[NESTLE] YoY TTM Result on 30-Jun-2014 [#2] | Financial Results | I3investor

[NESTLE] YoY TTM 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- -3.88%

YoY- 19.23%

Quarter Report

06KLSEreporting2014.pdf

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
TTM Result
Revenue	5,168,391	4,967,954	4,686,687	4,889,228	4,684,366	4,447,520	4,067,843	4.06%
YoY %	4.03%	6.00%	-4.14%	4.37%	5.33%	9.33%	-	-
Horiz. %	127.05%	122.13%	115.21%	120.19%	115.16%	109.33%	100.00%	-
PBT	770,022	823,657	711,124	695,629	704,129	590,762	496,537	7.57%
YoY %	-6.51%	15.82%	2.23%	-1.21%	19.19%	18.98%	-	-
Horiz. %	155.08%	165.88%	143.22%	140.10%	141.81%	118.98%	100.00%	-
Tax	-149,867	-135,233	-150,964	-156,578	-152,696	-130,598	-98,553	7.22%
YoY %	-10.82%	10.42%	3.59%	-2.54%	-16.92%	-32.52%	-	-
Horiz. %	152.07%	137.22%	153.18%	158.88%	154.94%	132.52%	100.00%	-
NP	620,155	688,424	560,160	539,051	551,433	460,164	397,984	7.66%
YoY %	-9.92%	22.90%	3.92%	-2.25%	19.83%	15.62%	-	-
Horiz. %	155.82%	172.98%	140.75%	135.45%	138.56%	115.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	620,155	688,424	560,160	539,051	452,127	460,164	397,984	7.66%
YoY %	-9.92%	22.90%	3.92%	19.23%	-1.75%	15.62%	-	-
Horiz. %	155.82%	172.98%	140.75%	135.45%	113.60%	115.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.46%	16.42%	21.23%	22.51%	21.69%	22.11%	19.85%	-
YoY %	18.51%	-22.66%	-5.69%	3.78%	-1.90%	11.39%	-	-
Horiz. %	98.04%	82.72%	106.95%	113.40%	109.27%	111.39%	100.00%	-
Total Cost	4,548,236	4,279,530	4,126,527	4,350,177	4,132,933	3,987,356	3,669,859	3.63%
YoY %	6.28%	3.71%	-5.14%	5.26%	3.65%	8.65%	-	-
Horiz. %	123.93%	116.61%	112.44%	118.54%	112.62%	108.65%	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	633,150	621,425	562,800	551,075	504,175	422,087	398,665	8.00%
YoY %	1.89%	10.42%	2.13%	9.30%	19.45%	5.88%	-	-
Horiz. %	158.82%	155.88%	141.17%	138.23%	126.47%	105.88%	100.00%	-
Div Payout %	102.10%	90.27%	100.47%	102.23%	111.51%	91.73%	100.17%	-
YoY %	13.11%	-10.15%	-1.72%	-8.32%	21.56%	-8.43%	-	-
Horiz. %	101.93%	90.12%	100.30%	102.06%	111.32%	91.57%	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	12.00%	13.86%	11.95%	11.03%	11.77%	10.35%	9.78%	-
YoY %	-13.42%	15.98%	8.34%	-6.29%	13.72%	5.83%	-	-
Horiz. %	122.70%	141.72%	122.19%	112.78%	120.35%	105.83%	100.00%	-
ROE	86.99%	95.32%	80.97%	76.37%	64.05%	69.83%	84.86%	-
YoY %	-8.74%	17.72%	6.02%	19.23%	-8.28%	-17.71%	-	-
Horiz. %	102.51%	112.33%	95.42%	90.00%	75.48%	82.29%	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	2,204.00	2,118.53	1,998.59	2,084.96	1,997.60	1,896.60	1,734.81	4.06%
YoY %	4.03%	6.00%	-4.14%	4.37%	5.33%	9.33%	-	-
Horiz. %	127.05%	122.12%	115.21%	120.18%	115.15%	109.33%	100.00%	-
EPS	264.46	293.57	238.87	229.87	192.80	196.23	169.73	7.66%
YoY %	-9.92%	22.90%	3.92%	19.23%	-1.75%	15.61%	-	-
Horiz. %	155.81%	172.96%	140.74%	135.43%	113.59%	115.61%	100.00%	-
DPS	270.00	265.00	240.00	235.00	215.00	180.00	170.00	8.00%
YoY %	1.89%	10.42%	2.13%	9.30%	19.44%	5.88%	-	-
Horiz. %	158.82%	155.88%	141.18%	138.24%	126.47%	105.88%	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	2,204.00	2,118.53	1,998.59	2,084.96	1,997.60	1,896.60	1,734.69	4.06%
YoY %	4.03%	6.00%	-4.14%	4.37%	5.33%	9.33%	-	-
Horiz. %	127.05%	122.13%	115.21%	120.19%	115.16%	109.33%	100.00%	-
EPS	264.46	293.57	238.87	229.87	192.80	196.23	169.72	7.66%
YoY %	-9.92%	22.90%	3.92%	19.23%	-1.75%	15.62%	-	-
Horiz. %	155.82%	172.97%	140.74%	135.44%	113.60%	115.62%	100.00%	-
DPS	270.00	265.00	240.00	235.00	215.00	180.00	170.01	8.00%
YoY %	1.89%	10.42%	2.13%	9.30%	19.44%	5.88%	-	-
Horiz. %	158.81%	155.87%	141.17%	138.23%	126.46%	105.88%	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	3.86	3.61	3.58	3.21	3.35	3.03	2.72	6.00%
YoY %	6.93%	0.84%	11.53%	-4.18%	10.56%	11.40%	-	-
Horiz. %	141.91%	132.72%	131.62%	118.01%	123.16%	111.40%	100.00%	-
P/EPS	32.14	26.07	29.93	29.15	34.75	29.30	27.81	2.43%
YoY %	23.28%	-12.90%	2.68%	-16.12%	18.60%	5.36%	-	-
Horiz. %	115.57%	93.74%	107.62%	104.82%	124.96%	105.36%	100.00%	-
EY	3.11	3.84	3.34	3.43	2.88	3.41	3.60	-2.40%
YoY %	-19.01%	14.97%	-2.62%	19.10%	-15.54%	-5.28%	-	-
Horiz. %	86.39%	106.67%	92.78%	95.28%	80.00%	94.72%	100.00%	-
DY	3.18	3.46	3.36	3.51	3.21	3.13	3.60	-2.04%
YoY %	-8.09%	2.98%	-4.27%	9.35%	2.56%	-13.06%	-	-
Horiz. %	88.33%	96.11%	93.33%	97.50%	89.17%	86.94%	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	3.84	3.72	3.60	3.25	3.38	3.38	2.76	5.65%
YoY %	3.23%	3.33%	10.77%	-3.85%	0.00%	22.46%	-	-
Horiz. %	139.13%	134.78%	130.43%	117.75%	122.46%	122.46%	100.00%	-
P/EPS	31.98	26.83	30.11	29.45	35.03	32.62	28.22	2.10%
YoY %	19.19%	-10.89%	2.24%	-15.93%	7.39%	15.59%	-	-
Horiz. %	113.32%	95.07%	106.70%	104.36%	124.13%	115.59%	100.00%	-
EY	3.13	3.73	3.32	3.40	2.85	3.07	3.54	-2.02%
YoY %	-16.09%	12.35%	-2.35%	19.30%	-7.17%	-13.28%	-	-
Horiz. %	88.42%	105.37%	93.79%	96.05%	80.51%	86.72%	100.00%	-
DY	3.19	3.36	3.34	3.47	3.18	2.81	3.55	-1.76%
YoY %	-5.06%	0.60%	-3.75%	9.12%	13.17%	-20.85%	-	-
Horiz. %	89.86%	94.65%	94.08%	97.75%	89.58%	79.15%	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

Post a Comment

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 16:50:00

EMA 5

10 Mins

BUY

2024-04-18 16:50:00

EMA 5

5 Mins

BUY

2024-04-18 16:30:00

EMA 5

10 Mins

SELL

2024-04-18 16:20:00

EMA 5

5 Mins

SELL

2024-04-18 16:20:00

MACD/RSI

5 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Good Articles to Share

Slower US Fed pivot weakens rate-cut bets across emerging Asia

2

Good Articles to Share

IMF lifts growth forecast for the world economy

3

save malaysia!

Titillating & keeping Malaysians on the edge: ‘Striptease’ act unfolding in Putrajaya?

4

save malaysia!

Putrajaya to push ahead with long-awaited subsidy cuts in 2024 — Rafizi

5

save malaysia!

Johor to become most economically developed state, says Anwar

6

Good Articles to Share

馬來西亞擁有豐富的原物料資源，未來幾年有望晉升高收入國家？2026年是關鍵一年？ - 窮奢極欲

7

save malaysia!

Zafrul: There are factual errors in Zahid’s affidavit about sighting ex-Agong’s arrest order for Najib

8

save malaysia!

Special Economic Zone with Singapore will transform Johor and unleash its economic potential, says Maybank IB

Hot Stocks Today >

1

OPENSYS (M) BHD

1000

2

PERAK TRANSIT BERHAD

411

3

MALAYSIAN PACIFIC INDUSTRIES

391

4

HONG LEONG INDUSTRIES BHD

379

5

YTL POWER INTERNATIONAL BHD

330

6

PUBLIC BANK BHD

256

7

RHB BANK BERHAD

231

8

GENTING BHD

230

9

MALAYAN BANKING BHD

222

10

P.I.E. INDUSTRIAL BHD

217

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....