110,378.45% 100.00%
EY 1.08 3.18 2.84 1.90 1.14 0.00 2.87 -47.91%
  QoQ % -66.04% 11.97% 49.47% 66.67% 0.00% 0.00% -
  Horiz. % 37.63% 110.80% 98.95% 66.20% 39.72% 0.00% 100.00%
DY 0.00 3.18 0.88 0.89 0.00 3.56 0.87 -
  QoQ % 0.00% 261.36% -1.12% 0.00% 0.00% 309.20% -
  Horiz. % 0.00% 365.52% 101.15% 102.30% 0.00% 409.20% 100.00%
P/NAPS 18.12 22.30 22.15 22.49 16.13 18.97 19.11 -3.49%
  QoQ % -18.74% 0.68% -1.51% 39.43% -14.97% -0.73% -
  Horiz. % 94.82% 116.69% 115.91% 117.69% 84.41% 99.27% 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  1025 

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 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers