Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 30-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     3,688,439.75%    YoY -     16.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,787,925 3,649,614 2,441,573 1,227,351 4,556,423 3,456,644 2,313,650 62.18%
  QoQ % 31.19% 49.48% 98.93% -73.06% 31.82% 49.40% -
  Horiz. % 206.94% 157.74% 105.53% 53.05% 196.94% 149.40% 100.00%
PBT 719,054 594,610 417,295 243,115 637,668 524,804 350,835 61.14%
  QoQ % 20.93% 42.49% 71.65% -61.87% 21.51% 49.59% -
  Horiz. % 204.96% 169.48% 118.94% 69.30% 181.76% 149.59% 100.00%
Tax -157,353 -133,364 -92,640 -58,698 -132,316 -118,931 -72,260 67.77%
  QoQ % -17.99% -43.96% -57.82% 55.64% -11.25% -64.59% -
  Horiz. % 217.76% 184.56% 128.20% 81.23% 183.11% 164.59% 100.00%
NP 561,701 461,246 324,655 184,417 505,352 405,873 278,575 59.40%
  QoQ % 21.78% 42.07% 76.04% -63.51% 24.51% 45.70% -
  Horiz. % 201.63% 165.57% 116.54% 66.20% 181.41% 145.70% 100.00%
NP to SH 402 461,246 324,655 184,417 -5 405,873 278,575 -98.71%
  QoQ % -99.91% 42.07% 76.04% 3,688,439.75% -100.00% 45.70% -
  Horiz. % 0.14% 165.57% 116.54% 66.20% -0.00% 145.70% 100.00%
Tax Rate 21.88 % 22.43 % 22.20 % 24.14 % 20.75 % 22.66 % 20.60 % 4.09%
  QoQ % -2.45% 1.04% -8.04% 16.34% -8.43% 10.00% -
  Horiz. % 106.21% 108.88% 107.77% 117.18% 100.73% 110.00% 100.00%
Total Cost 4,226,224 3,188,368 2,116,918 1,042,934 4,051,071 3,050,771 2,035,075 62.56%
  QoQ % 32.55% 50.61% 102.98% -74.26% 32.79% 49.91% -
  Horiz. % 207.67% 156.67% 104.02% 51.25% 199.06% 149.91% 100.00%
Net Worth 816,060 841,854 705,844 935,655 750,406 787,919 658,944 15.28%
  QoQ % -3.06% 19.27% -24.56% 24.69% -4.76% 19.57% -
  Horiz. % 123.84% 127.76% 107.12% 141.99% 113.88% 119.57% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 551,075 140,700 140,700 - 492,454 128,975 128,975 162.62%
  QoQ % 291.67% 0.00% 0.00% 0.00% 281.82% 0.00% -
  Horiz. % 427.27% 109.09% 109.09% 0.00% 381.82% 100.00% 100.00%
Div Payout % 137,083.33 % 30.50 % 43.34 % - % - % 31.78 % 46.30 % 20,221.04%
  QoQ % 449,353.50% -29.63% 0.00% 0.00% 0.00% -31.36% -
  Horiz. % 296,076.31% 65.87% 93.61% 0.00% 0.00% 68.64% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 816,060 841,854 705,844 935,655 750,406 787,919 658,944 15.28%
  QoQ % -3.06% 19.27% -24.56% 24.69% -4.76% 19.57% -
  Horiz. % 123.84% 127.76% 107.12% 141.99% 113.88% 119.57% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,502 234,500 234,500 -
  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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.73 % 12.64 % 13.30 % 15.03 % 11.09 % 11.74 % 12.04 % -1.72%
  QoQ % -7.20% -4.96% -11.51% 35.53% -5.54% -2.49% -
  Horiz. % 97.43% 104.98% 110.47% 124.83% 92.11% 97.51% 100.00%
ROE 0.05 % 54.79 % 46.00 % 19.71 % 0.00 % 51.51 % 42.28 % -98.87%
  QoQ % -99.91% 19.11% 133.38% 0.00% 0.00% 21.83% -
  Horiz. % 0.12% 129.59% 108.80% 46.62% 0.00% 121.83% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2,041.76 1,556.34 1,041.18 523.39 1,943.02 1,474.05 986.63 62.18%
  QoQ % 31.19% 49.48% 98.93% -73.06% 31.82% 49.40% -
  Horiz. % 206.94% 157.74% 105.53% 53.05% 196.94% 149.40% 100.00%
EPS 239.53 196.69 138.45 78.64 215.50 173.08 118.80 59.39%
  QoQ % 21.78% 42.07% 76.06% -63.51% 24.51% 45.69% -
  Horiz. % 201.62% 165.56% 116.54% 66.20% 181.40% 145.69% 100.00%
DPS 235.00 60.00 60.00 0.00 210.00 55.00 55.00 162.62%
  QoQ % 291.67% 0.00% 0.00% 0.00% 281.82% 0.00% -
  Horiz. % 427.27% 109.09% 109.09% 0.00% 381.82% 100.00% 100.00%
NAPS 3.4800 3.5900 3.0100 3.9900 3.2000 3.3600 2.8100 15.28%
  QoQ % -3.06% 19.27% -24.56% 24.69% -4.76% 19.57% -
  Horiz. % 123.84% 127.76% 107.12% 141.99% 113.88% 119.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2,041.76 1,556.34 1,041.18 523.39 1,943.04 1,474.05 986.63 62.18%
  QoQ % 31.19% 49.48% 98.93% -73.06% 31.82% 49.40% -
  Horiz. % 206.94% 157.74% 105.53% 53.05% 196.94% 149.40% 100.00%
EPS 239.53 196.69 138.45 78.64 0.00 173.08 118.80 59.39%
  QoQ % 21.78% 42.07% 76.06% 0.00% 0.00% 45.69% -
  Horiz. % 201.62% 165.56% 116.54% 66.20% 0.00% 145.69% 100.00%
DPS 235.00 60.00 60.00 0.00 210.00 55.00 55.00 162.62%
  QoQ % 291.67% 0.00% 0.00% 0.00% 281.82% 0.00% -
  Horiz. % 427.27% 109.09% 109.09% 0.00% 381.82% 100.00% 100.00%
NAPS 3.4800 3.5900 3.0100 3.9900 3.2000 3.3600 2.8100 15.28%
  QoQ % -3.06% 19.27% -24.56% 24.69% -4.76% 19.57% -
  Horiz. % 123.84% 127.76% 107.12% 141.99% 113.88% 119.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 68.0000 68.0000 67.0000 60.6800 62.8400 61.5000 57.5000 -
P/RPS 3.33 4.37 6.43 11.59 3.23 4.17 5.83 -31.09%
  QoQ % -23.80% -32.04% -44.52% 258.82% -22.54% -28.47% -
  Horiz. % 57.12% 74.96% 110.29% 198.80% 55.40% 71.53% 100.00%
P/EPS 39,666.67 34.57 48.39 77.16 -2,947,222.00 35.53 48.40 8,551.27%
  QoQ % 114,643.05% -28.56% -37.29% 100.00% -8,295,124.00% -26.59% -
  Horiz. % 81,955.93% 71.43% 99.98% 159.42% -6,089,301.50% 73.41% 100.00%
EY 0.00 2.89 2.07 1.30 0.00 2.81 2.07 -
  QoQ % 0.00% 39.61% 59.23% 0.00% 0.00% 35.75% -
  Horiz. % 0.00% 139.61% 100.00% 62.80% 0.00% 135.75% 100.00%
DY 3.46 0.88 0.90 0.00 3.34 0.89 0.96 134.52%
  QoQ % 293.18% -2.22% 0.00% 0.00% 275.28% -7.29% -
  Horiz. % 360.42% 91.67% 93.75% 0.00% 347.92% 92.71% 100.00%
P/NAPS 19.54 18.94 22.26 15.21 19.64 18.30 20.46 -3.01%
  QoQ % 3.17% -14.91% 46.35% -22.56% 7.32% -10.56% -
  Horiz. % 95.50% 92.57% 108.80% 74.34% 95.99% 89.44% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 12/11/13 22/08/13 30/04/13 21/02/13 01/11/12 30/08/12 -
Price 66.0000 68.6000 67.5400 61.8000 58.7000 69.5000 64.0200 -
P/RPS 3.23 4.41 6.49 11.81 3.02 4.71 6.49 -37.12%
  QoQ % -26.76% -32.05% -45.05% 291.06% -35.88% -27.43% -
  Horiz. % 49.77% 67.95% 100.00% 181.97% 46.53% 72.57% 100.00%
P/EPS 38,500.00 34.88 48.78 78.58 -2,753,054.50 40.15 53.89 7,796.53%
  QoQ % 110,278.45% -28.50% -37.92% 100.00% -6,857,022.50% -25.50% -
  Horiz. % 71,441.83% 64.72% 90.52% 145.82% -5,108,655.50% 74.50% 100.00%
EY 0.00 2.87 2.05 1.27 0.00 2.49 1.86 -
  QoQ % 0.00% 40.00% 61.42% 0.00% 0.00% 33.87% -
  Horiz. % 0.00% 154.30% 110.22% 68.28% 0.00% 133.87% 100.00%
DY 3.56 0.87 0.89 0.00 3.58 0.79 0.86 157.14%
  QoQ % 309.20% -2.25% 0.00% 0.00% 353.16% -8.14% -
  Horiz. % 413.95% 101.16% 103.49% 0.00% 416.28% 91.86% 100.00%
P/NAPS 18.97 19.11 22.44 15.49 18.34 20.68 22.78 -11.46%
  QoQ % -0.73% -14.84% 44.87% -15.54% -11.32% -9.22% -
  Horiz. % 83.27% 83.89% 98.51% 68.00% 80.51% 90.78% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS