Highlights

[NESTLE] YoY Quarter Result on 2014-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 12-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -35.44%    YoY -     -15.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,283,630 1,237,165 1,142,901 1,270,164 1,214,222 1,149,522 1,040,114 3.56%
  YoY % 3.76% 8.25% -10.02% 4.61% 5.63% 10.52% -
  Horiz. % 123.41% 118.95% 109.88% 122.12% 116.74% 110.52% 100.00%
PBT 212,542 223,897 159,556 155,057 174,180 144,008 127,774 8.84%
  YoY % -5.07% 40.33% 2.90% -10.98% 20.95% 12.71% -
  Horiz. % 166.34% 175.23% 124.87% 121.35% 136.32% 112.71% 100.00%
Tax -50,472 -35,100 -35,653 -36,579 -33,942 -23,513 -29,388 9.42%
  YoY % -43.79% 1.55% 2.53% -7.77% -44.35% 19.99% -
  Horiz. % 171.74% 119.44% 121.32% 124.47% 115.50% 80.01% 100.00%
NP 162,070 188,797 123,903 118,478 140,238 120,495 98,386 8.67%
  YoY % -14.16% 52.37% 4.58% -15.52% 16.38% 22.47% -
  Horiz. % 164.73% 191.89% 125.94% 120.42% 142.54% 122.47% 100.00%
NP to SH 162,070 188,797 123,903 118,478 140,238 120,495 98,386 8.67%
  YoY % -14.16% 52.37% 4.58% -15.52% 16.38% 22.47% -
  Horiz. % 164.73% 191.89% 125.94% 120.42% 142.54% 122.47% 100.00%
Tax Rate 23.75 % 15.68 % 22.35 % 23.59 % 19.49 % 16.33 % 23.00 % 0.54%
  YoY % 51.47% -29.84% -5.26% 21.04% 19.35% -29.00% -
  Horiz. % 103.26% 68.17% 97.17% 102.57% 84.74% 71.00% 100.00%
Total Cost 1,121,560 1,048,368 1,018,998 1,151,686 1,073,984 1,029,027 941,728 2.95%
  YoY % 6.98% 2.88% -11.52% 7.23% 4.37% 9.27% -
  Horiz. % 119.10% 111.32% 108.21% 122.29% 114.04% 109.27% 100.00%
Net Worth 712,879 722,259 691,775 705,844 705,844 658,944 468,965 7.22%
  YoY % -1.30% 4.41% -1.99% 0.00% 7.12% 40.51% -
  Horiz. % 152.01% 154.01% 147.51% 150.51% 150.51% 140.51% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 164,150 164,150 152,425 140,700 140,700 128,975 128,965 4.10%
  YoY % 0.00% 7.69% 8.33% 0.00% 9.09% 0.01% -
  Horiz. % 127.28% 127.28% 118.19% 109.10% 109.10% 100.01% 100.00%
Div Payout % 101.28 % 86.95 % 123.02 % 118.76 % 100.33 % 107.04 % 131.08 % -4.20%
  YoY % 16.48% -29.32% 3.59% 18.37% -6.27% -18.34% -
  Horiz. % 77.27% 66.33% 93.85% 90.60% 76.54% 81.66% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 712,879 722,259 691,775 705,844 705,844 658,944 468,965 7.22%
  YoY % -1.30% 4.41% -1.99% 0.00% 7.12% 40.51% -
  Horiz. % 152.01% 154.01% 147.51% 150.51% 150.51% 140.51% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,482 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.63 % 15.26 % 10.84 % 9.33 % 11.55 % 10.48 % 9.46 % 4.93%
  YoY % -17.23% 40.77% 16.18% -19.22% 10.21% 10.78% -
  Horiz. % 133.51% 161.31% 114.59% 98.63% 122.09% 110.78% 100.00%
ROE 22.73 % 26.14 % 17.91 % 16.79 % 19.87 % 18.29 % 20.98 % 1.34%
  YoY % -13.05% 45.95% 6.67% -15.50% 8.64% -12.82% -
  Horiz. % 108.34% 124.59% 85.37% 80.03% 94.71% 87.18% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 547.39 527.58 487.38 541.65 517.79 490.20 443.58 3.56%
  YoY % 3.75% 8.25% -10.02% 4.61% 5.63% 10.51% -
  Horiz. % 123.40% 118.94% 109.87% 122.11% 116.73% 110.51% 100.00%
EPS 69.11 80.51 52.84 50.52 59.80 51.38 41.96 8.66%
  YoY % -14.16% 52.37% 4.59% -15.52% 16.39% 22.45% -
  Horiz. % 164.70% 191.87% 125.93% 120.40% 142.52% 122.45% 100.00%
DPS 70.00 70.00 65.00 60.00 60.00 55.00 55.00 4.10%
  YoY % 0.00% 7.69% 8.33% 0.00% 9.09% 0.00% -
  Horiz. % 127.27% 127.27% 118.18% 109.09% 109.09% 100.00% 100.00%
NAPS 3.0400 3.0800 2.9500 3.0100 3.0100 2.8100 2.0000 7.22%
  YoY % -1.30% 4.41% -1.99% 0.00% 7.12% 40.50% -
  Horiz. % 152.00% 154.00% 147.50% 150.50% 150.50% 140.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 547.39 527.58 487.38 541.65 517.79 490.20 443.55 3.56%
  YoY % 3.75% 8.25% -10.02% 4.61% 5.63% 10.52% -
  Horiz. % 123.41% 118.94% 109.88% 122.12% 116.74% 110.52% 100.00%
EPS 69.11 80.51 52.84 50.52 59.80 51.38 41.96 8.66%
  YoY % -14.16% 52.37% 4.59% -15.52% 16.39% 22.45% -
  Horiz. % 164.70% 191.87% 125.93% 120.40% 142.52% 122.45% 100.00%
DPS 70.00 70.00 65.00 60.00 60.00 55.00 55.00 4.10%
  YoY % 0.00% 7.69% 8.33% 0.00% 9.09% 0.00% -
  Horiz. % 127.27% 127.27% 118.18% 109.09% 109.09% 100.00% 100.00%
NAPS 3.0400 3.0800 2.9500 3.0100 3.0100 2.8100 1.9999 7.22%
  YoY % -1.30% 4.41% -1.99% 0.00% 7.12% 40.51% -
  Horiz. % 152.01% 154.01% 147.51% 150.51% 150.51% 140.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 85.0000 76.5200 71.5000 67.0000 67.0000 57.5000 47.2000 -
P/RPS 15.53 14.50 14.67 12.37 12.94 11.73 10.64 6.50%
  YoY % 7.10% -1.16% 18.59% -4.40% 10.32% 10.24% -
  Horiz. % 145.96% 136.28% 137.88% 116.26% 121.62% 110.24% 100.00%
P/EPS 122.99 95.04 135.32 132.61 112.03 111.90 112.49 1.50%
  YoY % 29.41% -29.77% 2.04% 18.37% 0.12% -0.52% -
  Horiz. % 109.33% 84.49% 120.30% 117.89% 99.59% 99.48% 100.00%
EY 0.81 1.05 0.74 0.75 0.89 0.89 0.89 -1.56%
  YoY % -22.86% 41.89% -1.33% -15.73% 0.00% 0.00% -
  Horiz. % 91.01% 117.98% 83.15% 84.27% 100.00% 100.00% 100.00%
DY 0.82 0.91 0.91 0.90 0.90 0.96 1.17 -5.75%
  YoY % -9.89% 0.00% 1.11% 0.00% -6.25% -17.95% -
  Horiz. % 70.09% 77.78% 77.78% 76.92% 76.92% 82.05% 100.00%
P/NAPS 27.96 24.84 24.24 22.26 22.26 20.46 23.60 2.86%
  YoY % 12.56% 2.48% 8.89% 0.00% 8.80% -13.31% -
  Horiz. % 118.47% 105.25% 102.71% 94.32% 94.32% 86.69% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 22/08/16 12/08/15 12/08/14 22/08/13 30/08/12 18/08/11 -
Price 84.5800 78.7600 71.9200 67.7000 67.5400 64.0200 47.9000 -
P/RPS 15.45 14.93 14.76 12.50 13.04 13.06 10.80 6.14%
  YoY % 3.48% 1.15% 18.08% -4.14% -0.15% 20.93% -
  Horiz. % 143.06% 138.24% 136.67% 115.74% 120.74% 120.93% 100.00%
P/EPS 122.38 97.83 136.12 134.00 112.94 124.59 114.16 1.16%
  YoY % 25.09% -28.13% 1.58% 18.65% -9.35% 9.14% -
  Horiz. % 107.20% 85.70% 119.24% 117.38% 98.93% 109.14% 100.00%
EY 0.82 1.02 0.73 0.75 0.89 0.80 0.88 -1.17%
  YoY % -19.61% 39.73% -2.67% -15.73% 11.25% -9.09% -
  Horiz. % 93.18% 115.91% 82.95% 85.23% 101.14% 90.91% 100.00%
DY 0.83 0.89 0.90 0.89 0.89 0.86 1.15 -5.29%
  YoY % -6.74% -1.11% 1.12% 0.00% 3.49% -25.22% -
  Horiz. % 72.17% 77.39% 78.26% 77.39% 77.39% 74.78% 100.00%
P/NAPS 27.82 25.57 24.38 22.49 22.44 22.78 23.95 2.53%
  YoY % 8.80% 4.88% 8.40% 0.22% -1.49% -4.89% -
  Horiz. % 116.16% 106.76% 101.80% 93.90% 93.70% 95.11% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers