Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 20-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -65.86%    YoY -     2.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,837,957 3,639,015 2,420,630 1,277,729 4,808,933 3,700,171 2,542,876 53.36%
  QoQ % 32.95% 50.33% 89.45% -73.43% 29.97% 45.51% -
  Horiz. % 190.26% 143.11% 95.19% 50.25% 189.11% 145.51% 100.00%
PBT 727,711 609,033 403,808 244,252 701,187 583,690 393,870 50.40%
  QoQ % 19.49% 50.82% 65.32% -65.17% 20.13% 48.19% -
  Horiz. % 184.76% 154.63% 102.52% 62.01% 178.02% 148.19% 100.00%
Tax -136,978 -118,090 -92,027 -56,374 -150,803 -131,610 -91,865 30.42%
  QoQ % -15.99% -28.32% -63.24% 62.62% -14.58% -43.26% -
  Horiz. % 149.11% 128.55% 100.18% 61.37% 164.16% 143.26% 100.00%
NP 590,733 490,943 311,781 187,878 550,384 452,080 302,005 56.21%
  QoQ % 20.33% 57.46% 65.95% -65.86% 21.74% 49.69% -
  Horiz. % 195.60% 162.56% 103.24% 62.21% 182.24% 149.69% 100.00%
NP to SH 590,733 490,943 311,781 187,878 550,384 452,080 302,005 56.21%
  QoQ % 20.33% 57.46% 65.95% -65.86% 21.74% 49.69% -
  Horiz. % 195.60% 162.56% 103.24% 62.21% 182.24% 149.69% 100.00%
Tax Rate 18.82 % 19.39 % 22.79 % 23.08 % 21.51 % 22.55 % 23.32 % -13.28%
  QoQ % -2.94% -14.92% -1.26% 7.30% -4.61% -3.30% -
  Horiz. % 80.70% 83.15% 97.73% 98.97% 92.24% 96.70% 100.00%
Total Cost 4,247,224 3,148,072 2,108,849 1,089,851 4,258,549 3,248,091 2,240,871 52.97%
  QoQ % 34.92% 49.28% 93.50% -74.41% 31.11% 44.95% -
  Horiz. % 189.53% 140.48% 94.11% 48.64% 190.04% 144.95% 100.00%
Net Worth 708,189 809,025 691,775 963,795 776,194 719,914 705,844 0.22%
  QoQ % -12.46% 16.95% -28.22% 24.17% 7.82% 1.99% -
  Horiz. % 100.33% 114.62% 98.01% 136.54% 109.97% 101.99% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 609,700 304,850 152,425 - 551,075 140,700 140,700 165.09%
  QoQ % 100.00% 100.00% 0.00% 0.00% 291.67% 0.00% -
  Horiz. % 433.33% 216.67% 108.33% 0.00% 391.67% 100.00% 100.00%
Div Payout % 103.21 % 62.09 % 48.89 % - % 100.13 % 31.12 % 46.59 % 69.69%
  QoQ % 66.23% 27.00% 0.00% 0.00% 221.75% -33.20% -
  Horiz. % 221.53% 133.27% 104.94% 0.00% 214.92% 66.80% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 708,189 809,025 691,775 963,795 776,194 719,914 705,844 0.22%
  QoQ % -12.46% 16.95% -28.22% 24.17% 7.82% 1.99% -
  Horiz. % 100.33% 114.62% 98.01% 136.54% 109.97% 101.99% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.21 % 13.49 % 12.88 % 14.70 % 11.45 % 12.22 % 11.88 % 1.84%
  QoQ % -9.49% 4.74% -12.38% 28.38% -6.30% 2.86% -
  Horiz. % 102.78% 113.55% 108.42% 123.74% 96.38% 102.86% 100.00%
ROE 83.41 % 60.68 % 45.07 % 19.49 % 70.91 % 62.80 % 42.79 % 55.86%
  QoQ % 37.46% 34.64% 131.25% -72.51% 12.91% 46.76% -
  Horiz. % 194.93% 141.81% 105.33% 45.55% 165.72% 146.76% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2,063.09 1,551.82 1,032.25 544.87 2,050.72 1,577.90 1,084.38 53.36%
  QoQ % 32.95% 50.33% 89.45% -73.43% 29.97% 45.51% -
  Horiz. % 190.26% 143.11% 95.19% 50.25% 189.11% 145.51% 100.00%
EPS 251.91 209.36 132.96 80.12 234.71 192.78 128.79 56.21%
  QoQ % 20.32% 57.46% 65.95% -65.86% 21.75% 49.69% -
  Horiz. % 195.60% 162.56% 103.24% 62.21% 182.24% 149.69% 100.00%
DPS 260.00 130.00 65.00 0.00 235.00 60.00 60.00 165.09%
  QoQ % 100.00% 100.00% 0.00% 0.00% 291.67% 0.00% -
  Horiz. % 433.33% 216.67% 108.33% 0.00% 391.67% 100.00% 100.00%
NAPS 3.0200 3.4500 2.9500 4.1100 3.3100 3.0700 3.0100 0.22%
  QoQ % -12.46% 16.95% -28.22% 24.17% 7.82% 1.99% -
  Horiz. % 100.33% 114.62% 98.01% 136.54% 109.97% 101.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2,063.09 1,551.82 1,032.25 544.87 2,050.72 1,577.90 1,084.38 53.36%
  QoQ % 32.95% 50.33% 89.45% -73.43% 29.97% 45.51% -
  Horiz. % 190.26% 143.11% 95.19% 50.25% 189.11% 145.51% 100.00%
EPS 251.91 209.36 132.96 80.12 234.71 192.78 128.79 56.21%
  QoQ % 20.32% 57.46% 65.95% -65.86% 21.75% 49.69% -
  Horiz. % 195.60% 162.56% 103.24% 62.21% 182.24% 149.69% 100.00%
DPS 260.00 130.00 65.00 0.00 235.00 60.00 60.00 165.09%
  QoQ % 100.00% 100.00% 0.00% 0.00% 291.67% 0.00% -
  Horiz. % 433.33% 216.67% 108.33% 0.00% 391.67% 100.00% 100.00%
NAPS 3.0200 3.4500 2.9500 4.1100 3.3100 3.0700 3.0100 0.22%
  QoQ % -12.46% 16.95% -28.22% 24.17% 7.82% 1.99% -
  Horiz. % 100.33% 114.62% 98.01% 136.54% 109.97% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 73.4000 72.1000 71.5000 73.7000 68.5000 66.4000 67.0000 -
P/RPS 3.56 4.65 6.93 13.53 3.34 4.21 6.18 -30.70%
  QoQ % -23.44% -32.90% -48.78% 305.09% -20.67% -31.88% -
  Horiz. % 57.61% 75.24% 112.14% 218.93% 54.05% 68.12% 100.00%
P/EPS 29.14 34.44 53.78 91.99 29.19 34.44 52.02 -31.97%
  QoQ % -15.39% -35.96% -41.54% 215.14% -15.24% -33.79% -
  Horiz. % 56.02% 66.21% 103.38% 176.84% 56.11% 66.21% 100.00%
EY 3.43 2.90 1.86 1.09 3.43 2.90 1.92 47.07%
  QoQ % 18.28% 55.91% 70.64% -68.22% 18.28% 51.04% -
  Horiz. % 178.65% 151.04% 96.88% 56.77% 178.65% 151.04% 100.00%
DY 3.54 1.80 0.91 0.00 3.43 0.90 0.90 148.56%
  QoQ % 96.67% 97.80% 0.00% 0.00% 281.11% 0.00% -
  Horiz. % 393.33% 200.00% 101.11% 0.00% 381.11% 100.00% 100.00%
P/NAPS 24.30 20.90 24.24 17.93 20.69 21.63 22.26 6.00%
  QoQ % 16.27% -13.78% 35.19% -13.34% -4.35% -2.83% -
  Horiz. % 109.16% 93.89% 108.89% 80.55% 92.95% 97.17% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 22/10/15 12/08/15 20/04/15 23/02/15 27/10/14 12/08/14 -
Price 74.5600 72.0000 71.9200 74.4800 73.8000 68.0000 67.7000 -
P/RPS 3.61 4.64 6.97 13.67 3.60 4.31 6.24 -30.50%
  QoQ % -22.20% -33.43% -49.01% 279.72% -16.47% -30.93% -
  Horiz. % 57.85% 74.36% 111.70% 219.07% 57.69% 69.07% 100.00%
P/EPS 29.60 34.39 54.09 92.96 31.44 35.27 52.57 -31.74%
  QoQ % -13.93% -36.42% -41.81% 195.67% -10.86% -32.91% -
  Horiz. % 56.31% 65.42% 102.89% 176.83% 59.81% 67.09% 100.00%
EY 3.38 2.91 1.85 1.08 3.18 2.84 1.90 46.66%
  QoQ % 16.15% 57.30% 71.30% -66.04% 11.97% 49.47% -
  Horiz. % 177.89% 153.16% 97.37% 56.84% 167.37% 149.47% 100.00%
DY 3.49 1.81 0.90 0.00 3.18 0.88 0.89 148.05%
  QoQ % 92.82% 101.11% 0.00% 0.00% 261.36% -1.12% -
  Horiz. % 392.13% 203.37% 101.12% 0.00% 357.30% 98.88% 100.00%
P/NAPS 24.69 20.87 24.38 18.12 22.30 22.15 22.49 6.40%
  QoQ % 18.30% -14.40% 34.55% -18.74% 0.68% -1.51% -
  Horiz. % 109.78% 92.80% 108.40% 80.57% 99.16% 98.49% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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