Highlights

[NESTLE] YoY TTM 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 -     0.79%    YoY -     -1.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 5,318,278 5,121,926 4,873,690 4,813,950 4,833,286 4,619,666 4,338,112 3.45%
  YoY % 3.83% 5.09% 1.24% -0.40% 4.62% 6.49% -
  Horiz. % 122.59% 118.07% 112.35% 110.97% 111.41% 106.49% 100.00%
PBT 818,214 781,633 759,316 706,625 714,752 673,957 574,528 6.07%
  YoY % 4.68% 2.94% 7.46% -1.14% 6.05% 17.31% -
  Horiz. % 142.41% 136.05% 132.16% 122.99% 124.41% 117.31% 100.00%
Tax -171,635 -134,495 -135,786 -151,890 -153,941 -142,267 -136,473 3.89%
  YoY % -27.61% 0.95% 10.60% 1.33% -8.21% -4.25% -
  Horiz. % 125.76% 98.55% 99.50% 111.30% 112.80% 104.25% 100.00%
NP 646,579 647,138 623,530 554,735 560,811 531,690 438,055 6.70%
  YoY % -0.09% 3.79% 12.40% -1.08% 5.48% 21.38% -
  Horiz. % 147.60% 147.73% 142.34% 126.64% 128.02% 121.38% 100.00%
NP to SH 646,579 647,138 623,530 554,735 560,811 432,384 438,055 6.70%
  YoY % -0.09% 3.79% 12.40% -1.08% 29.70% -1.29% -
  Horiz. % 147.60% 147.73% 142.34% 126.64% 128.02% 98.71% 100.00%
Tax Rate 20.98 % 17.21 % 17.88 % 21.50 % 21.54 % 21.11 % 23.75 % -2.04%
  YoY % 21.91% -3.75% -16.84% -0.19% 2.04% -11.12% -
  Horiz. % 88.34% 72.46% 75.28% 90.53% 90.69% 88.88% 100.00%
Total Cost 4,671,699 4,474,788 4,250,160 4,259,215 4,272,475 4,087,976 3,900,057 3.05%
  YoY % 4.40% 5.29% -0.21% -0.31% 4.51% 4.82% -
  Horiz. % 119.79% 114.74% 108.98% 109.21% 109.55% 104.82% 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 644,875 633,114 609,700 551,075 551,075 492,450 422,077 7.32%
  YoY % 1.86% 3.84% 10.64% 0.00% 11.90% 16.67% -
  Horiz. % 152.79% 150.00% 144.45% 130.56% 130.56% 116.67% 100.00%
Div Payout % 99.74 % 97.83 % 97.78 % 99.34 % 98.26 % 113.89 % 96.35 % 0.58%
  YoY % 1.95% 0.05% -1.57% 1.10% -13.72% 18.20% -
  Horiz. % 103.52% 101.54% 101.48% 103.10% 101.98% 118.20% 100.00%
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 12.16 % 12.63 % 12.79 % 11.52 % 11.60 % 11.51 % 10.10 % 3.14%
  YoY % -3.72% -1.25% 11.02% -0.69% 0.78% 13.96% -
  Horiz. % 120.40% 125.05% 126.63% 114.06% 114.85% 113.96% 100.00%
ROE 74.93 % 74.99 % 73.86 % 57.56 % 56.14 % 46.21 % 52.33 % 6.16%
  YoY % -0.08% 1.53% 28.32% 2.53% 21.49% -11.70% -
  Horiz. % 143.19% 143.30% 141.14% 109.99% 107.28% 88.30% 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 2,267.92 2,184.19 2,078.33 2,052.86 2,061.10 1,970.01 1,849.94 3.45%
  YoY % 3.83% 5.09% 1.24% -0.40% 4.62% 6.49% -
  Horiz. % 122.59% 118.07% 112.35% 110.97% 111.41% 106.49% 100.00%
EPS 275.73 275.97 265.90 236.56 239.15 184.39 186.80 6.70%
  YoY % -0.09% 3.79% 12.40% -1.08% 29.70% -1.29% -
  Horiz. % 147.61% 147.74% 142.34% 126.64% 128.02% 98.71% 100.00%
DPS 275.00 270.00 260.00 235.00 235.00 210.00 180.00 7.32%
  YoY % 1.85% 3.85% 10.64% 0.00% 11.90% 16.67% -
  Horiz. % 152.78% 150.00% 144.44% 130.56% 130.56% 116.67% 100.00%
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 2,267.92 2,184.19 2,078.33 2,052.86 2,061.10 1,970.01 1,849.94 3.45%
  YoY % 3.83% 5.09% 1.24% -0.40% 4.62% 6.49% -
  Horiz. % 122.59% 118.07% 112.35% 110.97% 111.41% 106.49% 100.00%
EPS 275.73 275.97 265.90 236.56 239.15 184.39 186.80 6.70%
  YoY % -0.09% 3.79% 12.40% -1.08% 29.70% -1.29% -
  Horiz. % 147.61% 147.74% 142.34% 126.64% 128.02% 98.71% 100.00%
DPS 275.00 270.00 260.00 235.00 235.00 210.00 180.00 7.32%
  YoY % 1.85% 3.85% 10.64% 0.00% 11.90% 16.67% -
  Horiz. % 152.78% 150.00% 144.44% 130.56% 130.56% 116.67% 100.00%
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 6.81 3.63 3.70 3.59 3.24 3.08 3.03 14.44%
  YoY % 87.60% -1.89% 3.06% 10.80% 5.19% 1.65% -
  Horiz. % 224.75% 119.80% 122.11% 118.48% 106.93% 101.65% 100.00%
P/EPS 56.03 28.76 28.92 31.15 27.88 32.91 29.98 10.98%
  YoY % 94.82% -0.55% -7.16% 11.73% -15.28% 9.77% -
  Horiz. % 186.89% 95.93% 96.46% 103.90% 93.00% 109.77% 100.00%
EY 1.78 3.48 3.46 3.21 3.59 3.04 3.34 -9.95%
  YoY % -48.85% 0.58% 7.79% -10.58% 18.09% -8.98% -
  Horiz. % 53.29% 104.19% 103.59% 96.11% 107.49% 91.02% 100.00%
DY 1.78 3.40 3.38 3.19 3.52 3.46 3.21 -9.36%
  YoY % -47.65% 0.59% 5.96% -9.37% 1.73% 7.79% -
  Horiz. % 55.45% 105.92% 105.30% 99.38% 109.66% 107.79% 100.00%
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 6.50 3.78 3.61 3.63 3.33 3.14 3.02 13.62%
  YoY % 71.96% 4.71% -0.55% 9.01% 6.05% 3.97% -
  Horiz. % 215.23% 125.17% 119.54% 120.20% 110.26% 103.97% 100.00%
P/EPS 53.50 29.89 28.21 31.48 28.73 33.52 29.90 10.18%
  YoY % 78.99% 5.96% -10.39% 9.57% -14.29% 12.11% -
  Horiz. % 178.93% 99.97% 94.35% 105.28% 96.09% 112.11% 100.00%
EY 1.87 3.35 3.55 3.18 3.48 2.98 3.34 -9.21%
  YoY % -44.18% -5.63% 11.64% -8.62% 16.78% -10.78% -
  Horiz. % 55.99% 100.30% 106.29% 95.21% 104.19% 89.22% 100.00%
DY 1.86 3.27 3.47 3.16 3.42 3.40 3.22 -8.74%
  YoY % -43.12% -5.76% 9.81% -7.60% 0.59% 5.59% -
  Horiz. % 57.76% 101.55% 107.76% 98.14% 106.21% 105.59% 100.00%
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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers