Highlights

[NESTLE] QoQ Quarter Result on 2015-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -44.30%    YoY -     1.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,262,997 1,237,165 1,313,462 1,198,942 1,218,385 1,142,901 1,277,729 -0.77%
  QoQ % 2.09% -5.81% 9.55% -1.60% 6.60% -10.55% -
  Horiz. % 98.85% 96.83% 102.80% 93.83% 95.36% 89.45% 100.00%
PBT 185,247 223,897 275,858 118,677 205,225 159,556 244,252 -16.79%
  QoQ % -17.26% -18.84% 132.44% -42.17% 28.62% -34.68% -
  Horiz. % 75.84% 91.67% 112.94% 48.59% 84.02% 65.32% 100.00%
Tax -24,535 -35,100 -55,181 -18,888 -26,064 -35,653 -56,374 -42.48%
  QoQ % 30.10% 36.39% -192.15% 27.53% 26.90% 36.76% -
  Horiz. % 43.52% 62.26% 97.88% 33.50% 46.23% 63.24% 100.00%
NP 160,712 188,797 220,677 99,789 179,161 123,903 187,878 -9.86%
  QoQ % -14.88% -14.45% 121.14% -44.30% 44.60% -34.05% -
  Horiz. % 85.54% 100.49% 117.46% 53.11% 95.36% 65.95% 100.00%
NP to SH 160,712 188,797 220,677 99,789 179,161 123,903 187,878 -9.86%
  QoQ % -14.88% -14.45% 121.14% -44.30% 44.60% -34.05% -
  Horiz. % 85.54% 100.49% 117.46% 53.11% 95.36% 65.95% 100.00%
Tax Rate 13.24 % 15.68 % 20.00 % 15.92 % 12.70 % 22.35 % 23.08 % -30.89%
  QoQ % -15.56% -21.60% 25.63% 25.35% -43.18% -3.16% -
  Horiz. % 57.37% 67.94% 86.66% 68.98% 55.03% 96.84% 100.00%
Total Cost 1,102,285 1,048,368 1,092,785 1,099,153 1,039,224 1,018,998 1,089,851 0.76%
  QoQ % 5.14% -4.06% -0.58% 5.77% 1.98% -6.50% -
  Horiz. % 101.14% 96.19% 100.27% 100.85% 95.35% 93.50% 100.00%
Net Worth 745,710 722,259 844,199 708,189 809,025 691,775 963,795 -15.68%
  QoQ % 3.25% -14.44% 19.21% -12.46% 16.95% -28.22% -
  Horiz. % 77.37% 74.94% 87.59% 73.48% 83.94% 71.78% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 164,150 164,150 - 304,850 152,425 152,425 - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 107.69% 107.69% 0.00% 200.00% 100.00% 100.00% -
Div Payout % 102.14 % 86.95 % - % 305.49 % 85.08 % 123.02 % - % -
  QoQ % 17.47% 0.00% 0.00% 259.06% -30.84% 0.00% -
  Horiz. % 83.03% 70.68% 0.00% 248.33% 69.16% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 745,710 722,259 844,199 708,189 809,025 691,775 963,795 -15.68%
  QoQ % 3.25% -14.44% 19.21% -12.46% 16.95% -28.22% -
  Horiz. % 77.37% 74.94% 87.59% 73.48% 83.94% 71.78% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.72 % 15.26 % 16.80 % 8.32 % 14.70 % 10.84 % 14.70 % -9.17%
  QoQ % -16.64% -9.17% 101.92% -43.40% 35.61% -26.26% -
  Horiz. % 86.53% 103.81% 114.29% 56.60% 100.00% 73.74% 100.00%
ROE 21.55 % 26.14 % 26.14 % 14.09 % 22.15 % 17.91 % 19.49 % 6.91%
  QoQ % -17.56% 0.00% 85.52% -36.39% 23.67% -8.11% -
  Horiz. % 110.57% 134.12% 134.12% 72.29% 113.65% 91.89% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 538.59 527.58 560.11 511.28 519.57 487.38 544.87 -0.77%
  QoQ % 2.09% -5.81% 9.55% -1.60% 6.60% -10.55% -
  Horiz. % 98.85% 96.83% 102.80% 93.84% 95.36% 89.45% 100.00%
EPS 68.53 80.51 94.11 42.55 76.40 52.84 80.12 -9.87%
  QoQ % -14.88% -14.45% 121.18% -44.31% 44.59% -34.05% -
  Horiz. % 85.53% 100.49% 117.46% 53.11% 95.36% 65.95% 100.00%
DPS 70.00 70.00 0.00 130.00 65.00 65.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 107.69% 107.69% 0.00% 200.00% 100.00% 100.00% -
NAPS 3.1800 3.0800 3.6000 3.0200 3.4500 2.9500 4.1100 -15.68%
  QoQ % 3.25% -14.44% 19.21% -12.46% 16.95% -28.22% -
  Horiz. % 77.37% 74.94% 87.59% 73.48% 83.94% 71.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 538.59 527.58 560.11 511.28 519.57 487.38 544.87 -0.77%
  QoQ % 2.09% -5.81% 9.55% -1.60% 6.60% -10.55% -
  Horiz. % 98.85% 96.83% 102.80% 93.84% 95.36% 89.45% 100.00%
EPS 68.53 80.51 94.11 42.55 76.40 52.84 80.12 -9.87%
  QoQ % -14.88% -14.45% 121.18% -44.31% 44.59% -34.05% -
  Horiz. % 85.53% 100.49% 117.46% 53.11% 95.36% 65.95% 100.00%
DPS 70.00 70.00 0.00 130.00 65.00 65.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 107.69% 107.69% 0.00% 200.00% 100.00% 100.00% -
NAPS 3.1800 3.0800 3.6000 3.0200 3.4500 2.9500 4.1100 -15.68%
  QoQ % 3.25% -14.44% 19.21% -12.46% 16.95% -28.22% -
  Horiz. % 77.37% 74.94% 87.59% 73.48% 83.94% 71.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 78.8600 76.5200 76.9000 73.4000 72.1000 71.5000 73.7000 -
P/RPS 14.64 14.50 13.73 14.36 13.88 14.67 13.53 5.38%
  QoQ % 0.97% 5.61% -4.39% 3.46% -5.39% 8.43% -
  Horiz. % 108.20% 107.17% 101.48% 106.13% 102.59% 108.43% 100.00%
P/EPS 115.07 95.04 81.72 172.49 94.37 135.32 91.99 16.05%
  QoQ % 21.08% 16.30% -52.62% 82.78% -30.26% 47.10% -
  Horiz. % 125.09% 103.32% 88.84% 187.51% 102.59% 147.10% 100.00%
EY 0.87 1.05 1.22 0.58 1.06 0.74 1.09 -13.92%
  QoQ % -17.14% -13.93% 110.34% -45.28% 43.24% -32.11% -
  Horiz. % 79.82% 96.33% 111.93% 53.21% 97.25% 67.89% 100.00%
DY 0.89 0.91 0.00 1.77 0.90 0.91 0.00 -
  QoQ % -2.20% 0.00% 0.00% 96.67% -1.10% 0.00% -
  Horiz. % 97.80% 100.00% 0.00% 194.51% 98.90% 100.00% -
P/NAPS 24.80 24.84 21.36 24.30 20.90 24.24 17.93 24.07%
  QoQ % -0.16% 16.29% -12.10% 16.27% -13.78% 35.19% -
  Horiz. % 138.32% 138.54% 119.13% 135.53% 116.56% 135.19% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/10/16 22/08/16 26/04/16 25/02/16 22/10/15 12/08/15 20/04/15 -
Price 78.2000 78.7600 75.0000 74.5600 72.0000 71.9200 74.4800 -
P/RPS 14.52 14.93 13.39 14.58 13.86 14.76 13.67 4.09%
  QoQ % -2.75% 11.50% -8.16% 5.19% -6.10% 7.97% -
  Horiz. % 106.22% 109.22% 97.95% 106.66% 101.39% 107.97% 100.00%
P/EPS 114.10 97.83 79.70 175.21 94.24 136.12 92.96 14.59%
  QoQ % 16.63% 22.75% -54.51% 85.92% -30.77% 46.43% -
  Horiz. % 122.74% 105.24% 85.74% 188.48% 101.38% 146.43% 100.00%
EY 0.88 1.02 1.25 0.57 1.06 0.73 1.08 -12.73%
  QoQ % -13.73% -18.40% 119.30% -46.23% 45.21% -32.41% -
  Horiz. % 81.48% 94.44% 115.74% 52.78% 98.15% 67.59% 100.00%
DY 0.90 0.89 0.00 1.74 0.90 0.90 0.00 -
  QoQ % 1.12% 0.00% 0.00% 93.33% 0.00% 0.00% -
  Horiz. % 100.00% 98.89% 0.00% 193.33% 100.00% 100.00% -
P/NAPS 24.59 25.57 20.83 24.69 20.87 24.38 18.12 22.51%
  QoQ % -3.83% 22.76% -15.63% 18.30% -14.40% 34.55% -
  Horiz. % 135.71% 141.11% 114.96% 136.26% 115.18% 134.55% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers