Highlights

[NESTLE] YoY Cumulative Quarter 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 -     65.95%    YoY -     3.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,738,730 2,655,512 2,550,627 2,420,630 2,542,876 2,441,573 2,313,650 2.85%
  YoY % 3.13% 4.11% 5.37% -4.81% 4.15% 5.53% -
  Horiz. % 118.37% 114.78% 110.24% 104.62% 109.91% 105.53% 100.00%
PBT 509,234 503,282 499,755 403,808 393,870 417,295 350,835 6.40%
  YoY % 1.18% 0.71% 23.76% 2.52% -5.61% 18.94% -
  Horiz. % 145.15% 143.45% 142.45% 115.10% 112.27% 118.94% 100.00%
Tax -111,856 -110,781 -90,281 -92,027 -91,865 -92,640 -72,260 7.55%
  YoY % -0.97% -22.71% 1.90% -0.18% 0.84% -28.20% -
  Horiz. % 154.80% 153.31% 124.94% 127.36% 127.13% 128.20% 100.00%
NP 397,378 392,501 409,474 311,781 302,005 324,655 278,575 6.10%
  YoY % 1.24% -4.15% 31.33% 3.24% -6.98% 16.54% -
  Horiz. % 142.65% 140.90% 146.99% 111.92% 108.41% 116.54% 100.00%
NP to SH 397,378 392,501 409,474 311,781 302,005 324,655 278,575 6.10%
  YoY % 1.24% -4.15% 31.33% 3.24% -6.98% 16.54% -
  Horiz. % 142.65% 140.90% 146.99% 111.92% 108.41% 116.54% 100.00%
Tax Rate 21.97 % 22.01 % 18.07 % 22.79 % 23.32 % 22.20 % 20.60 % 1.08%
  YoY % -0.18% 21.80% -20.71% -2.27% 5.05% 7.77% -
  Horiz. % 106.65% 106.84% 87.72% 110.63% 113.20% 107.77% 100.00%
Total Cost 2,341,352 2,263,011 2,141,153 2,108,849 2,240,871 2,116,918 2,035,075 2.36%
  YoY % 3.46% 5.69% 1.53% -5.89% 5.86% 4.02% -
  Horiz. % 115.05% 111.20% 105.21% 103.63% 110.11% 104.02% 100.00%
Net Worth 736,330 712,879 722,259 691,775 705,844 705,844 658,944 1.87%
  YoY % 3.29% -1.30% 4.41% -1.99% 0.00% 7.12% -
  Horiz. % 111.74% 108.19% 109.61% 104.98% 107.12% 107.12% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 164,150 164,150 164,150 152,425 140,700 140,700 128,975 4.10%
  YoY % 0.00% 0.00% 7.69% 8.33% 0.00% 9.09% -
  Horiz. % 127.27% 127.27% 127.27% 118.18% 109.09% 109.09% 100.00%
Div Payout % 41.31 % 41.82 % 40.09 % 48.89 % 46.59 % 43.34 % 46.30 % -1.88%
  YoY % -1.22% 4.32% -18.00% 4.94% 7.50% -6.39% -
  Horiz. % 89.22% 90.32% 86.59% 105.59% 100.63% 93.61% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 736,330 712,879 722,259 691,775 705,844 705,844 658,944 1.87%
  YoY % 3.29% -1.30% 4.41% -1.99% 0.00% 7.12% -
  Horiz. % 111.74% 108.19% 109.61% 104.98% 107.12% 107.12% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 -
  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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.51 % 14.78 % 16.05 % 12.88 % 11.88 % 13.30 % 12.04 % 3.16%
  YoY % -1.83% -7.91% 24.61% 8.42% -10.68% 10.47% -
  Horiz. % 120.51% 122.76% 133.31% 106.98% 98.67% 110.47% 100.00%
ROE 53.97 % 55.06 % 56.69 % 45.07 % 42.79 % 46.00 % 42.28 % 4.15%
  YoY % -1.98% -2.88% 25.78% 5.33% -6.98% 8.80% -
  Horiz. % 127.65% 130.23% 134.08% 106.60% 101.21% 108.80% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,167.90 1,132.41 1,087.69 1,032.25 1,084.38 1,041.18 986.63 2.85%
  YoY % 3.13% 4.11% 5.37% -4.81% 4.15% 5.53% -
  Horiz. % 118.37% 114.78% 110.24% 104.62% 109.91% 105.53% 100.00%
EPS 169.46 167.38 174.62 132.96 128.79 138.45 118.80 6.10%
  YoY % 1.24% -4.15% 31.33% 3.24% -6.98% 16.54% -
  Horiz. % 142.64% 140.89% 146.99% 111.92% 108.41% 116.54% 100.00%
DPS 70.00 70.00 70.00 65.00 60.00 60.00 55.00 4.10%
  YoY % 0.00% 0.00% 7.69% 8.33% 0.00% 9.09% -
  Horiz. % 127.27% 127.27% 127.27% 118.18% 109.09% 109.09% 100.00%
NAPS 3.1400 3.0400 3.0800 2.9500 3.0100 3.0100 2.8100 1.87%
  YoY % 3.29% -1.30% 4.41% -1.99% 0.00% 7.12% -
  Horiz. % 111.74% 108.19% 109.61% 104.98% 107.12% 107.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,167.90 1,132.41 1,087.69 1,032.25 1,084.38 1,041.18 986.63 2.85%
  YoY % 3.13% 4.11% 5.37% -4.81% 4.15% 5.53% -
  Horiz. % 118.37% 114.78% 110.24% 104.62% 109.91% 105.53% 100.00%
EPS 169.46 167.38 174.62 132.96 128.79 138.45 118.80 6.10%
  YoY % 1.24% -4.15% 31.33% 3.24% -6.98% 16.54% -
  Horiz. % 142.64% 140.89% 146.99% 111.92% 108.41% 116.54% 100.00%
DPS 70.00 70.00 70.00 65.00 60.00 60.00 55.00 4.10%
  YoY % 0.00% 0.00% 7.69% 8.33% 0.00% 9.09% -
  Horiz. % 127.27% 127.27% 127.27% 118.18% 109.09% 109.09% 100.00%
NAPS 3.1400 3.0400 3.0800 2.9500 3.0100 3.0100 2.8100 1.87%
  YoY % 3.29% -1.30% 4.41% -1.99% 0.00% 7.12% -
  Horiz. % 111.74% 108.19% 109.61% 104.98% 107.12% 107.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 147.5000 85.0000 76.5200 71.5000 67.0000 67.0000 57.5000 -
P/RPS 12.63 7.51 7.04 6.93 6.18 6.43 5.83 13.74%
  YoY % 68.18% 6.68% 1.59% 12.14% -3.89% 10.29% -
  Horiz. % 216.64% 128.82% 120.75% 118.87% 106.00% 110.29% 100.00%
P/EPS 87.04 50.78 43.82 53.78 52.02 48.39 48.40 10.27%
  YoY % 71.41% 15.88% -18.52% 3.38% 7.50% -0.02% -
  Horiz. % 179.83% 104.92% 90.54% 111.12% 107.48% 99.98% 100.00%
EY 1.15 1.97 2.28 1.86 1.92 2.07 2.07 -9.33%
  YoY % -41.62% -13.60% 22.58% -3.12% -7.25% 0.00% -
  Horiz. % 55.56% 95.17% 110.14% 89.86% 92.75% 100.00% 100.00%
DY 0.47 0.82 0.91 0.91 0.90 0.90 0.96 -11.22%
  YoY % -42.68% -9.89% 0.00% 1.11% 0.00% -6.25% -
  Horiz. % 48.96% 85.42% 94.79% 94.79% 93.75% 93.75% 100.00%
P/NAPS 46.97 27.96 24.84 24.24 22.26 22.26 20.46 14.85%
  YoY % 67.99% 12.56% 2.48% 8.89% 0.00% 8.80% -
  Horiz. % 229.57% 136.66% 121.41% 118.48% 108.80% 108.80% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 14/08/18 21/08/17 22/08/16 12/08/15 12/08/14 22/08/13 30/08/12 -
Price 147.2000 84.5800 78.7600 71.9200 67.7000 67.5400 64.0200 -
P/RPS 12.60 7.47 7.24 6.97 6.24 6.49 6.49 11.69%
  YoY % 68.67% 3.18% 3.87% 11.70% -3.85% 0.00% -
  Horiz. % 194.14% 115.10% 111.56% 107.40% 96.15% 100.00% 100.00%
P/EPS 86.87 50.53 45.10 54.09 52.57 48.78 53.89 8.28%
  YoY % 71.92% 12.04% -16.62% 2.89% 7.77% -9.48% -
  Horiz. % 161.20% 93.77% 83.69% 100.37% 97.55% 90.52% 100.00%
EY 1.15 1.98 2.22 1.85 1.90 2.05 1.86 -7.70%
  YoY % -41.92% -10.81% 20.00% -2.63% -7.32% 10.22% -
  Horiz. % 61.83% 106.45% 119.35% 99.46% 102.15% 110.22% 100.00%
DY 0.48 0.83 0.89 0.90 0.89 0.89 0.86 -9.26%
  YoY % -42.17% -6.74% -1.11% 1.12% 0.00% 3.49% -
  Horiz. % 55.81% 96.51% 103.49% 104.65% 103.49% 103.49% 100.00%
P/NAPS 46.88 27.82 25.57 24.38 22.49 22.44 22.78 12.78%
  YoY % 68.51% 8.80% 4.88% 8.40% 0.22% -1.49% -
  Horiz. % 205.79% 122.12% 112.25% 107.02% 98.73% 98.51% 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.
 


 

322  268  530  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 DGB 0.140.00 
 PERDANA 0.525+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers