Highlights

[NESTLE] QoQ Quarter Result on 2014-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 17-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     321,877.19%    YoY -     -0.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,108,762 1,157,295 1,270,164 1,272,712 1,138,311 1,208,041 1,214,222 -5.86%
  QoQ % -4.19% -8.89% -0.20% 11.81% -5.77% -0.51% -
  Horiz. % 91.31% 95.31% 104.61% 104.82% 93.75% 99.49% 100.00%
PBT 117,496 189,820 155,057 238,813 124,444 177,315 174,180 -23.03%
  QoQ % -38.10% 22.42% -35.07% 91.90% -29.82% 1.80% -
  Horiz. % 67.46% 108.98% 89.02% 137.11% 71.45% 101.80% 100.00%
Tax -19,192 -39,745 -36,579 -55,286 -23,989 -40,724 -33,942 -31.55%
  QoQ % 51.71% -8.66% 33.84% -130.46% 41.09% -19.98% -
  Horiz. % 56.54% 117.10% 107.77% 162.88% 70.68% 119.98% 100.00%
NP 98,304 150,075 118,478 183,527 100,455 136,591 140,238 -21.04%
  QoQ % -34.50% 26.67% -35.44% 82.70% -26.46% -2.60% -
  Horiz. % 70.10% 107.01% 84.48% 130.87% 71.63% 97.40% 100.00%
NP to SH 98,304 150,075 118,478 183,527 57 136,591 140,238 -21.04%
  QoQ % -34.50% 26.67% -35.44% 321,877.19% -99.96% -2.60% -
  Horiz. % 70.10% 107.01% 84.48% 130.87% 0.04% 97.40% 100.00%
Tax Rate 16.33 % 20.94 % 23.59 % 23.15 % 19.28 % 22.97 % 19.49 % -11.10%
  QoQ % -22.02% -11.23% 1.90% 20.07% -16.06% 17.86% -
  Horiz. % 83.79% 107.44% 121.04% 118.78% 98.92% 117.86% 100.00%
Total Cost 1,010,458 1,007,220 1,151,686 1,089,185 1,037,856 1,071,450 1,073,984 -3.97%
  QoQ % 0.32% -12.54% 5.74% 4.95% -3.14% -0.24% -
  Horiz. % 94.09% 93.78% 107.23% 101.42% 96.64% 99.76% 100.00%
Net Worth 776,194 719,914 705,844 998,970 816,060 841,854 705,844 6.52%
  QoQ % 7.82% 1.99% -29.34% 22.41% -3.06% 19.27% -
  Horiz. % 109.97% 101.99% 100.00% 141.53% 115.61% 119.27% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 410,375 - 140,700 - 410,375 - 140,700 103.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 291.67% 0.00% 100.00% 0.00% 291.67% 0.00% 100.00%
Div Payout % 417.46 % - % 118.76 % - % 719,956.12 % - % 100.33 % 158.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 416.09% 0.00% 118.37% 0.00% 717,588.06% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 776,194 719,914 705,844 998,970 816,060 841,854 705,844 6.52%
  QoQ % 7.82% 1.99% -29.34% 22.41% -3.06% 19.27% -
  Horiz. % 109.97% 101.99% 100.00% 141.53% 115.61% 119.27% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.87 % 12.97 % 9.33 % 14.42 % 8.82 % 11.31 % 11.55 % -16.10%
  QoQ % -31.61% 39.01% -35.30% 63.49% -22.02% -2.08% -
  Horiz. % 76.80% 112.29% 80.78% 124.85% 76.36% 97.92% 100.00%
ROE 12.66 % 20.85 % 16.79 % 18.37 % 0.01 % 16.23 % 19.87 % -25.90%
  QoQ % -39.28% 24.18% -8.60% 183,600.02% -99.94% -18.32% -
  Horiz. % 63.71% 104.93% 84.50% 92.45% 0.05% 81.68% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 472.82 493.52 541.65 542.73 485.42 515.16 517.79 -5.86%
  QoQ % -4.19% -8.89% -0.20% 11.81% -5.77% -0.51% -
  Horiz. % 91.32% 95.31% 104.61% 104.82% 93.75% 99.49% 100.00%
EPS 41.92 64.00 50.52 78.26 42.84 58.25 59.80 -21.04%
  QoQ % -34.50% 26.68% -35.45% 82.68% -26.45% -2.59% -
  Horiz. % 70.10% 107.02% 84.48% 130.87% 71.64% 97.41% 100.00%
DPS 175.00 0.00 60.00 0.00 175.00 0.00 60.00 103.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 291.67% 0.00% 100.00% 0.00% 291.67% 0.00% 100.00%
NAPS 3.3100 3.0700 3.0100 4.2600 3.4800 3.5900 3.0100 6.52%
  QoQ % 7.82% 1.99% -29.34% 22.41% -3.06% 19.27% -
  Horiz. % 109.97% 101.99% 100.00% 141.53% 115.61% 119.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 472.82 493.52 541.65 542.73 485.42 515.16 517.79 -5.86%
  QoQ % -4.19% -8.89% -0.20% 11.81% -5.77% -0.51% -
  Horiz. % 91.32% 95.31% 104.61% 104.82% 93.75% 99.49% 100.00%
EPS 41.92 64.00 50.52 78.26 42.84 58.25 59.80 -21.04%
  QoQ % -34.50% 26.68% -35.45% 82.68% -26.45% -2.59% -
  Horiz. % 70.10% 107.02% 84.48% 130.87% 71.64% 97.41% 100.00%
DPS 175.00 0.00 60.00 0.00 175.00 0.00 60.00 103.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 291.67% 0.00% 100.00% 0.00% 291.67% 0.00% 100.00%
NAPS 3.3100 3.0700 3.0100 4.2600 3.4800 3.5900 3.0100 6.52%
  QoQ % 7.82% 1.99% -29.34% 22.41% -3.06% 19.27% -
  Horiz. % 109.97% 101.99% 100.00% 141.53% 115.61% 119.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 68.5000 66.4000 67.0000 66.6800 68.0000 68.0000 67.0000 -
P/RPS 14.49 13.45 12.37 12.29 14.01 13.20 12.94 7.81%
  QoQ % 7.73% 8.73% 0.65% -12.28% 6.14% 2.01% -
  Horiz. % 111.98% 103.94% 95.60% 94.98% 108.27% 102.01% 100.00%
P/EPS 163.40 103.75 132.61 85.20 279,754.41 116.74 112.03 28.52%
  QoQ % 57.49% -21.76% 55.65% -99.97% 239,538.88% 4.20% -
  Horiz. % 145.85% 92.61% 118.37% 76.05% 249,713.84% 104.20% 100.00%
EY 0.61 0.96 0.75 1.17 0.00 0.86 0.89 -22.21%
  QoQ % -36.46% 28.00% -35.90% 0.00% 0.00% -3.37% -
  Horiz. % 68.54% 107.87% 84.27% 131.46% 0.00% 96.63% 100.00%
DY 2.55 0.00 0.90 0.00 2.57 0.00 0.90 99.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 283.33% 0.00% 100.00% 0.00% 285.56% 0.00% 100.00%
P/NAPS 20.69 21.63 22.26 15.65 19.54 18.94 22.26 -4.75%
  QoQ % -4.35% -2.83% 42.24% -19.91% 3.17% -14.91% -
  Horiz. % 92.95% 97.17% 100.00% 70.31% 87.78% 85.09% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 27/10/14 12/08/14 17/04/14 24/02/14 12/11/13 22/08/13 -
Price 73.8000 68.0000 67.7000 68.7000 66.0000 68.6000 67.5400 -
P/RPS 15.61 13.78 12.50 12.66 13.60 13.32 13.04 12.70%
  QoQ % 13.28% 10.24% -1.26% -6.91% 2.10% 2.15% -
  Horiz. % 119.71% 105.67% 95.86% 97.09% 104.29% 102.15% 100.00%
P/EPS 176.05 106.25 134.00 87.78 271,526.31 117.77 112.94 34.33%
  QoQ % 65.69% -20.71% 52.65% -99.97% 230,456.42% 4.28% -
  Horiz. % 155.88% 94.08% 118.65% 77.72% 240,416.44% 104.28% 100.00%
EY 0.57 0.94 0.75 1.14 0.00 0.85 0.89 -25.64%
  QoQ % -39.36% 25.33% -34.21% 0.00% 0.00% -4.49% -
  Horiz. % 64.04% 105.62% 84.27% 128.09% 0.00% 95.51% 100.00%
DY 2.37 0.00 0.89 0.00 2.65 0.00 0.89 91.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.29% 0.00% 100.00% 0.00% 297.75% 0.00% 100.00%
P/NAPS 22.30 22.15 22.49 16.13 18.97 19.11 22.44 -0.42%
  QoQ % 0.68% -1.51% 39.43% -14.97% -0.73% -14.84% -
  Horiz. % 99.38% 98.71% 100.22% 71.88% 84.54% 85.16% 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