Highlights

[NESTLE] YoY Quarter Result on 2014-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 17-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     321,877.19%    YoY -     -0.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,371,882 1,313,462 1,277,729 1,272,712 1,227,351 1,164,128 1,072,760 4.18%
  YoY % 4.45% 2.80% 0.39% 3.70% 5.43% 8.52% -
  Horiz. % 127.88% 122.44% 119.11% 118.64% 114.41% 108.52% 100.00%
PBT 290,996 275,858 244,252 238,813 243,115 206,827 191,107 7.25%
  YoY % 5.49% 12.94% 2.28% -1.77% 17.55% 8.23% -
  Horiz. % 152.27% 144.35% 127.81% 124.96% 127.21% 108.23% 100.00%
Tax -60,309 -55,181 -56,374 -55,286 -58,698 -48,747 -43,955 5.41%
  YoY % -9.29% 2.12% -1.97% 5.81% -20.41% -10.90% -
  Horiz. % 137.21% 125.54% 128.25% 125.78% 133.54% 110.90% 100.00%
NP 230,687 220,677 187,878 183,527 184,417 158,080 147,152 7.77%
  YoY % 4.54% 17.46% 2.37% -0.48% 16.66% 7.43% -
  Horiz. % 156.77% 149.97% 127.68% 124.72% 125.32% 107.43% 100.00%
NP to SH 230,687 220,677 187,878 183,527 184,417 158,080 147,152 7.77%
  YoY % 4.54% 17.46% 2.37% -0.48% 16.66% 7.43% -
  Horiz. % 156.77% 149.97% 127.68% 124.72% 125.32% 107.43% 100.00%
Tax Rate 20.73 % 20.00 % 23.08 % 23.15 % 24.14 % 23.57 % 23.00 % -1.72%
  YoY % 3.65% -13.34% -0.30% -4.10% 2.42% 2.48% -
  Horiz. % 90.13% 86.96% 100.35% 100.65% 104.96% 102.48% 100.00%
Total Cost 1,141,195 1,092,785 1,089,851 1,089,185 1,042,934 1,006,048 925,608 3.55%
  YoY % 4.43% 0.27% 0.06% 4.43% 3.67% 8.69% -
  Horiz. % 123.29% 118.06% 117.74% 117.67% 112.68% 108.69% 100.00%
Net Worth 862,960 844,199 963,795 998,970 935,655 837,164 703,514 3.46%
  YoY % 2.22% -12.41% -3.52% 6.77% 11.76% 19.00% -
  Horiz. % 122.66% 120.00% 137.00% 142.00% 133.00% 119.00% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 862,960 844,199 963,795 998,970 935,655 837,164 703,514 3.46%
  YoY % 2.22% -12.41% -3.52% 6.77% 11.76% 19.00% -
  Horiz. % 122.66% 120.00% 137.00% 142.00% 133.00% 119.00% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,504 -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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 16.82 % 16.80 % 14.70 % 14.42 % 15.03 % 13.58 % 13.72 % 3.45%
  YoY % 0.12% 14.29% 1.94% -4.06% 10.68% -1.02% -
  Horiz. % 122.59% 122.45% 107.14% 105.10% 109.55% 98.98% 100.00%
ROE 26.73 % 26.14 % 19.49 % 18.37 % 19.71 % 18.88 % 20.92 % 4.17%
  YoY % 2.26% 34.12% 6.10% -6.80% 4.40% -9.75% -
  Horiz. % 127.77% 124.95% 93.16% 87.81% 94.22% 90.25% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 585.02 560.11 544.87 542.73 523.39 496.43 457.46 4.18%
  YoY % 4.45% 2.80% 0.39% 3.70% 5.43% 8.52% -
  Horiz. % 127.88% 122.44% 119.11% 118.64% 114.41% 108.52% 100.00%
EPS 98.37 94.11 80.12 78.26 78.64 67.41 62.75 7.77%
  YoY % 4.53% 17.46% 2.38% -0.48% 16.66% 7.43% -
  Horiz. % 156.76% 149.98% 127.68% 124.72% 125.32% 107.43% 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 3.6000 4.1100 4.2600 3.9900 3.5700 3.0000 3.46%
  YoY % 2.22% -12.41% -3.52% 6.77% 11.76% 19.00% -
  Horiz. % 122.67% 120.00% 137.00% 142.00% 133.00% 119.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 585.02 560.11 544.87 542.73 523.39 496.43 457.47 4.18%
  YoY % 4.45% 2.80% 0.39% 3.70% 5.43% 8.52% -
  Horiz. % 127.88% 122.44% 119.11% 118.64% 114.41% 108.52% 100.00%
EPS 98.37 94.11 80.12 78.26 78.64 67.41 62.75 7.77%
  YoY % 4.53% 17.46% 2.38% -0.48% 16.66% 7.43% -
  Horiz. % 156.76% 149.98% 127.68% 124.72% 125.32% 107.43% 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 3.6000 4.1100 4.2600 3.9900 3.5700 3.0001 3.46%
  YoY % 2.22% -12.41% -3.52% 6.77% 11.76% 19.00% -
  Horiz. % 122.66% 120.00% 137.00% 142.00% 133.00% 119.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 79.3800 76.9000 73.7000 66.6800 60.6800 56.0000 46.8000 -
P/RPS 13.57 13.73 13.53 12.29 11.59 11.28 10.23 4.82%
  YoY % -1.17% 1.48% 10.09% 6.04% 2.75% 10.26% -
  Horiz. % 132.65% 134.21% 132.26% 120.14% 113.29% 110.26% 100.00%
P/EPS 80.69 81.72 91.99 85.20 77.16 83.07 74.58 1.32%
  YoY % -1.26% -11.16% 7.97% 10.42% -7.11% 11.38% -
  Horiz. % 108.19% 109.57% 123.34% 114.24% 103.46% 111.38% 100.00%
EY 1.24 1.22 1.09 1.17 1.30 1.20 1.34 -1.28%
  YoY % 1.64% 11.93% -6.84% -10.00% 8.33% -10.45% -
  Horiz. % 92.54% 91.04% 81.34% 87.31% 97.01% 89.55% 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 21.57 21.36 17.93 15.65 15.21 15.69 15.60 5.54%
  YoY % 0.98% 19.13% 14.57% 2.89% -3.06% 0.58% -
  Horiz. % 138.27% 136.92% 114.94% 100.32% 97.50% 100.58% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/04/17 26/04/16 20/04/15 17/04/14 30/04/13 25/04/12 20/04/11 -
Price 82.4800 75.0000 74.4800 68.7000 61.8000 55.8600 48.0000 -
P/RPS 14.10 13.39 13.67 12.66 11.81 11.25 10.49 5.05%
  YoY % 5.30% -2.05% 7.98% 7.20% 4.98% 7.24% -
  Horiz. % 134.41% 127.65% 130.31% 120.69% 112.58% 107.24% 100.00%
P/EPS 83.84 79.70 92.96 87.78 78.58 82.86 76.49 1.54%
  YoY % 5.19% -14.26% 5.90% 11.71% -5.17% 8.33% -
  Horiz. % 109.61% 104.20% 121.53% 114.76% 102.73% 108.33% 100.00%
EY 1.19 1.25 1.08 1.14 1.27 1.21 1.31 -1.59%
  YoY % -4.80% 15.74% -5.26% -10.24% 4.96% -7.63% -
  Horiz. % 90.84% 95.42% 82.44% 87.02% 96.95% 92.37% 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 22.41 20.83 18.12 16.13 15.49 15.65 16.00 5.77%
  YoY % 7.59% 14.96% 12.34% 4.13% -1.02% -2.19% -
  Horiz. % 140.06% 130.19% 113.25% 100.81% 96.81% 97.81% 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