Highlights

[NESTLE] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 27-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -0.20%    YoY -     -1.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 5,305,020 5,084,832 4,852,020 4,933,561 4,866,152 4,608,858 4,231,888 3.84%
  YoY % 4.33% 4.80% -1.65% 1.39% 5.58% 8.91% -
  Horiz. % 125.36% 120.16% 114.65% 116.58% 114.99% 108.91% 100.00%
PBT 864,484 913,336 812,044 778,253 792,813 699,738 609,282 6.00%
  YoY % -5.35% 12.47% 4.34% -1.84% 13.30% 14.85% -
  Horiz. % 141.89% 149.90% 133.28% 127.73% 130.12% 114.85% 100.00%
Tax -181,482 -153,088 -157,453 -175,480 -177,818 -158,574 -140,136 4.40%
  YoY % -18.55% 2.77% 10.27% 1.32% -12.14% -13.16% -
  Horiz. % 129.50% 109.24% 112.36% 125.22% 126.89% 113.16% 100.00%
NP 683,001 760,248 654,590 602,773 614,994 541,164 469,146 6.45%
  YoY % -10.16% 16.14% 8.60% -1.99% 13.64% 15.35% -
  Horiz. % 145.58% 162.05% 139.53% 128.48% 131.09% 115.35% 100.00%
NP to SH 683,001 760,248 654,590 602,773 614,994 541,164 469,146 6.45%
  YoY % -10.16% 16.14% 8.60% -1.99% 13.64% 15.35% -
  Horiz. % 145.58% 162.05% 139.53% 128.48% 131.09% 115.35% 100.00%
Tax Rate 20.99 % 16.76 % 19.39 % 22.55 % 22.43 % 22.66 % 23.00 % -1.51%
  YoY % 25.24% -13.56% -14.01% 0.53% -1.02% -1.48% -
  Horiz. % 91.26% 72.87% 84.30% 98.04% 97.52% 98.52% 100.00%
Total Cost 4,622,018 4,324,584 4,197,429 4,330,788 4,251,157 4,067,694 3,762,741 3.48%
  YoY % 6.88% 3.03% -3.08% 1.87% 4.51% 8.10% -
  Horiz. % 122.84% 114.93% 111.55% 115.10% 112.98% 108.10% 100.00%
Net Worth 673,014 745,710 809,025 719,914 841,854 787,919 468,988 6.20%
  YoY % -9.75% -7.83% 12.38% -14.48% 6.85% 68.00% -
  Horiz. % 143.50% 159.00% 172.50% 153.50% 179.50% 168.00% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 437,733 437,733 406,466 187,600 187,600 171,966 171,962 16.83%
  YoY % 0.00% 7.69% 116.67% 0.00% 9.09% 0.00% -
  Horiz. % 254.55% 254.55% 236.37% 109.09% 109.09% 100.00% 100.00%
Div Payout % 64.09 % 57.58 % 62.09 % 31.12 % 30.50 % 31.78 % 36.65 % 9.75%
  YoY % 11.31% -7.26% 99.52% 2.03% -4.03% -13.29% -
  Horiz. % 174.87% 157.11% 169.41% 84.91% 83.22% 86.71% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 673,014 745,710 809,025 719,914 841,854 787,919 468,988 6.20%
  YoY % -9.75% -7.83% 12.38% -14.48% 6.85% 68.00% -
  Horiz. % 143.50% 159.00% 172.50% 153.50% 179.50% 168.00% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,494 0.00%
  YoY % 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.87 % 14.95 % 13.49 % 12.22 % 12.64 % 11.74 % 11.09 % 2.51%
  YoY % -13.91% 10.82% 10.39% -3.32% 7.67% 5.86% -
  Horiz. % 116.05% 134.81% 121.64% 110.19% 113.98% 105.86% 100.00%
ROE 101.48 % 101.95 % 80.91 % 83.73 % 73.05 % 68.68 % 100.03 % 0.24%
  YoY % -0.46% 26.00% -3.37% 14.62% 6.36% -31.34% -
  Horiz. % 101.45% 101.92% 80.89% 83.70% 73.03% 68.66% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2,262.27 2,168.37 2,069.09 2,103.86 2,075.12 1,965.40 1,804.69 3.83%
  YoY % 4.33% 4.80% -1.65% 1.38% 5.58% 8.91% -
  Horiz. % 125.36% 120.15% 114.65% 116.58% 114.98% 108.91% 100.00%
EPS 291.25 324.20 279.15 257.04 262.25 230.77 200.07 6.45%
  YoY % -10.16% 16.14% 8.60% -1.99% 13.64% 15.34% -
  Horiz. % 145.57% 162.04% 139.53% 128.48% 131.08% 115.34% 100.00%
DPS 186.67 186.67 173.33 80.00 80.00 73.33 73.33 16.83%
  YoY % 0.00% 7.70% 116.66% 0.00% 9.10% 0.00% -
  Horiz. % 254.56% 254.56% 236.37% 109.10% 109.10% 100.00% 100.00%
NAPS 2.8700 3.1800 3.4500 3.0700 3.5900 3.3600 2.0000 6.20%
  YoY % -9.75% -7.83% 12.38% -14.48% 6.85% 68.00% -
  Horiz. % 143.50% 159.00% 172.50% 153.50% 179.50% 168.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2,262.27 2,168.37 2,069.09 2,103.86 2,075.12 1,965.40 1,804.64 3.84%
  YoY % 4.33% 4.80% -1.65% 1.38% 5.58% 8.91% -
  Horiz. % 125.36% 120.16% 114.65% 116.58% 114.99% 108.91% 100.00%
EPS 291.25 324.20 279.15 257.04 262.25 230.77 200.06 6.45%
  YoY % -10.16% 16.14% 8.60% -1.99% 13.64% 15.35% -
  Horiz. % 145.58% 162.05% 139.53% 128.48% 131.09% 115.35% 100.00%
DPS 186.67 186.67 173.33 80.00 80.00 73.33 73.33 16.83%
  YoY % 0.00% 7.70% 116.66% 0.00% 9.10% 0.00% -
  Horiz. % 254.56% 254.56% 236.37% 109.10% 109.10% 100.00% 100.00%
NAPS 2.8700 3.1800 3.4500 3.0700 3.5900 3.3600 2.0000 6.20%
  YoY % -9.75% -7.83% 12.38% -14.48% 6.85% 68.00% -
  Horiz. % 143.50% 159.00% 172.50% 153.50% 179.50% 168.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 84.8000 78.8600 72.1000 66.4000 68.0000 61.5000 47.9800 -
P/RPS 3.75 3.64 3.48 3.16 3.28 3.13 2.66 5.89%
  YoY % 3.02% 4.60% 10.13% -3.66% 4.79% 17.67% -
  Horiz. % 140.98% 136.84% 130.83% 118.80% 123.31% 117.67% 100.00%
P/EPS 29.12 24.32 25.83 25.83 25.93 26.65 23.98 3.29%
  YoY % 19.74% -5.85% 0.00% -0.39% -2.70% 11.13% -
  Horiz. % 121.43% 101.42% 107.71% 107.71% 108.13% 111.13% 100.00%
EY 3.43 4.11 3.87 3.87 3.86 3.75 4.17 -3.20%
  YoY % -16.55% 6.20% 0.00% 0.26% 2.93% -10.07% -
  Horiz. % 82.25% 98.56% 92.81% 92.81% 92.57% 89.93% 100.00%
DY 2.20 2.37 2.40 1.20 1.18 1.19 1.53 6.23%
  YoY % -7.17% -1.25% 100.00% 1.69% -0.84% -22.22% -
  Horiz. % 143.79% 154.90% 156.86% 78.43% 77.12% 77.78% 100.00%
P/NAPS 29.55 24.80 20.90 21.63 18.94 18.30 23.99 3.53%
  YoY % 19.15% 18.66% -3.37% 14.20% 3.50% -23.72% -
  Horiz. % 123.18% 103.38% 87.12% 90.16% 78.95% 76.28% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 07/11/17 25/10/16 22/10/15 27/10/14 12/11/13 01/11/12 04/11/11 -
Price 88.0000 78.2000 72.0000 68.0000 68.6000 69.5000 50.0000 -
P/RPS 3.89 3.61 3.48 3.23 3.31 3.54 2.77 5.82%
  YoY % 7.76% 3.74% 7.74% -2.42% -6.50% 27.80% -
  Horiz. % 140.43% 130.32% 125.63% 116.61% 119.49% 127.80% 100.00%
P/EPS 30.21 24.12 25.79 26.45 26.16 30.12 24.99 3.21%
  YoY % 25.25% -6.48% -2.50% 1.11% -13.15% 20.53% -
  Horiz. % 120.89% 96.52% 103.20% 105.84% 104.68% 120.53% 100.00%
EY 3.31 4.15 3.88 3.78 3.82 3.32 4.00 -3.10%
  YoY % -20.24% 6.96% 2.65% -1.05% 15.06% -17.00% -
  Horiz. % 82.75% 103.75% 97.00% 94.50% 95.50% 83.00% 100.00%
DY 2.12 2.39 2.41 1.18 1.17 1.06 1.47 6.29%
  YoY % -11.30% -0.83% 104.24% 0.85% 10.38% -27.89% -
  Horiz. % 144.22% 162.59% 163.95% 80.27% 79.59% 72.11% 100.00%
P/NAPS 30.66 24.59 20.87 22.15 19.11 20.68 25.00 3.46%
  YoY % 24.68% 17.82% -5.78% 15.91% -7.59% -17.28% -
  Horiz. % 122.64% 98.36% 83.48% 88.60% 76.44% 82.72% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!
PARTNERS & BROKERS