Highlights

[NESTLE] QoQ Quarter Result on 2016-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -14.45%    YoY -     52.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,371,882 1,249,882 1,262,997 1,237,165 1,313,462 1,198,942 1,218,385 8.22%
  QoQ % 9.76% -1.04% 2.09% -5.81% 9.55% -1.60% -
  Horiz. % 112.60% 102.59% 103.66% 101.54% 107.80% 98.40% 100.00%
PBT 290,996 81,493 185,247 223,897 275,858 118,677 205,225 26.19%
  QoQ % 257.08% -56.01% -17.26% -18.84% 132.44% -42.17% -
  Horiz. % 141.79% 39.71% 90.27% 109.10% 134.42% 57.83% 100.00%
Tax -60,309 -14,551 -24,535 -35,100 -55,181 -18,888 -26,064 74.85%
  QoQ % -314.47% 40.69% 30.10% 36.39% -192.15% 27.53% -
  Horiz. % 231.39% 55.83% 94.13% 134.67% 211.71% 72.47% 100.00%
NP 230,687 66,942 160,712 188,797 220,677 99,789 179,161 18.34%
  QoQ % 244.61% -58.35% -14.88% -14.45% 121.14% -44.30% -
  Horiz. % 128.76% 37.36% 89.70% 105.38% 123.17% 55.70% 100.00%
NP to SH 230,687 66,942 160,712 188,797 220,677 99,789 179,161 18.34%
  QoQ % 244.61% -58.35% -14.88% -14.45% 121.14% -44.30% -
  Horiz. % 128.76% 37.36% 89.70% 105.38% 123.17% 55.70% 100.00%
Tax Rate 20.73 % 17.86 % 13.24 % 15.68 % 20.00 % 15.92 % 12.70 % 38.59%
  QoQ % 16.07% 34.89% -15.56% -21.60% 25.63% 25.35% -
  Horiz. % 163.23% 140.63% 104.25% 123.46% 157.48% 125.35% 100.00%
Total Cost 1,141,195 1,182,940 1,102,285 1,048,368 1,092,785 1,099,153 1,039,224 6.43%
  QoQ % -3.53% 7.32% 5.14% -4.06% -0.58% 5.77% -
  Horiz. % 109.81% 113.83% 106.07% 100.88% 105.15% 105.77% 100.00%
Net Worth 862,960 647,219 745,710 722,259 844,199 708,189 809,025 4.39%
  QoQ % 33.33% -13.21% 3.25% -14.44% 19.21% -12.46% -
  Horiz. % 106.67% 80.00% 92.17% 89.28% 104.35% 87.54% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 304,850 164,150 164,150 - 304,850 152,425 -
  QoQ % 0.00% 85.71% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 200.00% 107.69% 107.69% 0.00% 200.00% 100.00%
Div Payout % - % 455.39 % 102.14 % 86.95 % - % 305.49 % 85.08 % -
  QoQ % 0.00% 345.85% 17.47% 0.00% 0.00% 259.06% -
  Horiz. % 0.00% 535.25% 120.05% 102.20% 0.00% 359.06% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 862,960 647,219 745,710 722,259 844,199 708,189 809,025 4.39%
  QoQ % 33.33% -13.21% 3.25% -14.44% 19.21% -12.46% -
  Horiz. % 106.67% 80.00% 92.17% 89.28% 104.35% 87.54% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 16.82 % 5.36 % 12.72 % 15.26 % 16.80 % 8.32 % 14.70 % 9.39%
  QoQ % 213.81% -57.86% -16.64% -9.17% 101.92% -43.40% -
  Horiz. % 114.42% 36.46% 86.53% 103.81% 114.29% 56.60% 100.00%
ROE 26.73 % 10.34 % 21.55 % 26.14 % 26.14 % 14.09 % 22.15 % 13.34%
  QoQ % 158.51% -52.02% -17.56% 0.00% 85.52% -36.39% -
  Horiz. % 120.68% 46.68% 97.29% 118.01% 118.01% 63.61% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 585.02 533.00 538.59 527.58 560.11 511.28 519.57 8.22%
  QoQ % 9.76% -1.04% 2.09% -5.81% 9.55% -1.60% -
  Horiz. % 112.60% 102.58% 103.66% 101.54% 107.80% 98.40% 100.00%
EPS 98.37 28.55 68.53 80.51 94.11 42.55 76.40 18.33%
  QoQ % 244.55% -58.34% -14.88% -14.45% 121.18% -44.31% -
  Horiz. % 128.76% 37.37% 89.70% 105.38% 123.18% 55.69% 100.00%
DPS 0.00 130.00 70.00 70.00 0.00 130.00 65.00 -
  QoQ % 0.00% 85.71% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 200.00% 107.69% 107.69% 0.00% 200.00% 100.00%
NAPS 3.6800 2.7600 3.1800 3.0800 3.6000 3.0200 3.4500 4.39%
  QoQ % 33.33% -13.21% 3.25% -14.44% 19.21% -12.46% -
  Horiz. % 106.67% 80.00% 92.17% 89.28% 104.35% 87.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 585.02 533.00 538.59 527.58 560.11 511.28 519.57 8.22%
  QoQ % 9.76% -1.04% 2.09% -5.81% 9.55% -1.60% -
  Horiz. % 112.60% 102.58% 103.66% 101.54% 107.80% 98.40% 100.00%
EPS 98.37 28.55 68.53 80.51 94.11 42.55 76.40 18.33%
  QoQ % 244.55% -58.34% -14.88% -14.45% 121.18% -44.31% -
  Horiz. % 128.76% 37.37% 89.70% 105.38% 123.18% 55.69% 100.00%
DPS 0.00 130.00 70.00 70.00 0.00 130.00 65.00 -
  QoQ % 0.00% 85.71% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 200.00% 107.69% 107.69% 0.00% 200.00% 100.00%
NAPS 3.6800 2.7600 3.1800 3.0800 3.6000 3.0200 3.4500 4.39%
  QoQ % 33.33% -13.21% 3.25% -14.44% 19.21% -12.46% -
  Horiz. % 106.67% 80.00% 92.17% 89.28% 104.35% 87.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 79.3800 78.2000 78.8600 76.5200 76.9000 73.4000 72.1000 -
P/RPS 13.57 14.67 14.64 14.50 13.73 14.36 13.88 -1.49%
  QoQ % -7.50% 0.20% 0.97% 5.61% -4.39% 3.46% -
  Horiz. % 97.77% 105.69% 105.48% 104.47% 98.92% 103.46% 100.00%
P/EPS 80.69 273.94 115.07 95.04 81.72 172.49 94.37 -9.91%
  QoQ % -70.54% 138.06% 21.08% 16.30% -52.62% 82.78% -
  Horiz. % 85.50% 290.28% 121.93% 100.71% 86.60% 182.78% 100.00%
EY 1.24 0.37 0.87 1.05 1.22 0.58 1.06 11.01%
  QoQ % 235.14% -57.47% -17.14% -13.93% 110.34% -45.28% -
  Horiz. % 116.98% 34.91% 82.08% 99.06% 115.09% 54.72% 100.00%
DY 0.00 1.66 0.89 0.91 0.00 1.77 0.90 -
  QoQ % 0.00% 86.52% -2.20% 0.00% 0.00% 96.67% -
  Horiz. % 0.00% 184.44% 98.89% 101.11% 0.00% 196.67% 100.00%
P/NAPS 21.57 28.33 24.80 24.84 21.36 24.30 20.90 2.12%
  QoQ % -23.86% 14.23% -0.16% 16.29% -12.10% 16.27% -
  Horiz. % 103.21% 135.55% 118.66% 118.85% 102.20% 116.27% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/04/17 28/02/17 25/10/16 22/08/16 26/04/16 25/02/16 22/10/15 -
Price 82.4800 75.7000 78.2000 78.7600 75.0000 74.5600 72.0000 -
P/RPS 14.10 14.20 14.52 14.93 13.39 14.58 13.86 1.15%
  QoQ % -0.70% -2.20% -2.75% 11.50% -8.16% 5.19% -
  Horiz. % 101.73% 102.45% 104.76% 107.72% 96.61% 105.19% 100.00%
P/EPS 83.84 265.18 114.10 97.83 79.70 175.21 94.24 -7.49%
  QoQ % -68.38% 132.41% 16.63% 22.75% -54.51% 85.92% -
  Horiz. % 88.96% 281.39% 121.07% 103.81% 84.57% 185.92% 100.00%
EY 1.19 0.38 0.88 1.02 1.25 0.57 1.06 8.01%
  QoQ % 213.16% -56.82% -13.73% -18.40% 119.30% -46.23% -
  Horiz. % 112.26% 35.85% 83.02% 96.23% 117.92% 53.77% 100.00%
DY 0.00 1.72 0.90 0.89 0.00 1.74 0.90 -
  QoQ % 0.00% 91.11% 1.12% 0.00% 0.00% 93.33% -
  Horiz. % 0.00% 191.11% 100.00% 98.89% 0.00% 193.33% 100.00%
P/NAPS 22.41 27.43 24.59 25.57 20.83 24.69 20.87 4.86%
  QoQ % -18.30% 11.55% -3.83% 22.76% -15.63% 18.30% -
  Horiz. % 107.38% 131.43% 117.82% 122.52% 99.81% 118.30% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers