Highlights

[NESTLE] QoQ TTM 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 -     0.79%    YoY -     -1.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,837,957 4,747,777 4,686,687 4,813,950 4,808,933 4,838,482 4,889,228 -0.70%
  QoQ % 1.90% 1.30% -2.64% 0.10% -0.61% -1.04% -
  Horiz. % 98.95% 97.11% 95.86% 98.46% 98.36% 98.96% 100.00%
PBT 727,710 726,529 711,124 706,625 701,186 708,134 695,629 3.04%
  QoQ % 0.16% 2.17% 0.64% 0.78% -0.98% 1.80% -
  Horiz. % 104.61% 104.44% 102.23% 101.58% 100.80% 101.80% 100.00%
Tax -136,979 -137,283 -150,964 -151,890 -150,802 -155,599 -156,578 -8.51%
  QoQ % 0.22% 9.06% 0.61% -0.72% 3.08% 0.63% -
  Horiz. % 87.48% 87.68% 96.41% 97.01% 96.31% 99.37% 100.00%
NP 590,731 589,246 560,160 554,735 550,384 552,535 539,051 6.28%
  QoQ % 0.25% 5.19% 0.98% 0.79% -0.39% 2.50% -
  Horiz. % 109.59% 109.31% 103.92% 102.91% 102.10% 102.50% 100.00%
NP to SH 590,731 589,246 560,160 554,735 550,384 552,535 539,051 6.28%
  QoQ % 0.25% 5.19% 0.98% 0.79% -0.39% 2.50% -
  Horiz. % 109.59% 109.31% 103.92% 102.91% 102.10% 102.50% 100.00%
Tax Rate 18.82 % 18.90 % 21.23 % 21.50 % 21.51 % 21.97 % 22.51 % -11.22%
  QoQ % -0.42% -10.98% -1.26% -0.05% -2.09% -2.40% -
  Horiz. % 83.61% 83.96% 94.31% 95.51% 95.56% 97.60% 100.00%
Total Cost 4,247,226 4,158,531 4,126,527 4,259,215 4,258,549 4,285,947 4,350,177 -1.58%
  QoQ % 2.13% 0.78% -3.12% 0.02% -0.64% -1.48% -
  Horiz. % 97.63% 95.59% 94.86% 97.91% 97.89% 98.52% 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 609,700 715,225 562,800 551,075 551,075 551,075 551,075 6.95%
  QoQ % -14.75% 27.08% 2.13% 0.00% 0.00% 0.00% -
  Horiz. % 110.64% 129.79% 102.13% 100.00% 100.00% 100.00% 100.00%
Div Payout % 103.21 % 121.38 % 100.47 % 99.34 % 100.13 % 99.74 % 102.23 % 0.64%
  QoQ % -14.97% 20.81% 1.14% -0.79% 0.39% -2.44% -
  Horiz. % 100.96% 118.73% 98.28% 97.17% 97.95% 97.56% 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 12.21 % 12.41 % 11.95 % 11.52 % 11.45 % 11.42 % 11.03 % 6.99%
  QoQ % -1.61% 3.85% 3.73% 0.61% 0.26% 3.54% -
  Horiz. % 110.70% 112.51% 108.34% 104.44% 103.81% 103.54% 100.00%
ROE 83.41 % 72.83 % 80.97 % 57.56 % 70.91 % 76.75 % 76.37 % 6.04%
  QoQ % 14.53% -10.05% 40.67% -18.83% -7.61% 0.50% -
  Horiz. % 109.22% 95.36% 106.02% 75.37% 92.85% 100.50% 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 2,063.09 2,024.64 1,998.59 2,052.86 2,050.72 2,063.32 2,084.96 -0.70%
  QoQ % 1.90% 1.30% -2.64% 0.10% -0.61% -1.04% -
  Horiz. % 98.95% 97.11% 95.86% 98.46% 98.36% 98.96% 100.00%
EPS 251.91 251.28 238.87 236.56 234.71 235.62 229.87 6.28%
  QoQ % 0.25% 5.20% 0.98% 0.79% -0.39% 2.50% -
  Horiz. % 109.59% 109.31% 103.92% 102.91% 102.11% 102.50% 100.00%
DPS 260.00 305.00 240.00 235.00 235.00 235.00 235.00 6.95%
  QoQ % -14.75% 27.08% 2.13% 0.00% 0.00% 0.00% -
  Horiz. % 110.64% 129.79% 102.13% 100.00% 100.00% 100.00% 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 2,063.09 2,024.64 1,998.59 2,052.86 2,050.72 2,063.32 2,084.96 -0.70%
  QoQ % 1.90% 1.30% -2.64% 0.10% -0.61% -1.04% -
  Horiz. % 98.95% 97.11% 95.86% 98.46% 98.36% 98.96% 100.00%
EPS 251.91 251.28 238.87 236.56 234.71 235.62 229.87 6.28%
  QoQ % 0.25% 5.20% 0.98% 0.79% -0.39% 2.50% -
  Horiz. % 109.59% 109.31% 103.92% 102.91% 102.11% 102.50% 100.00%
DPS 260.00 305.00 240.00 235.00 235.00 235.00 235.00 6.95%
  QoQ % -14.75% 27.08% 2.13% 0.00% 0.00% 0.00% -
  Horiz. % 110.64% 129.79% 102.13% 100.00% 100.00% 100.00% 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 3.56 3.56 3.58 3.59 3.34 3.22 3.21 7.12%
  QoQ % 0.00% -0.56% -0.28% 7.49% 3.73% 0.31% -
  Horiz. % 110.90% 110.90% 111.53% 111.84% 104.05% 100.31% 100.00%
P/EPS 29.14 28.69 29.93 31.15 29.19 28.18 29.15 -0.02%
  QoQ % 1.57% -4.14% -3.92% 6.71% 3.58% -3.33% -
  Horiz. % 99.97% 98.42% 102.68% 106.86% 100.14% 96.67% 100.00%
EY 3.43 3.49 3.34 3.21 3.43 3.55 3.43 -
  QoQ % -1.72% 4.49% 4.05% -6.41% -3.38% 3.50% -
  Horiz. % 100.00% 101.75% 97.38% 93.59% 100.00% 103.50% 100.00%
DY 3.54 4.23 3.36 3.19 3.43 3.54 3.51 0.57%
  QoQ % -16.31% 25.89% 5.33% -7.00% -3.11% 0.85% -
  Horiz. % 100.85% 120.51% 95.73% 90.88% 97.72% 100.85% 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 3.61 3.56 3.60 3.63 3.60 3.30 3.25 7.23%
  QoQ % 1.40% -1.11% -0.83% 0.83% 9.09% 1.54% -
  Horiz. % 111.08% 109.54% 110.77% 111.69% 110.77% 101.54% 100.00%
P/EPS 29.60 28.65 30.11 31.48 31.44 28.86 29.45 0.34%
  QoQ % 3.32% -4.85% -4.35% 0.13% 8.94% -2.00% -
  Horiz. % 100.51% 97.28% 102.24% 106.89% 106.76% 98.00% 100.00%
EY 3.38 3.49 3.32 3.18 3.18 3.47 3.40 -0.39%
  QoQ % -3.15% 5.12% 4.40% 0.00% -8.36% 2.06% -
  Horiz. % 99.41% 102.65% 97.65% 93.53% 93.53% 102.06% 100.00%
DY 3.49 4.24 3.34 3.16 3.18 3.46 3.47 0.38%
  QoQ % -17.69% 26.95% 5.70% -0.63% -8.09% -0.29% -
  Horiz. % 100.58% 122.19% 96.25% 91.07% 91.64% 99.71% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. KLCI waves 26 - Wave 3 could have started KLCI waves
4. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
5. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
6. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
7. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
8. 顶级手套拉锯战/万年船 小股东大权利
PARTNERS & BROKERS