Highlights

[NESTLE] QoQ Quarter Result on 2014-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -34.50%    YoY -     172,363.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,218,385 1,142,901 1,277,729 1,108,762 1,157,295 1,270,164 1,272,712 -2.86%
  QoQ % 6.60% -10.55% 15.24% -4.19% -8.89% -0.20% -
  Horiz. % 95.73% 89.80% 100.39% 87.12% 90.93% 99.80% 100.00%
PBT 205,225 159,556 244,252 117,496 189,820 155,057 238,813 -9.60%
  QoQ % 28.62% -34.68% 107.88% -38.10% 22.42% -35.07% -
  Horiz. % 85.94% 66.81% 102.28% 49.20% 79.48% 64.93% 100.00%
Tax -26,064 -35,653 -56,374 -19,192 -39,745 -36,579 -55,286 -39.40%
  QoQ % 26.90% 36.76% -193.74% 51.71% -8.66% 33.84% -
  Horiz. % 47.14% 64.49% 101.97% 34.71% 71.89% 66.16% 100.00%
NP 179,161 123,903 187,878 98,304 150,075 118,478 183,527 -1.59%
  QoQ % 44.60% -34.05% 91.12% -34.50% 26.67% -35.44% -
  Horiz. % 97.62% 67.51% 102.37% 53.56% 81.77% 64.56% 100.00%
NP to SH 179,161 123,903 187,878 98,304 150,075 118,478 183,527 -1.59%
  QoQ % 44.60% -34.05% 91.12% -34.50% 26.67% -35.44% -
  Horiz. % 97.62% 67.51% 102.37% 53.56% 81.77% 64.56% 100.00%
Tax Rate 12.70 % 22.35 % 23.08 % 16.33 % 20.94 % 23.59 % 23.15 % -32.96%
  QoQ % -43.18% -3.16% 41.33% -22.02% -11.23% 1.90% -
  Horiz. % 54.86% 96.54% 99.70% 70.54% 90.45% 101.90% 100.00%
Total Cost 1,039,224 1,018,998 1,089,851 1,010,458 1,007,220 1,151,686 1,089,185 -3.08%
  QoQ % 1.98% -6.50% 7.86% 0.32% -12.54% 5.74% -
  Horiz. % 95.41% 93.56% 100.06% 92.77% 92.47% 105.74% 100.00%
Net Worth 809,025 691,775 963,795 776,194 719,914 705,844 998,970 -13.10%
  QoQ % 16.95% -28.22% 24.17% 7.82% 1.99% -29.34% -
  Horiz. % 80.99% 69.25% 96.48% 77.70% 72.07% 70.66% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 152,425 152,425 - 410,375 - 140,700 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.33% 108.33% 0.00% 291.67% 0.00% 100.00% -
Div Payout % 85.08 % 123.02 % - % 417.46 % - % 118.76 % - % -
  QoQ % -30.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.64% 103.59% 0.00% 351.52% 0.00% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 809,025 691,775 963,795 776,194 719,914 705,844 998,970 -13.10%
  QoQ % 16.95% -28.22% 24.17% 7.82% 1.99% -29.34% -
  Horiz. % 80.99% 69.25% 96.48% 77.70% 72.07% 70.66% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.70 % 10.84 % 14.70 % 8.87 % 12.97 % 9.33 % 14.42 % 1.29%
  QoQ % 35.61% -26.26% 65.73% -31.61% 39.01% -35.30% -
  Horiz. % 101.94% 75.17% 101.94% 61.51% 89.94% 64.70% 100.00%
ROE 22.15 % 17.91 % 19.49 % 12.66 % 20.85 % 16.79 % 18.37 % 13.27%
  QoQ % 23.67% -8.11% 53.95% -39.28% 24.18% -8.60% -
  Horiz. % 120.58% 97.50% 106.10% 68.92% 113.50% 91.40% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 519.57 487.38 544.87 472.82 493.52 541.65 542.73 -2.86%
  QoQ % 6.60% -10.55% 15.24% -4.19% -8.89% -0.20% -
  Horiz. % 95.73% 89.80% 100.39% 87.12% 90.93% 99.80% 100.00%
EPS 76.40 52.84 80.12 41.92 64.00 50.52 78.26 -1.59%
  QoQ % 44.59% -34.05% 91.13% -34.50% 26.68% -35.45% -
  Horiz. % 97.62% 67.52% 102.38% 53.57% 81.78% 64.55% 100.00%
DPS 65.00 65.00 0.00 175.00 0.00 60.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.33% 108.33% 0.00% 291.67% 0.00% 100.00% -
NAPS 3.4500 2.9500 4.1100 3.3100 3.0700 3.0100 4.2600 -13.10%
  QoQ % 16.95% -28.22% 24.17% 7.82% 1.99% -29.34% -
  Horiz. % 80.99% 69.25% 96.48% 77.70% 72.07% 70.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 519.57 487.38 544.87 472.82 493.52 541.65 542.73 -2.86%
  QoQ % 6.60% -10.55% 15.24% -4.19% -8.89% -0.20% -
  Horiz. % 95.73% 89.80% 100.39% 87.12% 90.93% 99.80% 100.00%
EPS 76.40 52.84 80.12 41.92 64.00 50.52 78.26 -1.59%
  QoQ % 44.59% -34.05% 91.13% -34.50% 26.68% -35.45% -
  Horiz. % 97.62% 67.52% 102.38% 53.57% 81.78% 64.55% 100.00%
DPS 65.00 65.00 0.00 175.00 0.00 60.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.33% 108.33% 0.00% 291.67% 0.00% 100.00% -
NAPS 3.4500 2.9500 4.1100 3.3100 3.0700 3.0100 4.2600 -13.10%
  QoQ % 16.95% -28.22% 24.17% 7.82% 1.99% -29.34% -
  Horiz. % 80.99% 69.25% 96.48% 77.70% 72.07% 70.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 72.1000 71.5000 73.7000 68.5000 66.4000 67.0000 66.6800 -
P/RPS 13.88 14.67 13.53 14.49 13.45 12.37 12.29 8.44%
  QoQ % -5.39% 8.43% -6.63% 7.73% 8.73% 0.65% -
  Horiz. % 112.94% 119.37% 110.09% 117.90% 109.44% 100.65% 100.00%
P/EPS 94.37 135.32 91.99 163.40 103.75 132.61 85.20 7.05%
  QoQ % -30.26% 47.10% -43.70% 57.49% -21.76% 55.65% -
  Horiz. % 110.76% 158.83% 107.97% 191.78% 121.77% 155.65% 100.00%
EY 1.06 0.74 1.09 0.61 0.96 0.75 1.17 -6.36%
  QoQ % 43.24% -32.11% 78.69% -36.46% 28.00% -35.90% -
  Horiz. % 90.60% 63.25% 93.16% 52.14% 82.05% 64.10% 100.00%
DY 0.90 0.91 0.00 2.55 0.00 0.90 0.00 -
  QoQ % -1.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 101.11% 0.00% 283.33% 0.00% 100.00% -
P/NAPS 20.90 24.24 17.93 20.69 21.63 22.26 15.65 21.25%
  QoQ % -13.78% 35.19% -13.34% -4.35% -2.83% 42.24% -
  Horiz. % 133.55% 154.89% 114.57% 132.20% 138.21% 142.24% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 22/10/15 12/08/15 20/04/15 23/02/15 27/10/14 12/08/14 17/04/14 -
Price 72.0000 71.9200 74.4800 73.8000 68.0000 67.7000 68.7000 -
P/RPS 13.86 14.76 13.67 15.61 13.78 12.50 12.66 6.22%
  QoQ % -6.10% 7.97% -12.43% 13.28% 10.24% -1.26% -
  Horiz. % 109.48% 116.59% 107.98% 123.30% 108.85% 98.74% 100.00%
P/EPS 94.24 136.12 92.96 176.05 106.25 134.00 87.78 4.84%
  QoQ % -30.77% 46.43% -47.20% 65.69% -20.71% 52.65% -
  Horiz. % 107.36% 155.07% 105.90% 200.56% 121.04% 152.65% 100.00%
EY 1.06 0.73 1.08 0.57 0.94 0.75 1.14 -4.73%
  QoQ % 45.21% -32.41% 89.47% -39.36% 25.33% -34.21% -
  Horiz. % 92.98% 64.04% 94.74% 50.00% 82.46% 65.79% 100.00%
DY 0.90 0.90 0.00 2.37 0.00 0.89 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.12% 101.12% 0.00% 266.29% 0.00% 100.00% -
P/NAPS 20.87 24.38 18.12 22.30 22.15 22.49 16.13 18.72%
  QoQ % -14.40% 34.55% -18.74% 0.68% -1.51% 39.43% -
  Horiz. % 129.39% 151.15% 112.34% 138.25% 137.32% 139.43% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS