Highlights

[NESTLE] YoY 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 -     91.12%    YoY -     2.37%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


 

258  179  567  1292 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 ISTONE 0.21-0.015 
 HSI-C7K 0.345+0.01 
 IFCAMSC 0.54+0.01 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

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. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
8. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
Partners & Brokers