Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 27-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     49.69%    YoY -     -1.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,420,630 1,277,729 4,808,933 3,700,171 2,542,876 1,272,712 4,787,925 -36.62%
  QoQ % 89.45% -73.43% 29.97% 45.51% 99.80% -73.42% -
  Horiz. % 50.56% 26.69% 100.44% 77.28% 53.11% 26.58% 100.00%
PBT 403,808 244,252 701,187 583,690 393,870 238,813 719,054 -32.00%
  QoQ % 65.32% -65.17% 20.13% 48.19% 64.93% -66.79% -
  Horiz. % 56.16% 33.97% 97.52% 81.17% 54.78% 33.21% 100.00%
Tax -92,027 -56,374 -150,803 -131,610 -91,865 -55,286 -157,353 -30.13%
  QoQ % -63.24% 62.62% -14.58% -43.26% -66.16% 64.86% -
  Horiz. % 58.48% 35.83% 95.84% 83.64% 58.38% 35.14% 100.00%
NP 311,781 187,878 550,384 452,080 302,005 183,527 561,701 -32.53%
  QoQ % 65.95% -65.86% 21.74% 49.69% 64.56% -67.33% -
  Horiz. % 55.51% 33.45% 97.99% 80.48% 53.77% 32.67% 100.00%
NP to SH 311,781 187,878 550,384 452,080 302,005 183,527 402 8,444.92%
  QoQ % 65.95% -65.86% 21.74% 49.69% 64.56% 45,553.48% -
  Horiz. % 77,557.46% 46,735.82% 136,911.44% 112,457.72% 75,125.62% 45,653.48% 100.00%
Tax Rate 22.79 % 23.08 % 21.51 % 22.55 % 23.32 % 23.15 % 21.88 % 2.76%
  QoQ % -1.26% 7.30% -4.61% -3.30% 0.73% 5.80% -
  Horiz. % 104.16% 105.48% 98.31% 103.06% 106.58% 105.80% 100.00%
Total Cost 2,108,849 1,089,851 4,258,549 3,248,091 2,240,871 1,089,185 4,226,224 -37.17%
  QoQ % 93.50% -74.41% 31.11% 44.95% 105.74% -74.23% -
  Horiz. % 49.90% 25.79% 100.76% 76.86% 53.02% 25.77% 100.00%
Net Worth 691,775 963,795 776,194 719,914 705,844 998,970 816,060 -10.46%
  QoQ % -28.22% 24.17% 7.82% 1.99% -29.34% 22.41% -
  Horiz. % 84.77% 118.10% 95.11% 88.22% 86.49% 122.41% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 152,425 - 551,075 140,700 140,700 - 551,075 -57.65%
  QoQ % 0.00% 0.00% 291.67% 0.00% 0.00% 0.00% -
  Horiz. % 27.66% 0.00% 100.00% 25.53% 25.53% 0.00% 100.00%
Div Payout % 48.89 % - % 100.13 % 31.12 % 46.59 % - % 137,083.33 % -99.50%
  QoQ % 0.00% 0.00% 221.75% -33.20% 0.00% 0.00% -
  Horiz. % 0.04% 0.00% 0.07% 0.02% 0.03% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 691,775 963,795 776,194 719,914 705,844 998,970 816,060 -10.46%
  QoQ % -28.22% 24.17% 7.82% 1.99% -29.34% 22.41% -
  Horiz. % 84.77% 118.10% 95.11% 88.22% 86.49% 122.41% 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.88 % 14.70 % 11.45 % 12.22 % 11.88 % 14.42 % 11.73 % 6.45%
  QoQ % -12.38% 28.38% -6.30% 2.86% -17.61% 22.93% -
  Horiz. % 109.80% 125.32% 97.61% 104.18% 101.28% 122.93% 100.00%
ROE 45.07 % 19.49 % 70.91 % 62.80 % 42.79 % 18.37 % 0.05 % 9,348.37%
  QoQ % 131.25% -72.51% 12.91% 46.76% 132.93% 36,640.00% -
  Horiz. % 90,140.00% 38,980.00% 141,820.00% 125,600.00% 85,580.00% 36,740.00% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,032.25 544.87 2,050.72 1,577.90 1,084.38 542.73 2,041.76 -36.62%
  QoQ % 89.45% -73.43% 29.97% 45.51% 99.80% -73.42% -
  Horiz. % 50.56% 26.69% 100.44% 77.28% 53.11% 26.58% 100.00%
EPS 132.96 80.12 234.71 192.78 128.79 78.26 239.53 -32.53%
  QoQ % 65.95% -65.86% 21.75% 49.69% 64.57% -67.33% -
  Horiz. % 55.51% 33.45% 97.99% 80.48% 53.77% 32.67% 100.00%
DPS 65.00 0.00 235.00 60.00 60.00 0.00 235.00 -57.65%
  QoQ % 0.00% 0.00% 291.67% 0.00% 0.00% 0.00% -
  Horiz. % 27.66% 0.00% 100.00% 25.53% 25.53% 0.00% 100.00%
NAPS 2.9500 4.1100 3.3100 3.0700 3.0100 4.2600 3.4800 -10.46%
  QoQ % -28.22% 24.17% 7.82% 1.99% -29.34% 22.41% -
  Horiz. % 84.77% 118.10% 95.11% 88.22% 86.49% 122.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,032.25 544.87 2,050.72 1,577.90 1,084.38 542.73 2,041.76 -36.62%
  QoQ % 89.45% -73.43% 29.97% 45.51% 99.80% -73.42% -
  Horiz. % 50.56% 26.69% 100.44% 77.28% 53.11% 26.58% 100.00%
EPS 132.96 80.12 234.71 192.78 128.79 78.26 239.53 -32.53%
  QoQ % 65.95% -65.86% 21.75% 49.69% 64.57% -67.33% -
  Horiz. % 55.51% 33.45% 97.99% 80.48% 53.77% 32.67% 100.00%
DPS 65.00 0.00 235.00 60.00 60.00 0.00 235.00 -57.65%
  QoQ % 0.00% 0.00% 291.67% 0.00% 0.00% 0.00% -
  Horiz. % 27.66% 0.00% 100.00% 25.53% 25.53% 0.00% 100.00%
NAPS 2.9500 4.1100 3.3100 3.0700 3.0100 4.2600 3.4800 -10.46%
  QoQ % -28.22% 24.17% 7.82% 1.99% -29.34% 22.41% -
  Horiz. % 84.77% 118.10% 95.11% 88.22% 86.49% 122.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 71.5000 73.7000 68.5000 66.4000 67.0000 66.6800 68.0000 -
P/RPS 6.93 13.53 3.34 4.21 6.18 12.29 3.33 63.22%
  QoQ % -48.78% 305.09% -20.67% -31.88% -49.72% 269.07% -
  Horiz. % 208.11% 406.31% 100.30% 126.43% 185.59% 369.07% 100.00%
P/EPS 53.78 91.99 29.19 34.44 52.02 85.20 39,666.67 -98.79%
  QoQ % -41.54% 215.14% -15.24% -33.79% -38.94% -99.79% -
  Horiz. % 0.14% 0.23% 0.07% 0.09% 0.13% 0.21% 100.00%
EY 1.86 1.09 3.43 2.90 1.92 1.17 0.00 -
  QoQ % 70.64% -68.22% 18.28% 51.04% 64.10% 0.00% -
  Horiz. % 158.97% 93.16% 293.16% 247.86% 164.10% 100.00% -
DY 0.91 0.00 3.43 0.90 0.90 0.00 3.46 -59.05%
  QoQ % 0.00% 0.00% 281.11% 0.00% 0.00% 0.00% -
  Horiz. % 26.30% 0.00% 99.13% 26.01% 26.01% 0.00% 100.00%
P/NAPS 24.24 17.93 20.69 21.63 22.26 15.65 19.54 15.50%
  QoQ % 35.19% -13.34% -4.35% -2.83% 42.24% -19.91% -
  Horiz. % 124.05% 91.76% 105.89% 110.70% 113.92% 80.09% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 20/04/15 23/02/15 27/10/14 12/08/14 17/04/14 24/02/14 -
Price 71.9200 74.4800 73.8000 68.0000 67.7000 68.7000 66.0000 -
P/RPS 6.97 13.67 3.60 4.31 6.24 12.66 3.23 67.22%
  QoQ % -49.01% 279.72% -16.47% -30.93% -50.71% 291.95% -
  Horiz. % 215.79% 423.22% 111.46% 133.44% 193.19% 391.95% 100.00%
P/EPS 54.09 92.96 31.44 35.27 52.57 87.78 38,500.00 -98.76%
  QoQ % -41.81% 195.67% -10.86% -32.91% -40.11% -99.77% -
  Horiz. % 0.14% 0.24% 0.08% 0.09% 0.14% 0.23% 100.00%
EY 1.85 1.08 3.18 2.84 1.90 1.14 0.00 -
  QoQ % 71.30% -66.04% 11.97% 49.47% 66.67% 0.00% -
  Horiz. % 162.28% 94.74% 278.95% 249.12% 166.67% 100.00% -
DY 0.90 0.00 3.18 0.88 0.89 0.00 3.56 -60.12%
  QoQ % 0.00% 0.00% 261.36% -1.12% 0.00% 0.00% -
  Horiz. % 25.28% 0.00% 89.33% 24.72% 25.00% 0.00% 100.00%
P/NAPS 24.38 18.12 22.30 22.15 22.49 16.13 18.97 18.26%
  QoQ % 34.55% -18.74% 0.68% -1.51% 39.43% -14.97% -
  Horiz. % 128.52% 95.52% 117.55% 116.76% 118.56% 85.03% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  400  501  810 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.09+0.01 
 CAREPLS 1.50+0.31 
 AIRASIA 0.85+0.025 
 K1 0.495+0.05 
 BCMALL 0.295+0.035 
 HLT 0.87+0.175 
 AAX 0.110.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers