Highlights

[NESTLE] YoY Cumulative Quarter 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 -     -65.86%    YoY -     2.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,429,670 1,371,882 1,313,462 1,277,729 1,272,712 1,227,351 1,164,128 3.48%
  YoY % 4.21% 4.45% 2.80% 0.39% 3.70% 5.43% -
  Horiz. % 122.81% 117.85% 112.83% 109.76% 109.33% 105.43% 100.00%
PBT 294,826 290,996 275,858 244,252 238,813 243,115 206,827 6.08%
  YoY % 1.32% 5.49% 12.94% 2.28% -1.77% 17.55% -
  Horiz. % 142.55% 140.70% 133.38% 118.09% 115.47% 117.55% 100.00%
Tax -63,610 -60,309 -55,181 -56,374 -55,286 -58,698 -48,747 4.53%
  YoY % -5.47% -9.29% 2.12% -1.97% 5.81% -20.41% -
  Horiz. % 130.49% 123.72% 113.20% 115.65% 113.41% 120.41% 100.00%
NP 231,216 230,687 220,677 187,878 183,527 184,417 158,080 6.54%
  YoY % 0.23% 4.54% 17.46% 2.37% -0.48% 16.66% -
  Horiz. % 146.27% 145.93% 139.60% 118.85% 116.10% 116.66% 100.00%
NP to SH 231,216 230,687 220,677 187,878 183,527 184,417 158,080 6.54%
  YoY % 0.23% 4.54% 17.46% 2.37% -0.48% 16.66% -
  Horiz. % 146.27% 145.93% 139.60% 118.85% 116.10% 116.66% 100.00%
Tax Rate 21.58 % 20.73 % 20.00 % 23.08 % 23.15 % 24.14 % 23.57 % -1.46%
  YoY % 4.10% 3.65% -13.34% -0.30% -4.10% 2.42% -
  Horiz. % 91.56% 87.95% 84.85% 97.92% 98.22% 102.42% 100.00%
Total Cost 1,198,454 1,141,195 1,092,785 1,089,851 1,089,185 1,042,934 1,006,048 2.96%
  YoY % 5.02% 4.43% 0.27% 0.06% 4.43% 3.67% -
  Horiz. % 119.12% 113.43% 108.62% 108.33% 108.26% 103.67% 100.00%
Net Worth 862,960 862,960 844,199 963,795 998,970 935,655 837,164 0.51%
  YoY % 0.00% 2.22% -12.41% -3.52% 6.77% 11.76% -
  Horiz. % 103.08% 103.08% 100.84% 115.13% 119.33% 111.76% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 862,960 862,960 844,199 963,795 998,970 935,655 837,164 0.51%
  YoY % 0.00% 2.22% -12.41% -3.52% 6.77% 11.76% -
  Horiz. % 103.08% 103.08% 100.84% 115.13% 119.33% 111.76% 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.17 % 16.82 % 16.80 % 14.70 % 14.42 % 15.03 % 13.58 % 2.95%
  YoY % -3.86% 0.12% 14.29% 1.94% -4.06% 10.68% -
  Horiz. % 119.07% 123.86% 123.71% 108.25% 106.19% 110.68% 100.00%
ROE 26.79 % 26.73 % 26.14 % 19.49 % 18.37 % 19.71 % 18.88 % 6.00%
  YoY % 0.22% 2.26% 34.12% 6.10% -6.80% 4.40% -
  Horiz. % 141.90% 141.58% 138.45% 103.23% 97.30% 104.40% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 609.67 585.02 560.11 544.87 542.73 523.39 496.43 3.48%
  YoY % 4.21% 4.45% 2.80% 0.39% 3.70% 5.43% -
  Horiz. % 122.81% 117.85% 112.83% 109.76% 109.33% 105.43% 100.00%
EPS 98.60 98.37 94.11 80.12 78.26 78.64 67.41 6.54%
  YoY % 0.23% 4.53% 17.46% 2.38% -0.48% 16.66% -
  Horiz. % 146.27% 145.93% 139.61% 118.85% 116.10% 116.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.6800 3.6800 3.6000 4.1100 4.2600 3.9900 3.5700 0.51%
  YoY % 0.00% 2.22% -12.41% -3.52% 6.77% 11.76% -
  Horiz. % 103.08% 103.08% 100.84% 115.13% 119.33% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 609.67 585.02 560.11 544.87 542.73 523.39 496.43 3.48%
  YoY % 4.21% 4.45% 2.80% 0.39% 3.70% 5.43% -
  Horiz. % 122.81% 117.85% 112.83% 109.76% 109.33% 105.43% 100.00%
EPS 98.60 98.37 94.11 80.12 78.26 78.64 67.41 6.54%
  YoY % 0.23% 4.53% 17.46% 2.38% -0.48% 16.66% -
  Horiz. % 146.27% 145.93% 139.61% 118.85% 116.10% 116.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.6800 3.6800 3.6000 4.1100 4.2600 3.9900 3.5700 0.51%
  YoY % 0.00% 2.22% -12.41% -3.52% 6.77% 11.76% -
  Horiz. % 103.08% 103.08% 100.84% 115.13% 119.33% 111.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 154.5000 79.3800 76.9000 73.7000 66.6800 60.6800 56.0000 -
P/RPS 25.34 13.57 13.73 13.53 12.29 11.59 11.28 14.43%
  YoY % 86.74% -1.17% 1.48% 10.09% 6.04% 2.75% -
  Horiz. % 224.65% 120.30% 121.72% 119.95% 108.95% 102.75% 100.00%
P/EPS 156.69 80.69 81.72 91.99 85.20 77.16 83.07 11.15%
  YoY % 94.19% -1.26% -11.16% 7.97% 10.42% -7.11% -
  Horiz. % 188.62% 97.13% 98.37% 110.74% 102.56% 92.89% 100.00%
EY 0.64 1.24 1.22 1.09 1.17 1.30 1.20 -9.94%
  YoY % -48.39% 1.64% 11.93% -6.84% -10.00% 8.33% -
  Horiz. % 53.33% 103.33% 101.67% 90.83% 97.50% 108.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 41.98 21.57 21.36 17.93 15.65 15.21 15.69 17.82%
  YoY % 94.62% 0.98% 19.13% 14.57% 2.89% -3.06% -
  Horiz. % 267.56% 137.48% 136.14% 114.28% 99.75% 96.94% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/04/18 25/04/17 26/04/16 20/04/15 17/04/14 30/04/13 25/04/12 -
Price 147.5000 82.4800 75.0000 74.4800 68.7000 61.8000 55.8600 -
P/RPS 24.19 14.10 13.39 13.67 12.66 11.81 11.25 13.60%
  YoY % 71.56% 5.30% -2.05% 7.98% 7.20% 4.98% -
  Horiz. % 215.02% 125.33% 119.02% 121.51% 112.53% 104.98% 100.00%
P/EPS 149.59 83.84 79.70 92.96 87.78 78.58 82.86 10.34%
  YoY % 78.42% 5.19% -14.26% 5.90% 11.71% -5.17% -
  Horiz. % 180.53% 101.18% 96.19% 112.19% 105.94% 94.83% 100.00%
EY 0.67 1.19 1.25 1.08 1.14 1.27 1.21 -9.38%
  YoY % -43.70% -4.80% 15.74% -5.26% -10.24% 4.96% -
  Horiz. % 55.37% 98.35% 103.31% 89.26% 94.21% 104.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 40.08 22.41 20.83 18.12 16.13 15.49 15.65 16.96%
  YoY % 78.85% 7.59% 14.96% 12.34% 4.13% -1.02% -
  Horiz. % 256.10% 143.19% 133.10% 115.78% 103.07% 98.98% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. 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
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS