Highlights

[NESTLE] YoY Quarter Result on 2015-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 22-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     44.60%    YoY -     19.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,432,452 1,323,253 1,262,997 1,218,385 1,157,295 1,208,041 1,142,994 3.83%
  YoY % 8.25% 4.77% 3.66% 5.28% -4.20% 5.69% -
  Horiz. % 125.32% 115.77% 110.50% 106.60% 101.25% 105.69% 100.00%
PBT 186,721 145,080 185,247 205,225 189,820 177,315 173,970 1.19%
  YoY % 28.70% -21.68% -9.73% 8.12% 7.05% 1.92% -
  Horiz. % 107.33% 83.39% 106.48% 117.97% 109.11% 101.92% 100.00%
Tax -49,034 -25,331 -24,535 -26,064 -39,745 -40,724 -46,671 0.83%
  YoY % -93.57% -3.24% 5.87% 34.42% 2.40% 12.74% -
  Horiz. % 105.06% 54.28% 52.57% 55.85% 85.16% 87.26% 100.00%
NP 137,687 119,749 160,712 179,161 150,075 136,591 127,299 1.32%
  YoY % 14.98% -25.49% -10.30% 19.38% 9.87% 7.30% -
  Horiz. % 108.16% 94.07% 126.25% 140.74% 117.89% 107.30% 100.00%
NP to SH 137,687 119,749 160,712 179,161 150,075 136,591 127,299 1.32%
  YoY % 14.98% -25.49% -10.30% 19.38% 9.87% 7.30% -
  Horiz. % 108.16% 94.07% 126.25% 140.74% 117.89% 107.30% 100.00%
Tax Rate 26.26 % 17.46 % 13.24 % 12.70 % 20.94 % 22.97 % 26.83 % -0.36%
  YoY % 50.40% 31.87% 4.25% -39.35% -8.84% -14.39% -
  Horiz. % 97.88% 65.08% 49.35% 47.34% 78.05% 85.61% 100.00%
Total Cost 1,294,765 1,203,504 1,102,285 1,039,224 1,007,220 1,071,450 1,015,695 4.13%
  YoY % 7.58% 9.18% 6.07% 3.18% -5.99% 5.49% -
  Horiz. % 127.48% 118.49% 108.53% 102.32% 99.17% 105.49% 100.00%
Net Worth 708,189 673,014 745,710 809,025 719,914 841,854 787,919 -1.76%
  YoY % 5.23% -9.75% -7.83% 12.38% -14.48% 6.85% -
  Horiz. % 89.88% 85.42% 94.64% 102.68% 91.37% 106.85% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 164,150 164,150 164,150 152,425 - - - -
  YoY % 0.00% 0.00% 7.69% 0.00% 0.00% 0.00% -
  Horiz. % 107.69% 107.69% 107.69% 100.00% - - -
Div Payout % 119.22 % 137.08 % 102.14 % 85.08 % - % - % - % -
  YoY % -13.03% 34.21% 20.05% 0.00% 0.00% 0.00% -
  Horiz. % 140.13% 161.12% 120.05% 100.00% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 708,189 673,014 745,710 809,025 719,914 841,854 787,919 -1.76%
  YoY % 5.23% -9.75% -7.83% 12.38% -14.48% 6.85% -
  Horiz. % 89.88% 85.42% 94.64% 102.68% 91.37% 106.85% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.61 % 9.05 % 12.72 % 14.70 % 12.97 % 11.31 % 11.14 % -2.43%
  YoY % 6.19% -28.85% -13.47% 13.34% 14.68% 1.53% -
  Horiz. % 86.27% 81.24% 114.18% 131.96% 116.43% 101.53% 100.00%
ROE 19.44 % 17.79 % 21.55 % 22.15 % 20.85 % 16.23 % 16.16 % 3.13%
  YoY % 9.27% -17.45% -2.71% 6.24% 28.47% 0.43% -
  Horiz. % 120.30% 110.09% 133.35% 137.07% 129.02% 100.43% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 610.85 564.29 538.59 519.57 493.52 515.16 487.42 3.83%
  YoY % 8.25% 4.77% 3.66% 5.28% -4.20% 5.69% -
  Horiz. % 125.32% 115.77% 110.50% 106.60% 101.25% 105.69% 100.00%
EPS 58.72 51.07 68.53 76.40 64.00 58.25 54.29 1.32%
  YoY % 14.98% -25.48% -10.30% 19.38% 9.87% 7.29% -
  Horiz. % 108.16% 94.07% 126.23% 140.73% 117.89% 107.29% 100.00%
DPS 70.00 70.00 70.00 65.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 7.69% 0.00% 0.00% 0.00% -
  Horiz. % 107.69% 107.69% 107.69% 100.00% - - -
NAPS 3.0200 2.8700 3.1800 3.4500 3.0700 3.5900 3.3600 -1.76%
  YoY % 5.23% -9.75% -7.83% 12.38% -14.48% 6.85% -
  Horiz. % 89.88% 85.42% 94.64% 102.68% 91.37% 106.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 610.85 564.29 538.59 519.57 493.52 515.16 487.42 3.83%
  YoY % 8.25% 4.77% 3.66% 5.28% -4.20% 5.69% -
  Horiz. % 125.32% 115.77% 110.50% 106.60% 101.25% 105.69% 100.00%
EPS 58.72 51.07 68.53 76.40 64.00 58.25 54.29 1.32%
  YoY % 14.98% -25.48% -10.30% 19.38% 9.87% 7.29% -
  Horiz. % 108.16% 94.07% 126.23% 140.73% 117.89% 107.29% 100.00%
DPS 70.00 70.00 70.00 65.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 7.69% 0.00% 0.00% 0.00% -
  Horiz. % 107.69% 107.69% 107.69% 100.00% - - -
NAPS 3.0200 2.8700 3.1800 3.4500 3.0700 3.5900 3.3600 -1.76%
  YoY % 5.23% -9.75% -7.83% 12.38% -14.48% 6.85% -
  Horiz. % 89.88% 85.42% 94.64% 102.68% 91.37% 106.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 146.4000 84.8000 78.8600 72.1000 66.4000 68.0000 61.5000 -
P/RPS 23.97 15.03 14.64 13.88 13.45 13.20 12.62 11.28%
  YoY % 59.48% 2.66% 5.48% 3.20% 1.89% 4.60% -
  Horiz. % 189.94% 119.10% 116.01% 109.98% 106.58% 104.60% 100.00%
P/EPS 249.34 166.06 115.07 94.37 103.75 116.74 113.29 14.04%
  YoY % 50.15% 44.31% 21.93% -9.04% -11.13% 3.05% -
  Horiz. % 220.09% 146.58% 101.57% 83.30% 91.58% 103.05% 100.00%
EY 0.40 0.60 0.87 1.06 0.96 0.86 0.88 -12.31%
  YoY % -33.33% -31.03% -17.92% 10.42% 11.63% -2.27% -
  Horiz. % 45.45% 68.18% 98.86% 120.45% 109.09% 97.73% 100.00%
DY 0.48 0.83 0.89 0.90 0.00 0.00 0.00 -
  YoY % -42.17% -6.74% -1.11% 0.00% 0.00% 0.00% -
  Horiz. % 53.33% 92.22% 98.89% 100.00% - - -
P/NAPS 48.48 29.55 24.80 20.90 21.63 18.94 18.30 17.62%
  YoY % 64.06% 19.15% 18.66% -3.37% 14.20% 3.50% -
  Horiz. % 264.92% 161.48% 135.52% 114.21% 118.20% 103.50% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/10/18 07/11/17 25/10/16 22/10/15 27/10/14 12/11/13 01/11/12 -
Price 143.5000 88.0000 78.2000 72.0000 68.0000 68.6000 69.5000 -
P/RPS 23.49 15.59 14.52 13.86 13.78 13.32 14.26 8.67%
  YoY % 50.67% 7.37% 4.76% 0.58% 3.45% -6.59% -
  Horiz. % 164.73% 109.33% 101.82% 97.19% 96.63% 93.41% 100.00%
P/EPS 244.40 172.33 114.10 94.24 106.25 117.77 128.03 11.37%
  YoY % 41.82% 51.03% 21.07% -11.30% -9.78% -8.01% -
  Horiz. % 190.89% 134.60% 89.12% 73.61% 82.99% 91.99% 100.00%
EY 0.41 0.58 0.88 1.06 0.94 0.85 0.78 -10.16%
  YoY % -29.31% -34.09% -16.98% 12.77% 10.59% 8.97% -
  Horiz. % 52.56% 74.36% 112.82% 135.90% 120.51% 108.97% 100.00%
DY 0.49 0.80 0.90 0.90 0.00 0.00 0.00 -
  YoY % -38.75% -11.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.44% 88.89% 100.00% 100.00% - - -
P/NAPS 47.52 30.66 24.59 20.87 22.15 19.11 20.68 14.87%
  YoY % 54.99% 24.68% 17.82% -5.78% 15.91% -7.59% -
  Horiz. % 229.79% 148.26% 118.91% 100.92% 107.11% 92.41% 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.
 


 

209  165  561  1361 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.545+0.015 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.345+0.01 
 SAPNRG-WA 0.135+0.005 
 EKOVEST 0.78+0.01 
 VELESTO 0.385+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers