Highlights

[NESTLE] QoQ Quarter Result on 2013-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 30-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     85.38%    YoY -     16.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,138,311 1,208,041 1,214,222 1,227,351 1,099,799 1,142,994 1,149,522 -0.65%
  QoQ % -5.77% -0.51% -1.07% 11.60% -3.78% -0.57% -
  Horiz. % 99.02% 105.09% 105.63% 106.77% 95.67% 99.43% 100.00%
PBT 124,444 177,315 174,180 243,115 112,864 173,970 144,008 -9.25%
  QoQ % -29.82% 1.80% -28.35% 115.41% -35.12% 20.81% -
  Horiz. % 86.41% 123.13% 120.95% 168.82% 78.37% 120.81% 100.00%
Tax -23,989 -40,724 -33,942 -58,698 -13,385 -46,671 -23,513 1.34%
  QoQ % 41.09% -19.98% 42.18% -338.54% 71.32% -98.49% -
  Horiz. % 102.02% 173.20% 144.35% 249.64% 56.93% 198.49% 100.00%
NP 100,455 136,591 140,238 184,417 99,479 127,299 120,495 -11.39%
  QoQ % -26.46% -2.60% -23.96% 85.38% -21.85% 5.65% -
  Horiz. % 83.37% 113.36% 116.38% 153.05% 82.56% 105.65% 100.00%
NP to SH 57 136,591 140,238 184,417 99,479 127,299 120,495 -99.38%
  QoQ % -99.96% -2.60% -23.96% 85.38% -21.85% 5.65% -
  Horiz. % 0.05% 113.36% 116.38% 153.05% 82.56% 105.65% 100.00%
Tax Rate 19.28 % 22.97 % 19.49 % 24.14 % 11.86 % 26.83 % 16.33 % 11.67%
  QoQ % -16.06% 17.86% -19.26% 103.54% -55.80% 64.30% -
  Horiz. % 118.06% 140.66% 119.35% 147.83% 72.63% 164.30% 100.00%
Total Cost 1,037,856 1,071,450 1,073,984 1,042,934 1,000,320 1,015,695 1,029,027 0.57%
  QoQ % -3.14% -0.24% 2.98% 4.26% -1.51% -1.30% -
  Horiz. % 100.86% 104.12% 104.37% 101.35% 97.21% 98.70% 100.00%
Net Worth 816,060 841,854 705,844 935,655 750,400 787,919 658,944 15.28%
  QoQ % -3.06% 19.27% -24.56% 24.69% -4.76% 19.57% -
  Horiz. % 123.84% 127.76% 107.12% 141.99% 113.88% 119.57% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 410,375 - 140,700 - 363,475 - 128,975 115.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 318.18% 0.00% 109.09% 0.00% 281.82% 0.00% 100.00%
Div Payout % 719,956.12 % - % 100.33 % - % 365.38 % - % 107.04 % 34,964.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 672,604.75% 0.00% 93.73% 0.00% 341.35% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 816,060 841,854 705,844 935,655 750,400 787,919 658,944 15.28%
  QoQ % -3.06% 19.27% -24.56% 24.69% -4.76% 19.57% -
  Horiz. % 123.84% 127.76% 107.12% 141.99% 113.88% 119.57% 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.82 % 11.31 % 11.55 % 15.03 % 9.05 % 11.14 % 10.48 % -10.83%
  QoQ % -22.02% -2.08% -23.15% 66.08% -18.76% 6.30% -
  Horiz. % 84.16% 107.92% 110.21% 143.42% 86.35% 106.30% 100.00%
ROE 0.01 % 16.23 % 19.87 % 19.71 % 13.26 % 16.16 % 18.29 % -99.32%
  QoQ % -99.94% -18.32% 0.81% 48.64% -17.95% -11.65% -
  Horiz. % 0.05% 88.74% 108.64% 107.76% 72.50% 88.35% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 485.42 515.16 517.79 523.39 469.00 487.42 490.20 -0.65%
  QoQ % -5.77% -0.51% -1.07% 11.60% -3.78% -0.57% -
  Horiz. % 99.02% 105.09% 105.63% 106.77% 95.68% 99.43% 100.00%
EPS 42.84 58.25 59.80 78.64 42.42 54.29 51.38 -11.38%
  QoQ % -26.45% -2.59% -23.96% 85.38% -21.86% 5.66% -
  Horiz. % 83.38% 113.37% 116.39% 153.06% 82.56% 105.66% 100.00%
DPS 175.00 0.00 60.00 0.00 155.00 0.00 55.00 115.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 318.18% 0.00% 109.09% 0.00% 281.82% 0.00% 100.00%
NAPS 3.4800 3.5900 3.0100 3.9900 3.2000 3.3600 2.8100 15.28%
  QoQ % -3.06% 19.27% -24.56% 24.69% -4.76% 19.57% -
  Horiz. % 123.84% 127.76% 107.12% 141.99% 113.88% 119.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 485.42 515.16 517.79 523.39 469.00 487.42 490.20 -0.65%
  QoQ % -5.77% -0.51% -1.07% 11.60% -3.78% -0.57% -
  Horiz. % 99.02% 105.09% 105.63% 106.77% 95.68% 99.43% 100.00%
EPS 42.84 58.25 59.80 78.64 42.42 54.29 51.38 -11.38%
  QoQ % -26.45% -2.59% -23.96% 85.38% -21.86% 5.66% -
  Horiz. % 83.38% 113.37% 116.39% 153.06% 82.56% 105.66% 100.00%
DPS 175.00 0.00 60.00 0.00 155.00 0.00 55.00 115.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 318.18% 0.00% 109.09% 0.00% 281.82% 0.00% 100.00%
NAPS 3.4800 3.5900 3.0100 3.9900 3.2000 3.3600 2.8100 15.28%
  QoQ % -3.06% 19.27% -24.56% 24.69% -4.76% 19.57% -
  Horiz. % 123.84% 127.76% 107.12% 141.99% 113.88% 119.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 68.0000 68.0000 67.0000 60.6800 62.8400 61.5000 57.5000 -
P/RPS 14.01 13.20 12.94 11.59 13.40 12.62 11.73 12.53%
  QoQ % 6.14% 2.01% 11.65% -13.51% 6.18% 7.59% -
  Horiz. % 119.44% 112.53% 110.32% 98.81% 114.24% 107.59% 100.00%
P/EPS 279,754.41 116.74 112.03 77.16 148.13 113.29 111.90 18,059.69%
  QoQ % 239,538.88% 4.20% 45.19% -47.91% 30.75% 1.24% -
  Horiz. % 250,003.94% 104.33% 100.12% 68.95% 132.38% 101.24% 100.00%
EY 0.00 0.86 0.89 1.30 0.68 0.88 0.89 -
  QoQ % 0.00% -3.37% -31.54% 91.18% -22.73% -1.12% -
  Horiz. % 0.00% 96.63% 100.00% 146.07% 76.40% 98.88% 100.00%
DY 2.57 0.00 0.90 0.00 2.47 0.00 0.96 92.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 267.71% 0.00% 93.75% 0.00% 257.29% 0.00% 100.00%
P/NAPS 19.54 18.94 22.26 15.21 19.64 18.30 20.46 -3.01%
  QoQ % 3.17% -14.91% 46.35% -22.56% 7.32% -10.56% -
  Horiz. % 95.50% 92.57% 108.80% 74.34% 95.99% 89.44% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 12/11/13 22/08/13 30/04/13 21/02/13 01/11/12 30/08/12 -
Price 66.0000 68.6000 67.5400 61.8000 58.7000 69.5000 64.0200 -
P/RPS 13.60 13.32 13.04 11.81 12.52 14.26 13.06 2.73%
  QoQ % 2.10% 2.15% 10.41% -5.67% -12.20% 9.19% -
  Horiz. % 104.13% 101.99% 99.85% 90.43% 95.87% 109.19% 100.00%
P/EPS 271,526.31 117.77 112.94 78.58 138.37 128.03 124.59 16,475.69%
  QoQ % 230,456.42% 4.28% 43.73% -43.21% 8.08% 2.76% -
  Horiz. % 217,935.89% 94.53% 90.65% 63.07% 111.06% 102.76% 100.00%
EY 0.00 0.85 0.89 1.27 0.72 0.78 0.80 -
  QoQ % 0.00% -4.49% -29.92% 76.39% -7.69% -2.50% -
  Horiz. % 0.00% 106.25% 111.25% 158.75% 90.00% 97.50% 100.00%
DY 2.65 0.00 0.89 0.00 2.64 0.00 0.86 111.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 308.14% 0.00% 103.49% 0.00% 306.98% 0.00% 100.00%
P/NAPS 18.97 19.11 22.44 15.49 18.34 20.68 22.78 -11.46%
  QoQ % -0.73% -14.84% 44.87% -15.54% -11.32% -9.22% -
  Horiz. % 83.27% 83.89% 98.51% 68.00% 80.51% 90.78% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers