Highlights

[NESTLE] QoQ Quarter Result on 2015-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 22-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     44.60%    YoY -     19.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,237,165 1,313,462 1,198,942 1,218,385 1,142,901 1,277,729 1,108,762 7.59%
  QoQ % -5.81% 9.55% -1.60% 6.60% -10.55% 15.24% -
  Horiz. % 111.58% 118.46% 108.13% 109.89% 103.08% 115.24% 100.00%
PBT 223,897 275,858 118,677 205,225 159,556 244,252 117,496 53.76%
  QoQ % -18.84% 132.44% -42.17% 28.62% -34.68% 107.88% -
  Horiz. % 190.56% 234.78% 101.01% 174.67% 135.80% 207.88% 100.00%
Tax -35,100 -55,181 -18,888 -26,064 -35,653 -56,374 -19,192 49.61%
  QoQ % 36.39% -192.15% 27.53% 26.90% 36.76% -193.74% -
  Horiz. % 182.89% 287.52% 98.42% 135.81% 185.77% 293.74% 100.00%
NP 188,797 220,677 99,789 179,161 123,903 187,878 98,304 54.57%
  QoQ % -14.45% 121.14% -44.30% 44.60% -34.05% 91.12% -
  Horiz. % 192.05% 224.48% 101.51% 182.25% 126.04% 191.12% 100.00%
NP to SH 188,797 220,677 99,789 179,161 123,903 187,878 98,304 54.57%
  QoQ % -14.45% 121.14% -44.30% 44.60% -34.05% 91.12% -
  Horiz. % 192.05% 224.48% 101.51% 182.25% 126.04% 191.12% 100.00%
Tax Rate 15.68 % 20.00 % 15.92 % 12.70 % 22.35 % 23.08 % 16.33 % -2.67%
  QoQ % -21.60% 25.63% 25.35% -43.18% -3.16% 41.33% -
  Horiz. % 96.02% 122.47% 97.49% 77.77% 136.86% 141.33% 100.00%
Total Cost 1,048,368 1,092,785 1,099,153 1,039,224 1,018,998 1,089,851 1,010,458 2.49%
  QoQ % -4.06% -0.58% 5.77% 1.98% -6.50% 7.86% -
  Horiz. % 103.75% 108.15% 108.78% 102.85% 100.85% 107.86% 100.00%
Net Worth 722,259 844,199 708,189 809,025 691,775 963,795 776,194 -4.69%
  QoQ % -14.44% 19.21% -12.46% 16.95% -28.22% 24.17% -
  Horiz. % 93.05% 108.76% 91.24% 104.23% 89.12% 124.17% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 164,150 - 304,850 152,425 152,425 - 410,375 -45.74%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 74.29% 37.14% 37.14% 0.00% 100.00%
Div Payout % 86.95 % - % 305.49 % 85.08 % 123.02 % - % 417.46 % -64.90%
  QoQ % 0.00% 0.00% 259.06% -30.84% 0.00% 0.00% -
  Horiz. % 20.83% 0.00% 73.18% 20.38% 29.47% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 722,259 844,199 708,189 809,025 691,775 963,795 776,194 -4.69%
  QoQ % -14.44% 19.21% -12.46% 16.95% -28.22% 24.17% -
  Horiz. % 93.05% 108.76% 91.24% 104.23% 89.12% 124.17% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 15.26 % 16.80 % 8.32 % 14.70 % 10.84 % 14.70 % 8.87 % 43.63%
  QoQ % -9.17% 101.92% -43.40% 35.61% -26.26% 65.73% -
  Horiz. % 172.04% 189.40% 93.80% 165.73% 122.21% 165.73% 100.00%
ROE 26.14 % 26.14 % 14.09 % 22.15 % 17.91 % 19.49 % 12.66 % 62.22%
  QoQ % 0.00% 85.52% -36.39% 23.67% -8.11% 53.95% -
  Horiz. % 206.48% 206.48% 111.30% 174.96% 141.47% 153.95% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 527.58 560.11 511.28 519.57 487.38 544.87 472.82 7.59%
  QoQ % -5.81% 9.55% -1.60% 6.60% -10.55% 15.24% -
  Horiz. % 111.58% 118.46% 108.13% 109.89% 103.08% 115.24% 100.00%
EPS 80.51 94.11 42.55 76.40 52.84 80.12 41.92 54.57%
  QoQ % -14.45% 121.18% -44.31% 44.59% -34.05% 91.13% -
  Horiz. % 192.06% 224.50% 101.50% 182.25% 126.05% 191.13% 100.00%
DPS 70.00 0.00 130.00 65.00 65.00 0.00 175.00 -45.74%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 74.29% 37.14% 37.14% 0.00% 100.00%
NAPS 3.0800 3.6000 3.0200 3.4500 2.9500 4.1100 3.3100 -4.69%
  QoQ % -14.44% 19.21% -12.46% 16.95% -28.22% 24.17% -
  Horiz. % 93.05% 108.76% 91.24% 104.23% 89.12% 124.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 527.58 560.11 511.28 519.57 487.38 544.87 472.82 7.59%
  QoQ % -5.81% 9.55% -1.60% 6.60% -10.55% 15.24% -
  Horiz. % 111.58% 118.46% 108.13% 109.89% 103.08% 115.24% 100.00%
EPS 80.51 94.11 42.55 76.40 52.84 80.12 41.92 54.57%
  QoQ % -14.45% 121.18% -44.31% 44.59% -34.05% 91.13% -
  Horiz. % 192.06% 224.50% 101.50% 182.25% 126.05% 191.13% 100.00%
DPS 70.00 0.00 130.00 65.00 65.00 0.00 175.00 -45.74%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 74.29% 37.14% 37.14% 0.00% 100.00%
NAPS 3.0800 3.6000 3.0200 3.4500 2.9500 4.1100 3.3100 -4.69%
  QoQ % -14.44% 19.21% -12.46% 16.95% -28.22% 24.17% -
  Horiz. % 93.05% 108.76% 91.24% 104.23% 89.12% 124.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 76.5200 76.9000 73.4000 72.1000 71.5000 73.7000 68.5000 -
P/RPS 14.50 13.73 14.36 13.88 14.67 13.53 14.49 0.05%
  QoQ % 5.61% -4.39% 3.46% -5.39% 8.43% -6.63% -
  Horiz. % 100.07% 94.75% 99.10% 95.79% 101.24% 93.37% 100.00%
P/EPS 95.04 81.72 172.49 94.37 135.32 91.99 163.40 -30.34%
  QoQ % 16.30% -52.62% 82.78% -30.26% 47.10% -43.70% -
  Horiz. % 58.16% 50.01% 105.56% 57.75% 82.82% 56.30% 100.00%
EY 1.05 1.22 0.58 1.06 0.74 1.09 0.61 43.68%
  QoQ % -13.93% 110.34% -45.28% 43.24% -32.11% 78.69% -
  Horiz. % 172.13% 200.00% 95.08% 173.77% 121.31% 178.69% 100.00%
DY 0.91 0.00 1.77 0.90 0.91 0.00 2.55 -49.72%
  QoQ % 0.00% 0.00% 96.67% -1.10% 0.00% 0.00% -
  Horiz. % 35.69% 0.00% 69.41% 35.29% 35.69% 0.00% 100.00%
P/NAPS 24.84 21.36 24.30 20.90 24.24 17.93 20.69 12.97%
  QoQ % 16.29% -12.10% 16.27% -13.78% 35.19% -13.34% -
  Horiz. % 120.06% 103.24% 117.45% 101.01% 117.16% 86.66% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 26/04/16 25/02/16 22/10/15 12/08/15 20/04/15 23/02/15 -
Price 78.7600 75.0000 74.5600 72.0000 71.9200 74.4800 73.8000 -
P/RPS 14.93 13.39 14.58 13.86 14.76 13.67 15.61 -2.93%
  QoQ % 11.50% -8.16% 5.19% -6.10% 7.97% -12.43% -
  Horiz. % 95.64% 85.78% 93.40% 88.79% 94.55% 87.57% 100.00%
P/EPS 97.83 79.70 175.21 94.24 136.12 92.96 176.05 -32.43%
  QoQ % 22.75% -54.51% 85.92% -30.77% 46.43% -47.20% -
  Horiz. % 55.57% 45.27% 99.52% 53.53% 77.32% 52.80% 100.00%
EY 1.02 1.25 0.57 1.06 0.73 1.08 0.57 47.45%
  QoQ % -18.40% 119.30% -46.23% 45.21% -32.41% 89.47% -
  Horiz. % 178.95% 219.30% 100.00% 185.96% 128.07% 189.47% 100.00%
DY 0.89 0.00 1.74 0.90 0.90 0.00 2.37 -47.98%
  QoQ % 0.00% 0.00% 93.33% 0.00% 0.00% 0.00% -
  Horiz. % 37.55% 0.00% 73.42% 37.97% 37.97% 0.00% 100.00%
P/NAPS 25.57 20.83 24.69 20.87 24.38 18.12 22.30 9.56%
  QoQ % 22.76% -15.63% 18.30% -14.40% 34.55% -18.74% -
  Horiz. % 114.66% 93.41% 110.72% 93.59% 109.33% 81.26% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers