[NESTLE] YoY Quarter Result on 30-Jun-2014 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

12-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -35.44%

YoY- -15.52%

Quarter Report

06KLSEreporting2014.pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	1,283,630	1,237,165	1,142,901	1,270,164	1,214,222	1,149,522	1,040,114	3.56%
YoY %	3.76%	8.25%	-10.02%	4.61%	5.63%	10.52%	-	-
Horiz. %	123.41%	118.95%	109.88%	122.12%	116.74%	110.52%	100.00%	-
PBT	212,542	223,897	159,556	155,057	174,180	144,008	127,774	8.84%
YoY %	-5.07%	40.33%	2.90%	-10.98%	20.95%	12.71%	-	-
Horiz. %	166.34%	175.23%	124.87%	121.35%	136.32%	112.71%	100.00%	-
Tax	-50,472	-35,100	-35,653	-36,579	-33,942	-23,513	-29,388	9.42%
YoY %	-43.79%	1.55%	2.53%	-7.77%	-44.35%	19.99%	-	-
Horiz. %	171.74%	119.44%	121.32%	124.47%	115.50%	80.01%	100.00%	-
NP	162,070	188,797	123,903	118,478	140,238	120,495	98,386	8.66%
YoY %	-14.16%	52.37%	4.58%	-15.52%	16.38%	22.47%	-	-
Horiz. %	164.73%	191.89%	125.94%	120.42%	142.54%	122.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	162,070	188,797	123,903	118,478	140,238	120,495	98,386	8.66%
YoY %	-14.16%	52.37%	4.58%	-15.52%	16.38%	22.47%	-	-
Horiz. %	164.73%	191.89%	125.94%	120.42%	142.54%	122.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.75%	15.68%	22.35%	23.59%	19.49%	16.33%	23.00%	-
YoY %	51.47%	-29.84%	-5.26%	21.04%	19.35%	-29.00%	-	-
Horiz. %	103.26%	68.17%	97.17%	102.57%	84.74%	71.00%	100.00%	-
Total Cost	1,121,560	1,048,368	1,018,998	1,151,686	1,073,984	1,029,027	941,728	2.95%
YoY %	6.98%	2.88%	-11.52%	7.23%	4.37%	9.27%	-	-
Horiz. %	119.10%	111.32%	108.21%	122.29%	114.04%	109.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	712,879	722,259	691,775	705,844	705,844	658,944	468,965	7.22%
YoY %	-1.30%	4.41%	-1.99%	0.00%	7.12%	40.51%	-	-
Horiz. %	152.01%	154.01%	147.51%	150.51%	150.51%	140.51%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	164,150	164,150	152,425	140,700	140,700	128,975	128,965	4.09%
YoY %	0.00%	7.69%	8.33%	0.00%	9.09%	0.01%	-	-
Horiz. %	127.28%	127.28%	118.19%	109.10%	109.10%	100.01%	100.00%	-
Div Payout %	101.28%	86.95%	123.02%	118.76%	100.33%	107.04%	131.08%	-
YoY %	16.48%	-29.32%	3.59%	18.37%	-6.27%	-18.34%	-	-
Horiz. %	77.27%	66.33%	93.85%	90.60%	76.54%	81.66%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	712,879	722,259	691,775	705,844	705,844	658,944	468,965	7.22%
YoY %	-1.30%	4.41%	-1.99%	0.00%	7.12%	40.51%	-	-
Horiz. %	152.01%	154.01%	147.51%	150.51%	150.51%	140.51%	100.00%	-
NOSH	234,500	234,500	234,500	234,500	234,500	234,500	234,482	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	12.63%	15.26%	10.84%	9.33%	11.55%	10.48%	9.46%	-
YoY %	-17.23%	40.77%	16.18%	-19.22%	10.21%	10.78%	-	-
Horiz. %	133.51%	161.31%	114.59%	98.63%	122.09%	110.78%	100.00%	-
ROE	22.73%	26.14%	17.91%	16.79%	19.87%	18.29%	20.98%	-
YoY %	-13.05%	45.95%	6.67%	-15.50%	8.64%	-12.82%	-	-
Horiz. %	108.34%	124.59%	85.37%	80.03%	94.71%	87.18%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	547.39	527.58	487.38	541.65	517.79	490.20	443.58	3.56%
YoY %	3.75%	8.25%	-10.02%	4.61%	5.63%	10.51%	-	-
Horiz. %	123.40%	118.94%	109.87%	122.11%	116.73%	110.51%	100.00%	-
EPS	69.11	80.51	52.84	50.52	59.80	51.38	41.96	8.66%
YoY %	-14.16%	52.37%	4.59%	-15.52%	16.39%	22.45%	-	-
Horiz. %	164.70%	191.87%	125.93%	120.40%	142.52%	122.45%	100.00%	-
DPS	70.00	70.00	65.00	60.00	60.00	55.00	55.00	4.09%
YoY %	0.00%	7.69%	8.33%	0.00%	9.09%	0.00%	-	-
Horiz. %	127.27%	127.27%	118.18%	109.09%	109.09%	100.00%	100.00%	-
NAPS	3.04	3.08	2.95	3.01	3.01	2.81	2.00	7.22%
YoY %	-1.30%	4.41%	-1.99%	0.00%	7.12%	40.50%	-	-
Horiz. %	152.00%	154.00%	147.50%	150.50%	150.50%	140.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 234,500
RPS	547.39	527.58	487.38	541.65	517.79	490.20	443.55	3.56%
YoY %	3.75%	8.25%	-10.02%	4.61%	5.63%	10.52%	-	-
Horiz. %	123.41%	118.94%	109.88%	122.12%	116.74%	110.52%	100.00%	-
EPS	69.11	80.51	52.84	50.52	59.80	51.38	41.96	8.66%
YoY %	-14.16%	52.37%	4.59%	-15.52%	16.39%	22.45%	-	-
Horiz. %	164.70%	191.87%	125.93%	120.40%	142.52%	122.45%	100.00%	-
DPS	70.00	70.00	65.00	60.00	60.00	55.00	55.00	4.09%
YoY %	0.00%	7.69%	8.33%	0.00%	9.09%	0.00%	-	-
Horiz. %	127.27%	127.27%	118.18%	109.09%	109.09%	100.00%	100.00%	-
NAPS	3.04	3.08	2.95	3.01	3.01	2.81	1.9999	7.22%
YoY %	-1.30%	4.41%	-1.99%	0.00%	7.12%	40.51%	-	-
Horiz. %	152.01%	154.01%	147.51%	150.51%	150.51%	140.51%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	85.00	76.52	71.50	67.00	67.00	57.50	47.20	-
P/RPS	15.53	14.50	14.67	12.37	12.94	11.73	10.64	6.49%
YoY %	7.10%	-1.16%	18.59%	-4.40%	10.32%	10.24%	-	-
Horiz. %	145.96%	136.28%	137.88%	116.26%	121.62%	110.24%	100.00%	-
P/EPS	122.99	95.04	135.32	132.61	112.03	111.90	112.49	1.49%
YoY %	29.41%	-29.77%	2.04%	18.37%	0.12%	-0.52%	-	-
Horiz. %	109.33%	84.49%	120.30%	117.89%	99.59%	99.48%	100.00%	-
EY	0.81	1.05	0.74	0.75	0.89	0.89	0.89	-1.55%
YoY %	-22.86%	41.89%	-1.33%	-15.73%	0.00%	0.00%	-	-
Horiz. %	91.01%	117.98%	83.15%	84.27%	100.00%	100.00%	100.00%	-
DY	0.82	0.91	0.91	0.90	0.90	0.96	1.17	-5.74%
YoY %	-9.89%	0.00%	1.11%	0.00%	-6.25%	-17.95%	-	-
Horiz. %	70.09%	77.78%	77.78%	76.92%	76.92%	82.05%	100.00%	-
P/NAPS	27.96	24.84	24.24	22.26	22.26	20.46	23.60	2.86%
YoY %	12.56%	2.48%	8.89%	0.00%	8.80%	-13.31%	-	-
Horiz. %	118.47%	105.25%	102.71%	94.32%	94.32%	86.69%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	21/08/17	22/08/16	12/08/15	12/08/14	22/08/13	30/08/12	18/08/11	-
Price	84.58	78.76	71.92	67.70	67.54	64.02	47.90	-
P/RPS	15.45	14.93	14.76	12.50	13.04	13.06	10.80	6.14%
YoY %	3.48%	1.15%	18.08%	-4.14%	-0.15%	20.93%	-	-
Horiz. %	143.06%	138.24%	136.67%	115.74%	120.74%	120.93%	100.00%	-
P/EPS	122.38	97.83	136.12	134.00	112.94	124.59	114.16	1.16%
YoY %	25.09%	-28.13%	1.58%	18.65%	-9.35%	9.14%	-	-
Horiz. %	107.20%	85.70%	119.24%	117.38%	98.93%	109.14%	100.00%	-
EY	0.82	1.02	0.73	0.75	0.89	0.80	0.88	-1.16%
YoY %	-19.61%	39.73%	-2.67%	-15.73%	11.25%	-9.09%	-	-
Horiz. %	93.18%	115.91%	82.95%	85.23%	101.14%	90.91%	100.00%	-
DY	0.83	0.89	0.90	0.89	0.89	0.86	1.15	-5.28%
YoY %	-6.74%	-1.11%	1.12%	0.00%	3.49%	-25.22%	-	-
Horiz. %	72.17%	77.39%	78.26%	77.39%	77.39%	74.78%	100.00%	-
P/NAPS	27.82	25.57	24.38	22.49	22.44	22.78	23.95	2.52%
YoY %	8.80%	4.88%	8.40%	0.22%	-1.49%	-4.89%	-	-
Horiz. %	116.16%	106.76%	101.80%	93.90%	93.70%	95.11%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-23 16:55:00

ADX

5 Mins

BUY

2024-04-23 16:30:00

EMA 5

5 Mins

SELL

2024-04-23 16:05:00

EMA 5

5 Mins

BUY

2024-04-23 16:00:00

EMA 5

5 Mins

SELL

2024-04-23 11:55:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

498

MPI

MALAYSIAN PACIFIC INDUSTRIES

442

HLIND

HONG LEONG INDUSTRIES BHD

435

PTRANS

PERAK TRANSIT BERHAD

433

YTLPOWR

YTL POWER INTERNATIONAL BHD

298

DNEX

DAGANG NEXCHANGE BERHAD

287

GENTING

GENTING BHD

257

MAYBANK

MALAYAN BANKING BHD

250

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

228

Daily Stocks

HSI-HSY

0.04

-0.07

161,799,500

INIX-OR

0.02

0.00

141,839,900

TOPMIX

0.42

+0.11

124,866,200

INGENIEU

0.135

-0.005

110,655,000

HSI-CVM

0.20

+0.045

105,405,900

SAPNRG

0.045

0.00

94,250,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUE

0.09

-0.03

72,535,900

HSI-CVH

0.32

+0.075

57,438,600

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

NESTLE

126.40

+1.70

187,200

DLADY

33.50

+0.40

14,000

ALLIANZ

21.44

+0.34

25,700

PIE

5.90

+0.25

5,302,000

AJI

19.16

+0.22

26,300

LPI

12.12

+0.20

78,400

SHANG

2.43

+0.17

3,845,100

GREATEC

4.57

+0.14

2,111,900

UWC

3.06

+0.14

1,375,700

HSI-CVL

0.37

+0.14

1,011,100

More gainer Stocks

MPI

29.98

-0.36

78,900

HSI-HS4

0.48

-0.24

36,000

NVIDIA-C1

3.96

-0.24

4,900

MSC

2.82

-0.19

3,101,700

ORIENT

6.97

-0.18

1,220,900

BAT

8.21

-0.17

495,700

PENTA

4.14

-0.16

4,065,700

HSI-HUN

0.34

-0.155

1,637,000

VITROX

7.57

-0.15

482,000

KLK

22.76

-0.14

1,218,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More