Highlights

[NESTLE] QoQ Quarter Result on 2015-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 20-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     91.12%    YoY -     2.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,198,942 1,218,385 1,142,901 1,277,729 1,108,762 1,157,295 1,270,164 -3.76%
  QoQ % -1.60% 6.60% -10.55% 15.24% -4.19% -8.89% -
  Horiz. % 94.39% 95.92% 89.98% 100.60% 87.29% 91.11% 100.00%
PBT 118,677 205,225 159,556 244,252 117,496 189,820 155,057 -16.29%
  QoQ % -42.17% 28.62% -34.68% 107.88% -38.10% 22.42% -
  Horiz. % 76.54% 132.35% 102.90% 157.52% 75.78% 122.42% 100.00%
Tax -18,888 -26,064 -35,653 -56,374 -19,192 -39,745 -36,579 -35.56%
  QoQ % 27.53% 26.90% 36.76% -193.74% 51.71% -8.66% -
  Horiz. % 51.64% 71.25% 97.47% 154.12% 52.47% 108.66% 100.00%
NP 99,789 179,161 123,903 187,878 98,304 150,075 118,478 -10.79%
  QoQ % -44.30% 44.60% -34.05% 91.12% -34.50% 26.67% -
  Horiz. % 84.23% 151.22% 104.58% 158.58% 82.97% 126.67% 100.00%
NP to SH 99,789 179,161 123,903 187,878 98,304 150,075 118,478 -10.79%
  QoQ % -44.30% 44.60% -34.05% 91.12% -34.50% 26.67% -
  Horiz. % 84.23% 151.22% 104.58% 158.58% 82.97% 126.67% 100.00%
Tax Rate 15.92 % 12.70 % 22.35 % 23.08 % 16.33 % 20.94 % 23.59 % -23.01%
  QoQ % 25.35% -43.18% -3.16% 41.33% -22.02% -11.23% -
  Horiz. % 67.49% 53.84% 94.74% 97.84% 69.22% 88.77% 100.00%
Total Cost 1,099,153 1,039,224 1,018,998 1,089,851 1,010,458 1,007,220 1,151,686 -3.06%
  QoQ % 5.77% 1.98% -6.50% 7.86% 0.32% -12.54% -
  Horiz. % 95.44% 90.24% 88.48% 94.63% 87.74% 87.46% 100.00%
Net Worth 708,189 809,025 691,775 963,795 776,194 719,914 705,844 0.22%
  QoQ % -12.46% 16.95% -28.22% 24.17% 7.82% 1.99% -
  Horiz. % 100.33% 114.62% 98.01% 136.54% 109.97% 101.99% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 304,850 152,425 152,425 - 410,375 - 140,700 67.21%
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 216.67% 108.33% 108.33% 0.00% 291.67% 0.00% 100.00%
Div Payout % 305.49 % 85.08 % 123.02 % - % 417.46 % - % 118.76 % 87.41%
  QoQ % 259.06% -30.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 257.23% 71.64% 103.59% 0.00% 351.52% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 708,189 809,025 691,775 963,795 776,194 719,914 705,844 0.22%
  QoQ % -12.46% 16.95% -28.22% 24.17% 7.82% 1.99% -
  Horiz. % 100.33% 114.62% 98.01% 136.54% 109.97% 101.99% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.32 % 14.70 % 10.84 % 14.70 % 8.87 % 12.97 % 9.33 % -7.33%
  QoQ % -43.40% 35.61% -26.26% 65.73% -31.61% 39.01% -
  Horiz. % 89.17% 157.56% 116.18% 157.56% 95.07% 139.01% 100.00%
ROE 14.09 % 22.15 % 17.91 % 19.49 % 12.66 % 20.85 % 16.79 % -11.00%
  QoQ % -36.39% 23.67% -8.11% 53.95% -39.28% 24.18% -
  Horiz. % 83.92% 131.92% 106.67% 116.08% 75.40% 124.18% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 511.28 519.57 487.38 544.87 472.82 493.52 541.65 -3.76%
  QoQ % -1.60% 6.60% -10.55% 15.24% -4.19% -8.89% -
  Horiz. % 94.39% 95.92% 89.98% 100.59% 87.29% 91.11% 100.00%
EPS 42.55 76.40 52.84 80.12 41.92 64.00 50.52 -10.79%
  QoQ % -44.31% 44.59% -34.05% 91.13% -34.50% 26.68% -
  Horiz. % 84.22% 151.23% 104.59% 158.59% 82.98% 126.68% 100.00%
DPS 130.00 65.00 65.00 0.00 175.00 0.00 60.00 67.21%
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 216.67% 108.33% 108.33% 0.00% 291.67% 0.00% 100.00%
NAPS 3.0200 3.4500 2.9500 4.1100 3.3100 3.0700 3.0100 0.22%
  QoQ % -12.46% 16.95% -28.22% 24.17% 7.82% 1.99% -
  Horiz. % 100.33% 114.62% 98.01% 136.54% 109.97% 101.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 511.28 519.57 487.38 544.87 472.82 493.52 541.65 -3.76%
  QoQ % -1.60% 6.60% -10.55% 15.24% -4.19% -8.89% -
  Horiz. % 94.39% 95.92% 89.98% 100.59% 87.29% 91.11% 100.00%
EPS 42.55 76.40 52.84 80.12 41.92 64.00 50.52 -10.79%
  QoQ % -44.31% 44.59% -34.05% 91.13% -34.50% 26.68% -
  Horiz. % 84.22% 151.23% 104.59% 158.59% 82.98% 126.68% 100.00%
DPS 130.00 65.00 65.00 0.00 175.00 0.00 60.00 67.21%
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 216.67% 108.33% 108.33% 0.00% 291.67% 0.00% 100.00%
NAPS 3.0200 3.4500 2.9500 4.1100 3.3100 3.0700 3.0100 0.22%
  QoQ % -12.46% 16.95% -28.22% 24.17% 7.82% 1.99% -
  Horiz. % 100.33% 114.62% 98.01% 136.54% 109.97% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 73.4000 72.1000 71.5000 73.7000 68.5000 66.4000 67.0000 -
P/RPS 14.36 13.88 14.67 13.53 14.49 13.45 12.37 10.43%
  QoQ % 3.46% -5.39% 8.43% -6.63% 7.73% 8.73% -
  Horiz. % 116.09% 112.21% 118.59% 109.38% 117.14% 108.73% 100.00%
P/EPS 172.49 94.37 135.32 91.99 163.40 103.75 132.61 19.10%
  QoQ % 82.78% -30.26% 47.10% -43.70% 57.49% -21.76% -
  Horiz. % 130.07% 71.16% 102.04% 69.37% 123.22% 78.24% 100.00%
EY 0.58 1.06 0.74 1.09 0.61 0.96 0.75 -15.71%
  QoQ % -45.28% 43.24% -32.11% 78.69% -36.46% 28.00% -
  Horiz. % 77.33% 141.33% 98.67% 145.33% 81.33% 128.00% 100.00%
DY 1.77 0.90 0.91 0.00 2.55 0.00 0.90 56.78%
  QoQ % 96.67% -1.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 196.67% 100.00% 101.11% 0.00% 283.33% 0.00% 100.00%
P/NAPS 24.30 20.90 24.24 17.93 20.69 21.63 22.26 6.00%
  QoQ % 16.27% -13.78% 35.19% -13.34% -4.35% -2.83% -
  Horiz. % 109.16% 93.89% 108.89% 80.55% 92.95% 97.17% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 22/10/15 12/08/15 20/04/15 23/02/15 27/10/14 12/08/14 -
Price 74.5600 72.0000 71.9200 74.4800 73.8000 68.0000 67.7000 -
P/RPS 14.58 13.86 14.76 13.67 15.61 13.78 12.50 10.78%
  QoQ % 5.19% -6.10% 7.97% -12.43% 13.28% 10.24% -
  Horiz. % 116.64% 110.88% 118.08% 109.36% 124.88% 110.24% 100.00%
P/EPS 175.21 94.24 136.12 92.96 176.05 106.25 134.00 19.52%
  QoQ % 85.92% -30.77% 46.43% -47.20% 65.69% -20.71% -
  Horiz. % 130.75% 70.33% 101.58% 69.37% 131.38% 79.29% 100.00%
EY 0.57 1.06 0.73 1.08 0.57 0.94 0.75 -16.68%
  QoQ % -46.23% 45.21% -32.41% 89.47% -39.36% 25.33% -
  Horiz. % 76.00% 141.33% 97.33% 144.00% 76.00% 125.33% 100.00%
DY 1.74 0.90 0.90 0.00 2.37 0.00 0.89 56.16%
  QoQ % 93.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.51% 101.12% 101.12% 0.00% 266.29% 0.00% 100.00%
P/NAPS 24.69 20.87 24.38 18.12 22.30 22.15 22.49 6.40%
  QoQ % 18.30% -14.40% 34.55% -18.74% 0.68% -1.51% -
  Horiz. % 109.78% 92.80% 108.40% 80.57% 99.16% 98.49% 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