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.
 


 

350  355  471  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 ARMADA 0.485+0.025 
 DGB-WB 0.01-0.005 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers