Highlights

[NESTLE] YoY Quarter Result on 2013-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -99.96%    YoY -     -99.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,249,882 1,198,942 1,108,762 1,138,311 1,099,799 1,072,828 963,893 4.42%
  YoY % 4.25% 8.13% -2.60% 3.50% 2.51% 11.30% -
  Horiz. % 129.67% 124.39% 115.03% 118.10% 114.10% 111.30% 100.00%
PBT 81,493 118,677 117,496 124,444 112,864 101,847 45,004 10.39%
  YoY % -31.33% 1.01% -5.58% 10.26% 10.82% 126.31% -
  Horiz. % 181.08% 263.70% 261.08% 276.52% 250.79% 226.31% 100.00%
Tax -14,551 -18,888 -19,192 -23,989 -13,385 -26,579 -5,745 16.74%
  YoY % 22.96% 1.58% 20.00% -79.22% 49.64% -362.65% -
  Horiz. % 253.28% 328.77% 334.06% 417.56% 232.99% 462.65% 100.00%
NP 66,942 99,789 98,304 100,455 99,479 75,268 39,259 9.29%
  YoY % -32.92% 1.51% -2.14% 0.98% 32.17% 91.72% -
  Horiz. % 170.51% 254.18% 250.40% 255.88% 253.39% 191.72% 100.00%
NP to SH 66,942 99,789 98,304 57 99,479 75,268 39,259 9.29%
  YoY % -32.92% 1.51% 172,363.16% -99.94% 32.17% 91.72% -
  Horiz. % 170.51% 254.18% 250.40% 0.15% 253.39% 191.72% 100.00%
Tax Rate 17.86 % 15.92 % 16.33 % 19.28 % 11.86 % 26.10 % 12.77 % 5.74%
  YoY % 12.19% -2.51% -15.30% 62.56% -54.56% 104.39% -
  Horiz. % 139.86% 124.67% 127.88% 150.98% 92.87% 204.39% 100.00%
Total Cost 1,182,940 1,099,153 1,010,458 1,037,856 1,000,320 997,560 924,634 4.19%
  YoY % 7.62% 8.78% -2.64% 3.75% 0.28% 7.89% -
  Horiz. % 127.94% 118.87% 109.28% 112.25% 108.19% 107.89% 100.00%
Net Worth 647,219 708,189 776,194 816,060 750,400 651,881 614,447 0.87%
  YoY % -8.61% -8.76% -4.89% 8.75% 15.11% 6.09% -
  Horiz. % 105.33% 115.26% 126.32% 132.81% 122.13% 106.09% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 304,850 304,850 410,375 410,375 363,475 293,112 269,700 2.06%
  YoY % 0.00% -25.71% 0.00% 12.90% 24.01% 8.68% -
  Horiz. % 113.03% 113.03% 152.16% 152.16% 134.77% 108.68% 100.00%
Div Payout % 455.39 % 305.49 % 417.46 % 719,956.12 % 365.38 % 389.42 % 686.98 % -6.62%
  YoY % 49.07% -26.82% -99.94% 196,943.11% -6.17% -43.31% -
  Horiz. % 66.29% 44.47% 60.77% 104,800.16% 53.19% 56.69% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 647,219 708,189 776,194 816,060 750,400 651,881 614,447 0.87%
  YoY % -8.61% -8.76% -4.89% 8.75% 15.11% 6.09% -
  Horiz. % 105.33% 115.26% 126.32% 132.81% 122.13% 106.09% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,500 234,489 234,522 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.36 % 8.32 % 8.87 % 8.82 % 9.05 % 7.02 % 4.07 % 4.69%
  YoY % -35.58% -6.20% 0.57% -2.54% 28.92% 72.48% -
  Horiz. % 131.70% 204.42% 217.94% 216.71% 222.36% 172.48% 100.00%
ROE 10.34 % 14.09 % 12.66 % 0.01 % 13.26 % 11.55 % 6.39 % 8.34%
  YoY % -26.61% 11.30% 126,500.00% -99.92% 14.81% 80.75% -
  Horiz. % 161.82% 220.50% 198.12% 0.16% 207.51% 180.75% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 533.00 511.28 472.82 485.42 469.00 457.52 411.00 4.42%
  YoY % 4.25% 8.13% -2.60% 3.50% 2.51% 11.32% -
  Horiz. % 129.68% 124.40% 115.04% 118.11% 114.11% 111.32% 100.00%
EPS 28.55 42.55 41.92 42.84 42.42 32.09 16.74 9.30%
  YoY % -32.90% 1.50% -2.15% 0.99% 32.19% 91.70% -
  Horiz. % 170.55% 254.18% 250.42% 255.91% 253.40% 191.70% 100.00%
DPS 130.00 130.00 175.00 175.00 155.00 125.00 115.00 2.06%
  YoY % 0.00% -25.71% 0.00% 12.90% 24.00% 8.70% -
  Horiz. % 113.04% 113.04% 152.17% 152.17% 134.78% 108.70% 100.00%
NAPS 2.7600 3.0200 3.3100 3.4800 3.2000 2.7800 2.6200 0.87%
  YoY % -8.61% -8.76% -4.89% 8.75% 15.11% 6.11% -
  Horiz. % 105.34% 115.27% 126.34% 132.82% 122.14% 106.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 533.00 511.28 472.82 485.42 469.00 457.50 411.04 4.42%
  YoY % 4.25% 8.13% -2.60% 3.50% 2.51% 11.30% -
  Horiz. % 129.67% 124.39% 115.03% 118.10% 114.10% 111.30% 100.00%
EPS 28.55 42.55 41.92 42.84 42.42 32.10 16.74 9.30%
  YoY % -32.90% 1.50% -2.15% 0.99% 32.15% 91.76% -
  Horiz. % 170.55% 254.18% 250.42% 255.91% 253.40% 191.76% 100.00%
DPS 130.00 130.00 175.00 175.00 155.00 124.99 115.01 2.06%
  YoY % 0.00% -25.71% 0.00% 12.90% 24.01% 8.68% -
  Horiz. % 113.03% 113.03% 152.16% 152.16% 134.77% 108.68% 100.00%
NAPS 2.7600 3.0200 3.3100 3.4800 3.2000 2.7799 2.6202 0.87%
  YoY % -8.61% -8.76% -4.89% 8.75% 15.11% 6.09% -
  Horiz. % 105.34% 115.26% 126.33% 132.81% 122.13% 106.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 78.2000 73.4000 68.5000 68.0000 62.8400 56.2000 43.3400 -
P/RPS 14.67 14.36 14.49 14.01 13.40 12.28 10.54 5.66%
  YoY % 2.16% -0.90% 3.43% 4.55% 9.12% 16.51% -
  Horiz. % 139.18% 136.24% 137.48% 132.92% 127.13% 116.51% 100.00%
P/EPS 273.94 172.49 163.40 279,754.41 148.13 175.09 258.90 0.94%
  YoY % 58.82% 5.56% -99.94% 188,757.36% -15.40% -32.37% -
  Horiz. % 105.81% 66.62% 63.11% 108,055.01% 57.22% 67.63% 100.00%
EY 0.37 0.58 0.61 0.00 0.68 0.57 0.39 -0.87%
  YoY % -36.21% -4.92% 0.00% 0.00% 19.30% 46.15% -
  Horiz. % 94.87% 148.72% 156.41% 0.00% 174.36% 146.15% 100.00%
DY 1.66 1.77 2.55 2.57 2.47 2.22 2.65 -7.49%
  YoY % -6.21% -30.59% -0.78% 4.05% 11.26% -16.23% -
  Horiz. % 62.64% 66.79% 96.23% 96.98% 93.21% 83.77% 100.00%
P/NAPS 28.33 24.30 20.69 19.54 19.64 20.22 16.54 9.37%
  YoY % 16.58% 17.45% 5.89% -0.51% -2.87% 22.25% -
  Horiz. % 171.28% 146.92% 125.09% 118.14% 118.74% 122.25% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 23/02/15 24/02/14 21/02/13 23/02/12 24/02/11 -
Price 75.7000 74.5600 73.8000 66.0000 58.7000 55.8000 45.3000 -
P/RPS 14.20 14.58 15.61 13.60 12.52 12.20 11.02 4.31%
  YoY % -2.61% -6.60% 14.78% 8.63% 2.62% 10.71% -
  Horiz. % 128.86% 132.30% 141.65% 123.41% 113.61% 110.71% 100.00%
P/EPS 265.18 175.21 176.05 271,526.31 138.37 173.84 270.61 -0.34%
  YoY % 51.35% -0.48% -99.94% 196,132.06% -20.40% -35.76% -
  Horiz. % 97.99% 64.75% 65.06% 100,338.62% 51.13% 64.24% 100.00%
EY 0.38 0.57 0.57 0.00 0.72 0.58 0.37 0.45%
  YoY % -33.33% 0.00% 0.00% 0.00% 24.14% 56.76% -
  Horiz. % 102.70% 154.05% 154.05% 0.00% 194.59% 156.76% 100.00%
DY 1.72 1.74 2.37 2.65 2.64 2.24 2.54 -6.29%
  YoY % -1.15% -26.58% -10.57% 0.38% 17.86% -11.81% -
  Horiz. % 67.72% 68.50% 93.31% 104.33% 103.94% 88.19% 100.00%
P/NAPS 27.43 24.69 22.30 18.97 18.34 20.07 17.29 7.99%
  YoY % 11.10% 10.72% 17.55% 3.44% -8.62% 16.08% -
  Horiz. % 158.65% 142.80% 128.98% 109.72% 106.07% 116.08% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers