Highlights

[NESTLE] QoQ Quarter Result on 2016-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 26-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     121.14%    YoY -     17.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,249,882 1,262,997 1,237,165 1,313,462 1,198,942 1,218,385 1,142,901 6.12%
  QoQ % -1.04% 2.09% -5.81% 9.55% -1.60% 6.60% -
  Horiz. % 109.36% 110.51% 108.25% 114.92% 104.90% 106.60% 100.00%
PBT 81,493 185,247 223,897 275,858 118,677 205,225 159,556 -35.97%
  QoQ % -56.01% -17.26% -18.84% 132.44% -42.17% 28.62% -
  Horiz. % 51.07% 116.10% 140.33% 172.89% 74.38% 128.62% 100.00%
Tax -14,551 -24,535 -35,100 -55,181 -18,888 -26,064 -35,653 -44.83%
  QoQ % 40.69% 30.10% 36.39% -192.15% 27.53% 26.90% -
  Horiz. % 40.81% 68.82% 98.45% 154.77% 52.98% 73.10% 100.00%
NP 66,942 160,712 188,797 220,677 99,789 179,161 123,903 -33.54%
  QoQ % -58.35% -14.88% -14.45% 121.14% -44.30% 44.60% -
  Horiz. % 54.03% 129.71% 152.37% 178.10% 80.54% 144.60% 100.00%
NP to SH 66,942 160,712 188,797 220,677 99,789 179,161 123,903 -33.54%
  QoQ % -58.35% -14.88% -14.45% 121.14% -44.30% 44.60% -
  Horiz. % 54.03% 129.71% 152.37% 178.10% 80.54% 144.60% 100.00%
Tax Rate 17.86 % 13.24 % 15.68 % 20.00 % 15.92 % 12.70 % 22.35 % -13.83%
  QoQ % 34.89% -15.56% -21.60% 25.63% 25.35% -43.18% -
  Horiz. % 79.91% 59.24% 70.16% 89.49% 71.23% 56.82% 100.00%
Total Cost 1,182,940 1,102,285 1,048,368 1,092,785 1,099,153 1,039,224 1,018,998 10.41%
  QoQ % 7.32% 5.14% -4.06% -0.58% 5.77% 1.98% -
  Horiz. % 116.09% 108.17% 102.88% 107.24% 107.87% 101.98% 100.00%
Net Worth 647,219 745,710 722,259 844,199 708,189 809,025 691,775 -4.32%
  QoQ % -13.21% 3.25% -14.44% 19.21% -12.46% 16.95% -
  Horiz. % 93.56% 107.80% 104.41% 122.03% 102.37% 116.95% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 304,850 164,150 164,150 - 304,850 152,425 152,425 58.41%
  QoQ % 85.71% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 107.69% 107.69% 0.00% 200.00% 100.00% 100.00%
Div Payout % 455.39 % 102.14 % 86.95 % - % 305.49 % 85.08 % 123.02 % 138.35%
  QoQ % 345.85% 17.47% 0.00% 0.00% 259.06% -30.84% -
  Horiz. % 370.18% 83.03% 70.68% 0.00% 248.33% 69.16% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 647,219 745,710 722,259 844,199 708,189 809,025 691,775 -4.32%
  QoQ % -13.21% 3.25% -14.44% 19.21% -12.46% 16.95% -
  Horiz. % 93.56% 107.80% 104.41% 122.03% 102.37% 116.95% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.36 % 12.72 % 15.26 % 16.80 % 8.32 % 14.70 % 10.84 % -37.34%
  QoQ % -57.86% -16.64% -9.17% 101.92% -43.40% 35.61% -
  Horiz. % 49.45% 117.34% 140.77% 154.98% 76.75% 135.61% 100.00%
ROE 10.34 % 21.55 % 26.14 % 26.14 % 14.09 % 22.15 % 17.91 % -30.55%
  QoQ % -52.02% -17.56% 0.00% 85.52% -36.39% 23.67% -
  Horiz. % 57.73% 120.32% 145.95% 145.95% 78.67% 123.67% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 533.00 538.59 527.58 560.11 511.28 519.57 487.38 6.12%
  QoQ % -1.04% 2.09% -5.81% 9.55% -1.60% 6.60% -
  Horiz. % 109.36% 110.51% 108.25% 114.92% 104.90% 106.60% 100.00%
EPS 28.55 68.53 80.51 94.11 42.55 76.40 52.84 -33.54%
  QoQ % -58.34% -14.88% -14.45% 121.18% -44.31% 44.59% -
  Horiz. % 54.03% 129.69% 152.37% 178.10% 80.53% 144.59% 100.00%
DPS 130.00 70.00 70.00 0.00 130.00 65.00 65.00 58.41%
  QoQ % 85.71% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 107.69% 107.69% 0.00% 200.00% 100.00% 100.00%
NAPS 2.7600 3.1800 3.0800 3.6000 3.0200 3.4500 2.9500 -4.32%
  QoQ % -13.21% 3.25% -14.44% 19.21% -12.46% 16.95% -
  Horiz. % 93.56% 107.80% 104.41% 122.03% 102.37% 116.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 533.00 538.59 527.58 560.11 511.28 519.57 487.38 6.12%
  QoQ % -1.04% 2.09% -5.81% 9.55% -1.60% 6.60% -
  Horiz. % 109.36% 110.51% 108.25% 114.92% 104.90% 106.60% 100.00%
EPS 28.55 68.53 80.51 94.11 42.55 76.40 52.84 -33.54%
  QoQ % -58.34% -14.88% -14.45% 121.18% -44.31% 44.59% -
  Horiz. % 54.03% 129.69% 152.37% 178.10% 80.53% 144.59% 100.00%
DPS 130.00 70.00 70.00 0.00 130.00 65.00 65.00 58.41%
  QoQ % 85.71% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 107.69% 107.69% 0.00% 200.00% 100.00% 100.00%
NAPS 2.7600 3.1800 3.0800 3.6000 3.0200 3.4500 2.9500 -4.32%
  QoQ % -13.21% 3.25% -14.44% 19.21% -12.46% 16.95% -
  Horiz. % 93.56% 107.80% 104.41% 122.03% 102.37% 116.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 78.2000 78.8600 76.5200 76.9000 73.4000 72.1000 71.5000 -
P/RPS 14.67 14.64 14.50 13.73 14.36 13.88 14.67 -
  QoQ % 0.20% 0.97% 5.61% -4.39% 3.46% -5.39% -
  Horiz. % 100.00% 99.80% 98.84% 93.59% 97.89% 94.61% 100.00%
P/EPS 273.94 115.07 95.04 81.72 172.49 94.37 135.32 59.69%
  QoQ % 138.06% 21.08% 16.30% -52.62% 82.78% -30.26% -
  Horiz. % 202.44% 85.04% 70.23% 60.39% 127.47% 69.74% 100.00%
EY 0.37 0.87 1.05 1.22 0.58 1.06 0.74 -36.87%
  QoQ % -57.47% -17.14% -13.93% 110.34% -45.28% 43.24% -
  Horiz. % 50.00% 117.57% 141.89% 164.86% 78.38% 143.24% 100.00%
DY 1.66 0.89 0.91 0.00 1.77 0.90 0.91 49.02%
  QoQ % 86.52% -2.20% 0.00% 0.00% 96.67% -1.10% -
  Horiz. % 182.42% 97.80% 100.00% 0.00% 194.51% 98.90% 100.00%
P/NAPS 28.33 24.80 24.84 21.36 24.30 20.90 24.24 10.90%
  QoQ % 14.23% -0.16% 16.29% -12.10% 16.27% -13.78% -
  Horiz. % 116.87% 102.31% 102.48% 88.12% 100.25% 86.22% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/10/16 22/08/16 26/04/16 25/02/16 22/10/15 12/08/15 -
Price 75.7000 78.2000 78.7600 75.0000 74.5600 72.0000 71.9200 -
P/RPS 14.20 14.52 14.93 13.39 14.58 13.86 14.76 -2.53%
  QoQ % -2.20% -2.75% 11.50% -8.16% 5.19% -6.10% -
  Horiz. % 96.21% 98.37% 101.15% 90.72% 98.78% 93.90% 100.00%
P/EPS 265.18 114.10 97.83 79.70 175.21 94.24 136.12 55.67%
  QoQ % 132.41% 16.63% 22.75% -54.51% 85.92% -30.77% -
  Horiz. % 194.81% 83.82% 71.87% 58.55% 128.72% 69.23% 100.00%
EY 0.38 0.88 1.02 1.25 0.57 1.06 0.73 -35.16%
  QoQ % -56.82% -13.73% -18.40% 119.30% -46.23% 45.21% -
  Horiz. % 52.05% 120.55% 139.73% 171.23% 78.08% 145.21% 100.00%
DY 1.72 0.90 0.89 0.00 1.74 0.90 0.90 53.70%
  QoQ % 91.11% 1.12% 0.00% 0.00% 93.33% 0.00% -
  Horiz. % 191.11% 100.00% 98.89% 0.00% 193.33% 100.00% 100.00%
P/NAPS 27.43 24.59 25.57 20.83 24.69 20.87 24.38 8.14%
  QoQ % 11.55% -3.83% 22.76% -15.63% 18.30% -14.40% -
  Horiz. % 112.51% 100.86% 104.88% 85.44% 101.27% 85.60% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers