Highlights

[NESTLE] QoQ TTM Result on 2015-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 12-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     0.98%    YoY -     3.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 4,873,690 4,837,957 4,747,777 4,686,687 4,813,950 4,808,933 4,838,482 0.48%
  QoQ % 0.74% 1.90% 1.30% -2.64% 0.10% -0.61% -
  Horiz. % 100.73% 99.99% 98.13% 96.86% 99.49% 99.39% 100.00%
PBT 759,316 727,710 726,529 711,124 706,625 701,186 708,134 4.76%
  QoQ % 4.34% 0.16% 2.17% 0.64% 0.78% -0.98% -
  Horiz. % 107.23% 102.76% 102.60% 100.42% 99.79% 99.02% 100.00%
Tax -135,786 -136,979 -137,283 -150,964 -151,890 -150,802 -155,599 -8.67%
  QoQ % 0.87% 0.22% 9.06% 0.61% -0.72% 3.08% -
  Horiz. % 87.27% 88.03% 88.23% 97.02% 97.62% 96.92% 100.00%
NP 623,530 590,731 589,246 560,160 554,735 550,384 552,535 8.38%
  QoQ % 5.55% 0.25% 5.19% 0.98% 0.79% -0.39% -
  Horiz. % 112.85% 106.91% 106.64% 101.38% 100.40% 99.61% 100.00%
NP to SH 623,530 590,731 589,246 560,160 554,735 550,384 552,535 8.38%
  QoQ % 5.55% 0.25% 5.19% 0.98% 0.79% -0.39% -
  Horiz. % 112.85% 106.91% 106.64% 101.38% 100.40% 99.61% 100.00%
Tax Rate 17.88 % 18.82 % 18.90 % 21.23 % 21.50 % 21.51 % 21.97 % -12.82%
  QoQ % -4.99% -0.42% -10.98% -1.26% -0.05% -2.09% -
  Horiz. % 81.38% 85.66% 86.03% 96.63% 97.86% 97.91% 100.00%
Total Cost 4,250,160 4,247,226 4,158,531 4,126,527 4,259,215 4,258,549 4,285,947 -0.56%
  QoQ % 0.07% 2.13% 0.78% -3.12% 0.02% -0.64% -
  Horiz. % 99.17% 99.10% 97.03% 96.28% 99.38% 99.36% 100.00%
Net Worth 844,199 708,189 809,025 691,775 963,795 776,194 719,914 11.19%
  QoQ % 19.21% -12.46% 16.95% -28.22% 24.17% 7.82% -
  Horiz. % 117.26% 98.37% 112.38% 96.09% 133.88% 107.82% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 609,700 609,700 715,225 562,800 551,075 551,075 551,075 6.97%
  QoQ % 0.00% -14.75% 27.08% 2.13% 0.00% 0.00% -
  Horiz. % 110.64% 110.64% 129.79% 102.13% 100.00% 100.00% 100.00%
Div Payout % 97.78 % 103.21 % 121.38 % 100.47 % 99.34 % 100.13 % 99.74 % -1.31%
  QoQ % -5.26% -14.97% 20.81% 1.14% -0.79% 0.39% -
  Horiz. % 98.03% 103.48% 121.70% 100.73% 99.60% 100.39% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 844,199 708,189 809,025 691,775 963,795 776,194 719,914 11.19%
  QoQ % 19.21% -12.46% 16.95% -28.22% 24.17% 7.82% -
  Horiz. % 117.26% 98.37% 112.38% 96.09% 133.88% 107.82% 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.79 % 12.21 % 12.41 % 11.95 % 11.52 % 11.45 % 11.42 % 7.84%
  QoQ % 4.75% -1.61% 3.85% 3.73% 0.61% 0.26% -
  Horiz. % 112.00% 106.92% 108.67% 104.64% 100.88% 100.26% 100.00%
ROE 73.86 % 83.41 % 72.83 % 80.97 % 57.56 % 70.91 % 76.75 % -2.52%
  QoQ % -11.45% 14.53% -10.05% 40.67% -18.83% -7.61% -
  Horiz. % 96.23% 108.68% 94.89% 105.50% 75.00% 92.39% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2,078.33 2,063.09 2,024.64 1,998.59 2,052.86 2,050.72 2,063.32 0.48%
  QoQ % 0.74% 1.90% 1.30% -2.64% 0.10% -0.61% -
  Horiz. % 100.73% 99.99% 98.13% 96.86% 99.49% 99.39% 100.00%
EPS 265.90 251.91 251.28 238.87 236.56 234.71 235.62 8.39%
  QoQ % 5.55% 0.25% 5.20% 0.98% 0.79% -0.39% -
  Horiz. % 112.85% 106.91% 106.65% 101.38% 100.40% 99.61% 100.00%
DPS 260.00 260.00 305.00 240.00 235.00 235.00 235.00 6.97%
  QoQ % 0.00% -14.75% 27.08% 2.13% 0.00% 0.00% -
  Horiz. % 110.64% 110.64% 129.79% 102.13% 100.00% 100.00% 100.00%
NAPS 3.6000 3.0200 3.4500 2.9500 4.1100 3.3100 3.0700 11.19%
  QoQ % 19.21% -12.46% 16.95% -28.22% 24.17% 7.82% -
  Horiz. % 117.26% 98.37% 112.38% 96.09% 133.88% 107.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2,078.33 2,063.09 2,024.64 1,998.59 2,052.86 2,050.72 2,063.32 0.48%
  QoQ % 0.74% 1.90% 1.30% -2.64% 0.10% -0.61% -
  Horiz. % 100.73% 99.99% 98.13% 96.86% 99.49% 99.39% 100.00%
EPS 265.90 251.91 251.28 238.87 236.56 234.71 235.62 8.39%
  QoQ % 5.55% 0.25% 5.20% 0.98% 0.79% -0.39% -
  Horiz. % 112.85% 106.91% 106.65% 101.38% 100.40% 99.61% 100.00%
DPS 260.00 260.00 305.00 240.00 235.00 235.00 235.00 6.97%
  QoQ % 0.00% -14.75% 27.08% 2.13% 0.00% 0.00% -
  Horiz. % 110.64% 110.64% 129.79% 102.13% 100.00% 100.00% 100.00%
NAPS 3.6000 3.0200 3.4500 2.9500 4.1100 3.3100 3.0700 11.19%
  QoQ % 19.21% -12.46% 16.95% -28.22% 24.17% 7.82% -
  Horiz. % 117.26% 98.37% 112.38% 96.09% 133.88% 107.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 76.9000 73.4000 72.1000 71.5000 73.7000 68.5000 66.4000 -
P/RPS 3.70 3.56 3.56 3.58 3.59 3.34 3.22 9.70%
  QoQ % 3.93% 0.00% -0.56% -0.28% 7.49% 3.73% -
  Horiz. % 114.91% 110.56% 110.56% 111.18% 111.49% 103.73% 100.00%
P/EPS 28.92 29.14 28.69 29.93 31.15 29.19 28.18 1.74%
  QoQ % -0.75% 1.57% -4.14% -3.92% 6.71% 3.58% -
  Horiz. % 102.63% 103.41% 101.81% 106.21% 110.54% 103.58% 100.00%
EY 3.46 3.43 3.49 3.34 3.21 3.43 3.55 -1.70%
  QoQ % 0.87% -1.72% 4.49% 4.05% -6.41% -3.38% -
  Horiz. % 97.46% 96.62% 98.31% 94.08% 90.42% 96.62% 100.00%
DY 3.38 3.54 4.23 3.36 3.19 3.43 3.54 -3.03%
  QoQ % -4.52% -16.31% 25.89% 5.33% -7.00% -3.11% -
  Horiz. % 95.48% 100.00% 119.49% 94.92% 90.11% 96.89% 100.00%
P/NAPS 21.36 24.30 20.90 24.24 17.93 20.69 21.63 -0.83%
  QoQ % -12.10% 16.27% -13.78% 35.19% -13.34% -4.35% -
  Horiz. % 98.75% 112.34% 96.63% 112.07% 82.89% 95.65% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/04/16 25/02/16 22/10/15 12/08/15 20/04/15 23/02/15 27/10/14 -
Price 75.0000 74.5600 72.0000 71.9200 74.4800 73.8000 68.0000 -
P/RPS 3.61 3.61 3.56 3.60 3.63 3.60 3.30 6.16%
  QoQ % 0.00% 1.40% -1.11% -0.83% 0.83% 9.09% -
  Horiz. % 109.39% 109.39% 107.88% 109.09% 110.00% 109.09% 100.00%
P/EPS 28.21 29.60 28.65 30.11 31.48 31.44 28.86 -1.51%
  QoQ % -4.70% 3.32% -4.85% -4.35% 0.13% 8.94% -
  Horiz. % 97.75% 102.56% 99.27% 104.33% 109.08% 108.94% 100.00%
EY 3.55 3.38 3.49 3.32 3.18 3.18 3.47 1.53%
  QoQ % 5.03% -3.15% 5.12% 4.40% 0.00% -8.36% -
  Horiz. % 102.31% 97.41% 100.58% 95.68% 91.64% 91.64% 100.00%
DY 3.47 3.49 4.24 3.34 3.16 3.18 3.46 0.19%
  QoQ % -0.57% -17.69% 26.95% 5.70% -0.63% -8.09% -
  Horiz. % 100.29% 100.87% 122.54% 96.53% 91.33% 91.91% 100.00%
P/NAPS 20.83 24.69 20.87 24.38 18.12 22.30 22.15 -4.01%
  QoQ % -15.63% 18.30% -14.40% 34.55% -18.74% 0.68% -
  Horiz. % 94.04% 111.47% 94.22% 110.07% 81.81% 100.68% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers