[NESTLE] YoY TTM Result on 30-Sep-2015 [#3]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

22-Oct-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 5.19%

YoY- 6.64%

Quarter Report

09KLSEreporting2015.pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	5,452,906	5,228,647	5,012,566	4,747,777	4,838,482	4,749,413	4,529,472	3.13%
YoY %	4.29%	4.31%	5.58%	-1.87%	1.88%	4.86%	-	-
Horiz. %	120.39%	115.44%	110.67%	104.82%	106.82%	104.86%	100.00%	-
PBT	861,721	729,855	803,679	726,529	708,134	707,474	626,652	5.44%
YoY %	18.07%	-9.19%	10.62%	2.60%	0.09%	12.90%	-	-
Horiz. %	137.51%	116.47%	128.25%	115.94%	113.00%	112.90%	100.00%	-
Tax	-193,112	-150,663	-133,704	-137,283	-155,599	-146,749	-145,510	4.82%
YoY %	-28.17%	-12.68%	2.61%	11.77%	-6.03%	-0.85%	-	-
Horiz. %	132.71%	103.54%	91.89%	94.35%	106.93%	100.85%	100.00%	-
NP	668,609	579,192	669,975	589,246	552,535	560,725	481,142	5.63%
YoY %	15.44%	-13.55%	13.70%	6.64%	-1.46%	16.54%	-	-
Horiz. %	138.96%	120.38%	139.25%	122.47%	114.84%	116.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	668,609	579,192	669,975	589,246	552,535	461,419	481,142	5.63%
YoY %	15.44%	-13.55%	13.70%	6.64%	19.75%	-4.10%	-	-
Horiz. %	138.96%	120.38%	139.25%	122.47%	114.84%	95.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.41%	20.64%	16.64%	18.90%	21.97%	20.74%	23.22%	-
YoY %	8.58%	24.04%	-11.96%	-13.97%	5.93%	-10.68%	-	-
Horiz. %	96.51%	88.89%	71.66%	81.40%	94.62%	89.32%	100.00%	-
Total Cost	4,784,297	4,649,455	4,342,591	4,158,531	4,285,947	4,188,688	4,048,330	2.82%
YoY %	2.90%	7.07%	4.43%	-2.97%	2.32%	3.47%	-	-
Horiz. %	118.18%	114.85%	107.27%	102.72%	105.87%	103.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	708,189	673,014	745,710	809,025	719,914	841,854	787,919	-1.76%
YoY %	5.23%	-9.75%	-7.83%	12.38%	-14.48%	6.85%	-	-
Horiz. %	89.88%	85.42%	94.64%	102.68%	91.37%	106.85%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	644,875	633,150	633,150	715,225	551,075	504,175	422,087	7.31%
YoY %	1.85%	0.00%	-11.48%	29.79%	9.30%	19.45%	-	-
Horiz. %	152.78%	150.00%	150.00%	169.45%	130.56%	119.45%	100.00%	-
Div Payout %	96.45%	109.32%	94.50%	121.38%	99.74%	109.27%	87.73%	-
YoY %	-11.77%	15.68%	-22.15%	21.70%	-8.72%	24.55%	-	-
Horiz. %	109.94%	124.61%	107.72%	138.36%	113.69%	124.55%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	708,189	673,014	745,710	809,025	719,914	841,854	787,919	-1.76%
YoY %	5.23%	-9.75%	-7.83%	12.38%	-14.48%	6.85%	-	-
Horiz. %	89.88%	85.42%	94.64%	102.68%	91.37%	106.85%	100.00%	-
NOSH	234,500	234,500	234,500	234,500	234,500	234,500	234,500	0.00%
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%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	12.26%	11.08%	13.37%	12.41%	11.42%	11.81%	10.62%	-
YoY %	10.65%	-17.13%	7.74%	8.67%	-3.30%	11.21%	-	-
Horiz. %	115.44%	104.33%	125.89%	116.85%	107.53%	111.21%	100.00%	-
ROE	94.41%	86.06%	89.84%	72.83%	76.75%	54.81%	61.06%	-
YoY %	9.70%	-4.21%	23.36%	-5.11%	40.03%	-10.24%	-	-
Horiz. %	154.62%	140.94%	147.13%	119.28%	125.70%	89.76%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	2,325.33	2,229.70	2,137.55	2,024.64	2,063.32	2,025.34	1,931.54	3.13%
YoY %	4.29%	4.31%	5.58%	-1.87%	1.88%	4.86%	-	-
Horiz. %	120.39%	115.44%	110.67%	104.82%	106.82%	104.86%	100.00%	-
EPS	285.12	246.99	285.70	251.28	235.62	196.77	205.18	5.63%
YoY %	15.44%	-13.55%	13.70%	6.65%	19.74%	-4.10%	-	-
Horiz. %	138.96%	120.38%	139.24%	122.47%	114.84%	95.90%	100.00%	-
DPS	275.00	270.00	270.00	305.00	235.00	215.00	180.00	7.31%
YoY %	1.85%	0.00%	-11.48%	29.79%	9.30%	19.44%	-	-
Horiz. %	152.78%	150.00%	150.00%	169.44%	130.56%	119.44%	100.00%	-
NAPS	3.02	2.87	3.18	3.45	3.07	3.59	3.36	-1.76%
YoY %	5.23%	-9.75%	-7.83%	12.38%	-14.48%	6.85%	-	-
Horiz. %	89.88%	85.42%	94.64%	102.68%	91.37%	106.85%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 234,500
RPS	2,325.33	2,229.70	2,137.55	2,024.64	2,063.32	2,025.34	1,931.54	3.13%
YoY %	4.29%	4.31%	5.58%	-1.87%	1.88%	4.86%	-	-
Horiz. %	120.39%	115.44%	110.67%	104.82%	106.82%	104.86%	100.00%	-
EPS	285.12	246.99	285.70	251.28	235.62	196.77	205.18	5.63%
YoY %	15.44%	-13.55%	13.70%	6.65%	19.74%	-4.10%	-	-
Horiz. %	138.96%	120.38%	139.24%	122.47%	114.84%	95.90%	100.00%	-
DPS	275.00	270.00	270.00	305.00	235.00	215.00	180.00	7.31%
YoY %	1.85%	0.00%	-11.48%	29.79%	9.30%	19.44%	-	-
Horiz. %	152.78%	150.00%	150.00%	169.44%	130.56%	119.44%	100.00%	-
NAPS	3.02	2.87	3.18	3.45	3.07	3.59	3.36	-1.76%
YoY %	5.23%	-9.75%	-7.83%	12.38%	-14.48%	6.85%	-	-
Horiz. %	89.88%	85.42%	94.64%	102.68%	91.37%	106.85%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	146.40	84.80	78.86	72.10	66.40	68.00	61.50	-
P/RPS	6.30	3.80	3.69	3.56	3.22	3.36	3.18	12.06%
YoY %	65.79%	2.98%	3.65%	10.56%	-4.17%	5.66%	-	-
Horiz. %	198.11%	119.50%	116.04%	111.95%	101.26%	105.66%	100.00%	-
P/EPS	51.35	34.33	27.60	28.69	28.18	34.56	29.97	9.38%
YoY %	49.58%	24.38%	-3.80%	1.81%	-18.46%	15.32%	-	-
Horiz. %	171.34%	114.55%	92.09%	95.73%	94.03%	115.32%	100.00%	-
EY	1.95	2.91	3.62	3.49	3.55	2.89	3.34	-8.57%
YoY %	-32.99%	-19.61%	3.72%	-1.69%	22.84%	-13.47%	-	-
Horiz. %	58.38%	87.13%	108.38%	104.49%	106.29%	86.53%	100.00%	-
DY	1.88	3.18	3.42	4.23	3.54	3.16	2.93	-7.12%
YoY %	-40.88%	-7.02%	-19.15%	19.49%	12.03%	7.85%	-	-
Horiz. %	64.16%	108.53%	116.72%	144.37%	120.82%	107.85%	100.00%	-
P/NAPS	48.48	29.55	24.80	20.90	21.63	18.94	18.30	17.62%
YoY %	64.06%	19.15%	18.66%	-3.37%	14.20%	3.50%	-	-
Horiz. %	264.92%	161.48%	135.52%	114.21%	118.20%	103.50%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	30/10/18	07/11/17	25/10/16	22/10/15	27/10/14	12/11/13	01/11/12	-
Price	143.50	88.00	78.20	72.00	68.00	68.60	69.50	-
P/RPS	6.17	3.95	3.66	3.56	3.30	3.39	3.60	9.39%
YoY %	56.20%	7.92%	2.81%	7.88%	-2.65%	-5.83%	-	-
Horiz. %	171.39%	109.72%	101.67%	98.89%	91.67%	94.17%	100.00%	-
P/EPS	50.33	35.63	27.37	28.65	28.86	34.86	33.87	6.82%
YoY %	41.26%	30.18%	-4.47%	-0.73%	-17.21%	2.92%	-	-
Horiz. %	148.60%	105.20%	80.81%	84.59%	85.21%	102.92%	100.00%	-
EY	1.99	2.81	3.65	3.49	3.47	2.87	2.95	-6.34%
YoY %	-29.18%	-23.01%	4.58%	0.58%	20.91%	-2.71%	-	-
Horiz. %	67.46%	95.25%	123.73%	118.31%	117.63%	97.29%	100.00%	-
DY	1.92	3.07	3.45	4.24	3.46	3.13	2.59	-4.86%
YoY %	-37.46%	-11.01%	-18.63%	22.54%	10.54%	20.85%	-	-
Horiz. %	74.13%	118.53%	133.20%	163.71%	133.59%	120.85%	100.00%	-
P/NAPS	47.52	30.66	24.59	20.87	22.15	19.11	20.68	14.86%
YoY %	54.99%	24.68%	17.82%	-5.78%	15.91%	-7.59%	-	-
Horiz. %	229.79%	148.26%	118.91%	100.92%	107.11%	92.41%	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

2024-04-24 12:10:00

VOLUME BREAKOUT

10 Mins

BUY

2024-04-24 12:10:00

VOLUME BREAKOUT

5 Mins

BUY

2024-04-24 12:05:00

EMA 5

5 Mins

BUY

2024-04-24 12:00:00

EMA 5

10 Mins

BUY

2024-04-24 12:00:00

EMA 5

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

445

MPI

MALAYSIAN PACIFIC INDUSTRIES

382

HLIND

HONG LEONG INDUSTRIES BHD

381

PTRANS

PERAK TRANSIT BERHAD

379

DNEX

DAGANG NEXCHANGE BERHAD

269

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

GENTING

GENTING BHD

228

MAYBANK

MALAYAN BANKING BHD

226

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

213

Daily Stocks

HSI-HUS

0.145

-0.025

188,154,500

TALAMT

0.01

0.00

182,888,500

HSI-CVM

0.235

+0.035

153,830,700

INIX-OR

0.02

0.00

141,839,900

TWL

0.03

0.00

103,307,000

BPURI

0.075

0.00

84,540,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSW

0.055

-0.02

57,183,000

E&O-LR

0.055

+0.01

56,261,700

HSI-HSY

0.015

-0.025

47,282,900

More active Stocks

DIN045801028

104.75

+0.75

100

MPI

30.50

+0.52

67,800

NVIDIA-C1

4.26

+0.30

20,500

AJI

19.40

+0.24

13,200

UTDPLT

25.98

+0.22

220,700

CHINAETF-MYR

4.50

+0.20

60,300

PETDAG

21.80

+0.20

31,400

SCOMNET-WA

0.84

+0.19

517,600

HSI-CVK

0.72

+0.185

2,000

SCOMNET

1.50

+0.18

9,913,800

More gainer Stocks

ALLIANZ

21.10

-0.34

10,600

HSI-HS7

0.12

-0.275

1,910,000

KOMARK-WD

0.02

-0.19

2,000

APOLLO

6.41

-0.14

27,200

KUAISHO-C17

0.08

-0.12

58,800

HSI-HS5

0.69

-0.11

26,500

EKOVEST-C54

0.045

-0.105

24,200

NIKKEI-HC

0.715

-0.10

78,000

NESTLE

126.30

-0.10

55,300

KHIND

2.65

-0.10

100

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