Highlights

[NESTLE] YoY Cumulative 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 -     49.69%    YoY -     -1.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 3,978,765 3,813,624 3,639,015 3,700,171 3,649,614 3,456,644 3,173,916 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 648,363 685,002 609,033 583,690 594,610 524,804 456,962 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 -136,112 -114,816 -118,090 -131,610 -133,364 -118,931 -105,102 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 512,251 570,186 490,943 452,080 461,246 405,873 351,860 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 512,251 570,186 490,943 452,080 461,246 405,873 351,860 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 3,466,514 3,243,438 3,148,072 3,248,091 3,188,368 3,050,771 2,822,056 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 328,300 328,300 304,850 140,700 140,700 128,975 128,971 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 76.11 % 76.46 % 60.68 % 62.80 % 54.79 % 51.51 % 75.03 % 0.24%
  YoY % -0.46% 26.01% -3.38% 14.62% 6.37% -31.35% -
  Horiz. % 101.44% 101.91% 80.87% 83.70% 73.02% 68.65% 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 1,696.70 1,626.28 1,551.82 1,577.90 1,556.34 1,474.05 1,353.51 3.83%
  YoY % 4.33% 4.80% -1.65% 1.39% 5.58% 8.91% -
  Horiz. % 125.36% 120.15% 114.65% 116.58% 114.99% 108.91% 100.00%
EPS 218.44 243.15 209.36 192.78 196.69 173.08 150.05 6.45%
  YoY % -10.16% 16.14% 8.60% -1.99% 13.64% 15.35% -
  Horiz. % 145.58% 162.05% 139.53% 128.48% 131.08% 115.35% 100.00%
DPS 140.00 140.00 130.00 60.00 60.00 55.00 55.00 16.83%
  YoY % 0.00% 7.69% 116.67% 0.00% 9.09% 0.00% -
  Horiz. % 254.55% 254.55% 236.36% 109.09% 109.09% 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 1,696.70 1,626.28 1,551.82 1,577.90 1,556.34 1,474.05 1,353.48 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%
EPS 218.44 243.15 209.36 192.78 196.69 173.08 150.05 6.45%
  YoY % -10.16% 16.14% 8.60% -1.99% 13.64% 15.35% -
  Horiz. % 145.58% 162.05% 139.53% 128.48% 131.08% 115.35% 100.00%
DPS 140.00 140.00 130.00 60.00 60.00 55.00 55.00 16.83%
  YoY % 0.00% 7.69% 116.67% 0.00% 9.09% 0.00% -
  Horiz. % 254.55% 254.55% 236.36% 109.09% 109.09% 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 5.00 4.85 4.65 4.21 4.37 4.17 3.54 5.92%
  YoY % 3.09% 4.30% 10.45% -3.66% 4.80% 17.80% -
  Horiz. % 141.24% 137.01% 131.36% 118.93% 123.45% 117.80% 100.00%
P/EPS 38.82 32.43 34.44 34.44 34.57 35.53 31.98 3.28%
  YoY % 19.70% -5.84% 0.00% -0.38% -2.70% 11.10% -
  Horiz. % 121.39% 101.41% 107.69% 107.69% 108.10% 111.10% 100.00%
EY 2.58 3.08 2.90 2.90 2.89 2.81 3.13 -3.17%
  YoY % -16.23% 6.21% 0.00% 0.35% 2.85% -10.22% -
  Horiz. % 82.43% 98.40% 92.65% 92.65% 92.33% 89.78% 100.00%
DY 1.65 1.78 1.80 0.90 0.88 0.89 1.15 6.20%
  YoY % -7.30% -1.11% 100.00% 2.27% -1.12% -22.61% -
  Horiz. % 143.48% 154.78% 156.52% 78.26% 76.52% 77.39% 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 5.19 4.81 4.64 4.31 4.41 4.71 3.69 5.84%
  YoY % 7.90% 3.66% 7.66% -2.27% -6.37% 27.64% -
  Horiz. % 140.65% 130.35% 125.75% 116.80% 119.51% 127.64% 100.00%
P/EPS 40.28 32.16 34.39 35.27 34.88 40.15 33.32 3.21%
  YoY % 25.25% -6.48% -2.50% 1.12% -13.13% 20.50% -
  Horiz. % 120.89% 96.52% 103.21% 105.85% 104.68% 120.50% 100.00%
EY 2.48 3.11 2.91 2.84 2.87 2.49 3.00 -3.12%
  YoY % -20.26% 6.87% 2.46% -1.05% 15.26% -17.00% -
  Horiz. % 82.67% 103.67% 97.00% 94.67% 95.67% 83.00% 100.00%
DY 1.59 1.79 1.81 0.88 0.87 0.79 1.10 6.33%
  YoY % -11.17% -1.10% 105.68% 1.15% 10.13% -28.18% -
  Horiz. % 144.55% 162.73% 164.55% 80.00% 79.09% 71.82% 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers