Highlights

[NESTLE] YoY TTM Result on 2015-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 12-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     0.98%    YoY -     3.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 5,343,707 5,168,391 4,967,954 4,686,687 4,889,228 4,684,366 4,447,520 3.11%
  YoY % 3.39% 4.03% 6.00% -4.14% 4.37% 5.33% -
  Horiz. % 120.15% 116.21% 111.70% 105.38% 109.93% 105.33% 100.00%
PBT 820,080 770,022 823,657 711,124 695,629 704,129 590,762 5.62%
  YoY % 6.50% -6.51% 15.82% 2.23% -1.21% 19.19% -
  Horiz. % 138.82% 130.34% 139.42% 120.37% 117.75% 119.19% 100.00%
Tax -169,409 -149,867 -135,233 -150,964 -156,578 -152,696 -130,598 4.43%
  YoY % -13.04% -10.82% 10.42% 3.59% -2.54% -16.92% -
  Horiz. % 129.72% 114.75% 103.55% 115.59% 119.89% 116.92% 100.00%
NP 650,671 620,155 688,424 560,160 539,051 551,433 460,164 5.94%
  YoY % 4.92% -9.92% 22.90% 3.92% -2.25% 19.83% -
  Horiz. % 141.40% 134.77% 149.60% 121.73% 117.14% 119.83% 100.00%
NP to SH 650,671 620,155 688,424 560,160 539,051 452,127 460,164 5.94%
  YoY % 4.92% -9.92% 22.90% 3.92% 19.23% -1.75% -
  Horiz. % 141.40% 134.77% 149.60% 121.73% 117.14% 98.25% 100.00%
Tax Rate 20.66 % 19.46 % 16.42 % 21.23 % 22.51 % 21.69 % 22.11 % -1.12%
  YoY % 6.17% 18.51% -22.66% -5.69% 3.78% -1.90% -
  Horiz. % 93.44% 88.01% 74.27% 96.02% 101.81% 98.10% 100.00%
Total Cost 4,693,036 4,548,236 4,279,530 4,126,527 4,350,177 4,132,933 3,987,356 2.75%
  YoY % 3.18% 6.28% 3.71% -5.14% 5.26% 3.65% -
  Horiz. % 117.70% 114.07% 107.33% 103.49% 109.10% 103.65% 100.00%
Net Worth 736,330 712,879 722,259 691,775 705,844 705,844 658,944 1.87%
  YoY % 3.29% -1.30% 4.41% -1.99% 0.00% 7.12% -
  Horiz. % 111.74% 108.19% 109.61% 104.98% 107.12% 107.12% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 644,875 633,150 621,425 562,800 551,075 504,175 422,087 7.32%
  YoY % 1.85% 1.89% 10.42% 2.13% 9.30% 19.45% -
  Horiz. % 152.78% 150.00% 147.23% 133.34% 130.56% 119.45% 100.00%
Div Payout % 99.11 % 102.10 % 90.27 % 100.47 % 102.23 % 111.51 % 91.73 % 1.30%
  YoY % -2.93% 13.11% -10.15% -1.72% -8.32% 21.56% -
  Horiz. % 108.05% 111.30% 98.41% 109.53% 111.45% 121.56% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 736,330 712,879 722,259 691,775 705,844 705,844 658,944 1.87%
  YoY % 3.29% -1.30% 4.41% -1.99% 0.00% 7.12% -
  Horiz. % 111.74% 108.19% 109.61% 104.98% 107.12% 107.12% 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.18 % 12.00 % 13.86 % 11.95 % 11.03 % 11.77 % 10.35 % 2.75%
  YoY % 1.50% -13.42% 15.98% 8.34% -6.29% 13.72% -
  Horiz. % 117.68% 115.94% 133.91% 115.46% 106.57% 113.72% 100.00%
ROE 88.37 % 86.99 % 95.32 % 80.97 % 76.37 % 64.05 % 69.83 % 4.00%
  YoY % 1.59% -8.74% 17.72% 6.02% 19.23% -8.28% -
  Horiz. % 126.55% 124.57% 136.50% 115.95% 109.37% 91.72% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2,278.77 2,204.00 2,118.53 1,998.59 2,084.96 1,997.60 1,896.60 3.11%
  YoY % 3.39% 4.03% 6.00% -4.14% 4.37% 5.33% -
  Horiz. % 120.15% 116.21% 111.70% 105.38% 109.93% 105.33% 100.00%
EPS 277.47 264.46 293.57 238.87 229.87 192.80 196.23 5.94%
  YoY % 4.92% -9.92% 22.90% 3.92% 19.23% -1.75% -
  Horiz. % 141.40% 134.77% 149.61% 121.73% 117.14% 98.25% 100.00%
DPS 275.00 270.00 265.00 240.00 235.00 215.00 180.00 7.32%
  YoY % 1.85% 1.89% 10.42% 2.13% 9.30% 19.44% -
  Horiz. % 152.78% 150.00% 147.22% 133.33% 130.56% 119.44% 100.00%
NAPS 3.1400 3.0400 3.0800 2.9500 3.0100 3.0100 2.8100 1.87%
  YoY % 3.29% -1.30% 4.41% -1.99% 0.00% 7.12% -
  Horiz. % 111.74% 108.19% 109.61% 104.98% 107.12% 107.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2,278.77 2,204.00 2,118.53 1,998.59 2,084.96 1,997.60 1,896.60 3.11%
  YoY % 3.39% 4.03% 6.00% -4.14% 4.37% 5.33% -
  Horiz. % 120.15% 116.21% 111.70% 105.38% 109.93% 105.33% 100.00%
EPS 277.47 264.46 293.57 238.87 229.87 192.80 196.23 5.94%
  YoY % 4.92% -9.92% 22.90% 3.92% 19.23% -1.75% -
  Horiz. % 141.40% 134.77% 149.61% 121.73% 117.14% 98.25% 100.00%
DPS 275.00 270.00 265.00 240.00 235.00 215.00 180.00 7.32%
  YoY % 1.85% 1.89% 10.42% 2.13% 9.30% 19.44% -
  Horiz. % 152.78% 150.00% 147.22% 133.33% 130.56% 119.44% 100.00%
NAPS 3.1400 3.0400 3.0800 2.9500 3.0100 3.0100 2.8100 1.87%
  YoY % 3.29% -1.30% 4.41% -1.99% 0.00% 7.12% -
  Horiz. % 111.74% 108.19% 109.61% 104.98% 107.12% 107.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 147.5000 85.0000 76.5200 71.5000 67.0000 67.0000 57.5000 -
P/RPS 6.47 3.86 3.61 3.58 3.21 3.35 3.03 13.47%
  YoY % 67.62% 6.93% 0.84% 11.53% -4.18% 10.56% -
  Horiz. % 213.53% 127.39% 119.14% 118.15% 105.94% 110.56% 100.00%
P/EPS 53.16 32.14 26.07 29.93 29.15 34.75 29.30 10.43%
  YoY % 65.40% 23.28% -12.90% 2.68% -16.12% 18.60% -
  Horiz. % 181.43% 109.69% 88.98% 102.15% 99.49% 118.60% 100.00%
EY 1.88 3.11 3.84 3.34 3.43 2.88 3.41 -9.44%
  YoY % -39.55% -19.01% 14.97% -2.62% 19.10% -15.54% -
  Horiz. % 55.13% 91.20% 112.61% 97.95% 100.59% 84.46% 100.00%
DY 1.86 3.18 3.46 3.36 3.51 3.21 3.13 -8.31%
  YoY % -41.51% -8.09% 2.98% -4.27% 9.35% 2.56% -
  Horiz. % 59.42% 101.60% 110.54% 107.35% 112.14% 102.56% 100.00%
P/NAPS 46.97 27.96 24.84 24.24 22.26 22.26 20.46 14.85%
  YoY % 67.99% 12.56% 2.48% 8.89% 0.00% 8.80% -
  Horiz. % 229.57% 136.66% 121.41% 118.48% 108.80% 108.80% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 14/08/18 21/08/17 22/08/16 12/08/15 12/08/14 22/08/13 30/08/12 -
Price 147.2000 84.5800 78.7600 71.9200 67.7000 67.5400 64.0200 -
P/RPS 6.46 3.84 3.72 3.60 3.25 3.38 3.38 11.39%
  YoY % 68.23% 3.23% 3.33% 10.77% -3.85% 0.00% -
  Horiz. % 191.12% 113.61% 110.06% 106.51% 96.15% 100.00% 100.00%
P/EPS 53.05 31.98 26.83 30.11 29.45 35.03 32.62 8.44%
  YoY % 65.88% 19.19% -10.89% 2.24% -15.93% 7.39% -
  Horiz. % 162.63% 98.04% 82.25% 92.31% 90.28% 107.39% 100.00%
EY 1.88 3.13 3.73 3.32 3.40 2.85 3.07 -7.84%
  YoY % -39.94% -16.09% 12.35% -2.35% 19.30% -7.17% -
  Horiz. % 61.24% 101.95% 121.50% 108.14% 110.75% 92.83% 100.00%
DY 1.87 3.19 3.36 3.34 3.47 3.18 2.81 -6.56%
  YoY % -41.38% -5.06% 0.60% -3.75% 9.12% 13.17% -
  Horiz. % 66.55% 113.52% 119.57% 118.86% 123.49% 113.17% 100.00%
P/NAPS 46.88 27.82 25.57 24.38 22.49 22.44 22.78 12.78%
  YoY % 68.51% 8.80% 4.88% 8.40% 0.22% -1.49% -
  Horiz. % 205.79% 122.12% 112.25% 107.02% 98.73% 98.51% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers