Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2015-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     20.33%    YoY -     7.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 3,813,624 2,550,627 1,313,462 4,837,957 3,639,015 2,420,630 1,277,729 106.89%
  QoQ % 49.52% 94.19% -72.85% 32.95% 50.33% 89.45% -
  Horiz. % 298.47% 199.62% 102.80% 378.64% 284.80% 189.45% 100.00%
PBT 685,002 499,755 275,858 727,711 609,033 403,808 244,252 98.50%
  QoQ % 37.07% 81.16% -62.09% 19.49% 50.82% 65.32% -
  Horiz. % 280.45% 204.61% 112.94% 297.93% 249.35% 165.32% 100.00%
Tax -114,816 -90,281 -55,181 -136,978 -118,090 -92,027 -56,374 60.47%
  QoQ % -27.18% -63.61% 59.72% -15.99% -28.32% -63.24% -
  Horiz. % 203.67% 160.15% 97.88% 242.98% 209.48% 163.24% 100.00%
NP 570,186 409,474 220,677 590,733 490,943 311,781 187,878 109.19%
  QoQ % 39.25% 85.55% -62.64% 20.33% 57.46% 65.95% -
  Horiz. % 303.49% 217.95% 117.46% 314.42% 261.31% 165.95% 100.00%
NP to SH 570,186 409,474 220,677 590,733 490,943 311,781 187,878 109.19%
  QoQ % 39.25% 85.55% -62.64% 20.33% 57.46% 65.95% -
  Horiz. % 303.49% 217.95% 117.46% 314.42% 261.31% 165.95% 100.00%
Tax Rate 16.76 % 18.07 % 20.00 % 18.82 % 19.39 % 22.79 % 23.08 % -19.16%
  QoQ % -7.25% -9.65% 6.27% -2.94% -14.92% -1.26% -
  Horiz. % 72.62% 78.29% 86.66% 81.54% 84.01% 98.74% 100.00%
Total Cost 3,243,438 2,141,153 1,092,785 4,247,224 3,148,072 2,108,849 1,089,851 106.49%
  QoQ % 51.48% 95.94% -74.27% 34.92% 49.28% 93.50% -
  Horiz. % 297.60% 196.46% 100.27% 389.71% 288.85% 193.50% 100.00%
Net Worth 745,710 722,259 844,199 708,189 809,025 691,775 963,795 -15.68%
  QoQ % 3.25% -14.44% 19.21% -12.46% 16.95% -28.22% -
  Horiz. % 77.37% 74.94% 87.59% 73.48% 83.94% 71.78% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 328,300 164,150 - 609,700 304,850 152,425 - -
  QoQ % 100.00% 0.00% 0.00% 100.00% 100.00% 0.00% -
  Horiz. % 215.38% 107.69% 0.00% 400.00% 200.00% 100.00% -
Div Payout % 57.58 % 40.09 % - % 103.21 % 62.09 % 48.89 % - % -
  QoQ % 43.63% 0.00% 0.00% 66.23% 27.00% 0.00% -
  Horiz. % 117.77% 82.00% 0.00% 211.11% 127.00% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 745,710 722,259 844,199 708,189 809,025 691,775 963,795 -15.68%
  QoQ % 3.25% -14.44% 19.21% -12.46% 16.95% -28.22% -
  Horiz. % 77.37% 74.94% 87.59% 73.48% 83.94% 71.78% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 14.95 % 16.05 % 16.80 % 12.21 % 13.49 % 12.88 % 14.70 % 1.13%
  QoQ % -6.85% -4.46% 37.59% -9.49% 4.74% -12.38% -
  Horiz. % 101.70% 109.18% 114.29% 83.06% 91.77% 87.62% 100.00%
ROE 76.46 % 56.69 % 26.14 % 83.41 % 60.68 % 45.07 % 19.49 % 148.12%
  QoQ % 34.87% 116.87% -68.66% 37.46% 34.64% 131.25% -
  Horiz. % 392.30% 290.87% 134.12% 427.96% 311.34% 231.25% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,626.28 1,087.69 560.11 2,063.09 1,551.82 1,032.25 544.87 106.89%
  QoQ % 49.52% 94.19% -72.85% 32.95% 50.33% 89.45% -
  Horiz. % 298.47% 199.62% 102.80% 378.64% 284.81% 189.45% 100.00%
EPS 243.15 174.62 94.11 251.91 209.36 132.96 80.12 109.19%
  QoQ % 39.25% 85.55% -62.64% 20.32% 57.46% 65.95% -
  Horiz. % 303.48% 217.95% 117.46% 314.42% 261.31% 165.95% 100.00%
DPS 140.00 70.00 0.00 260.00 130.00 65.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 100.00% 100.00% 0.00% -
  Horiz. % 215.38% 107.69% 0.00% 400.00% 200.00% 100.00% -
NAPS 3.1800 3.0800 3.6000 3.0200 3.4500 2.9500 4.1100 -15.68%
  QoQ % 3.25% -14.44% 19.21% -12.46% 16.95% -28.22% -
  Horiz. % 77.37% 74.94% 87.59% 73.48% 83.94% 71.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,626.28 1,087.69 560.11 2,063.09 1,551.82 1,032.25 544.87 106.89%
  QoQ % 49.52% 94.19% -72.85% 32.95% 50.33% 89.45% -
  Horiz. % 298.47% 199.62% 102.80% 378.64% 284.81% 189.45% 100.00%
EPS 243.15 174.62 94.11 251.91 209.36 132.96 80.12 109.19%
  QoQ % 39.25% 85.55% -62.64% 20.32% 57.46% 65.95% -
  Horiz. % 303.48% 217.95% 117.46% 314.42% 261.31% 165.95% 100.00%
DPS 140.00 70.00 0.00 260.00 130.00 65.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 100.00% 100.00% 0.00% -
  Horiz. % 215.38% 107.69% 0.00% 400.00% 200.00% 100.00% -
NAPS 3.1800 3.0800 3.6000 3.0200 3.4500 2.9500 4.1100 -15.68%
  QoQ % 3.25% -14.44% 19.21% -12.46% 16.95% -28.22% -
  Horiz. % 77.37% 74.94% 87.59% 73.48% 83.94% 71.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 78.8600 76.5200 76.9000 73.4000 72.1000 71.5000 73.7000 -
P/RPS 4.85 7.04 13.73 3.56 4.65 6.93 13.53 -49.44%
  QoQ % -31.11% -48.73% 285.67% -23.44% -32.90% -48.78% -
  Horiz. % 35.85% 52.03% 101.48% 26.31% 34.37% 51.22% 100.00%
P/EPS 32.43 43.82 81.72 29.14 34.44 53.78 91.99 -50.00%
  QoQ % -25.99% -46.38% 180.44% -15.39% -35.96% -41.54% -
  Horiz. % 35.25% 47.64% 88.84% 31.68% 37.44% 58.46% 100.00%
EY 3.08 2.28 1.22 3.43 2.90 1.86 1.09 99.49%
  QoQ % 35.09% 86.89% -64.43% 18.28% 55.91% 70.64% -
  Horiz. % 282.57% 209.17% 111.93% 314.68% 266.06% 170.64% 100.00%
DY 1.78 0.91 0.00 3.54 1.80 0.91 0.00 -
  QoQ % 95.60% 0.00% 0.00% 96.67% 97.80% 0.00% -
  Horiz. % 195.60% 100.00% 0.00% 389.01% 197.80% 100.00% -
P/NAPS 24.80 24.84 21.36 24.30 20.90 24.24 17.93 24.07%
  QoQ % -0.16% 16.29% -12.10% 16.27% -13.78% 35.19% -
  Horiz. % 138.32% 138.54% 119.13% 135.53% 116.56% 135.19% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/10/16 22/08/16 26/04/16 25/02/16 22/10/15 12/08/15 20/04/15 -
Price 78.2000 78.7600 75.0000 74.5600 72.0000 71.9200 74.4800 -
P/RPS 4.81 7.24 13.39 3.61 4.64 6.97 13.67 -50.06%
  QoQ % -33.56% -45.93% 270.91% -22.20% -33.43% -49.01% -
  Horiz. % 35.19% 52.96% 97.95% 26.41% 33.94% 50.99% 100.00%
P/EPS 32.16 45.10 79.70 29.60 34.39 54.09 92.96 -50.62%
  QoQ % -28.69% -43.41% 169.26% -13.93% -36.42% -41.81% -
  Horiz. % 34.60% 48.52% 85.74% 31.84% 36.99% 58.19% 100.00%
EY 3.11 2.22 1.25 3.38 2.91 1.85 1.08 102.02%
  QoQ % 40.09% 77.60% -63.02% 16.15% 57.30% 71.30% -
  Horiz. % 287.96% 205.56% 115.74% 312.96% 269.44% 171.30% 100.00%
DY 1.79 0.89 0.00 3.49 1.81 0.90 0.00 -
  QoQ % 101.12% 0.00% 0.00% 92.82% 101.11% 0.00% -
  Horiz. % 198.89% 98.89% 0.00% 387.78% 201.11% 100.00% -
P/NAPS 24.59 25.57 20.83 24.69 20.87 24.38 18.12 22.51%
  QoQ % -3.83% 22.76% -15.63% 18.30% -14.40% 34.55% -
  Horiz. % 135.71% 141.11% 114.96% 136.26% 115.18% 134.55% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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