[NESTLE] QoQ TTM Result on 31-Dec-2015 [#4]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

25-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- 0.25%

YoY- 7.33%

Quarter Report

12KLSEreporting2015.pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	5,012,566	4,967,954	4,873,690	4,837,957	4,747,777	4,686,687	4,813,950	2.72%
YoY %	0.90%	1.93%	0.74%	1.90%	1.30%	-2.64%	-	-
Horiz. %	104.13%	103.20%	101.24%	100.50%	98.63%	97.36%	100.00%	-
PBT	803,679	823,657	759,316	727,710	726,529	711,124	706,625	8.93%
YoY %	-2.43%	8.47%	4.34%	0.16%	2.17%	0.64%	-	-
Horiz. %	113.73%	116.56%	107.46%	102.98%	102.82%	100.64%	100.00%	-
Tax	-133,704	-135,233	-135,786	-136,979	-137,283	-150,964	-151,890	-8.12%
YoY %	1.13%	0.41%	0.87%	0.22%	9.06%	0.61%	-	-
Horiz. %	88.03%	89.03%	89.40%	90.18%	90.38%	99.39%	100.00%	-
NP	669,975	688,424	623,530	590,731	589,246	560,160	554,735	13.37%
YoY %	-2.68%	10.41%	5.55%	0.25%	5.19%	0.98%	-	-
Horiz. %	120.77%	124.10%	112.40%	106.49%	106.22%	100.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	669,975	688,424	623,530	590,731	589,246	560,160	554,735	13.37%
YoY %	-2.68%	10.41%	5.55%	0.25%	5.19%	0.98%	-	-
Horiz. %	120.77%	124.10%	112.40%	106.49%	106.22%	100.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.64%	16.42%	17.88%	18.82%	18.90%	21.23%	21.50%	-
YoY %	1.34%	-8.17%	-4.99%	-0.42%	-10.98%	-1.26%	-	-
Horiz. %	77.40%	76.37%	83.16%	87.53%	87.91%	98.74%	100.00%	-
Total Cost	4,342,591	4,279,530	4,250,160	4,247,226	4,158,531	4,126,527	4,259,215	1.29%
YoY %	1.47%	0.69%	0.07%	2.13%	0.78%	-3.12%	-	-
Horiz. %	101.96%	100.48%	99.79%	99.72%	97.64%	96.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	745,710	722,259	844,199	708,189	809,025	691,775	963,795	-15.68%
YoY %	3.25%	-14.44%	19.21%	-12.46%	16.95%	-28.22%	-	-
Horiz. %	77.37%	74.94%	87.59%	73.48%	83.94%	71.78%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	633,150	621,425	609,700	609,700	715,225	562,800	551,075	9.66%
YoY %	1.89%	1.92%	0.00%	-14.75%	27.08%	2.13%	-	-
Horiz. %	114.89%	112.77%	110.64%	110.64%	129.79%	102.13%	100.00%	-
Div Payout %	94.50%	90.27%	97.78%	103.21%	121.38%	100.47%	99.34%	-
YoY %	4.69%	-7.68%	-5.26%	-14.97%	20.81%	1.14%	-	-
Horiz. %	95.13%	90.87%	98.43%	103.90%	122.19%	101.14%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	745,710	722,259	844,199	708,189	809,025	691,775	963,795	-15.68%
YoY %	3.25%	-14.44%	19.21%	-12.46%	16.95%	-28.22%	-	-
Horiz. %	77.37%	74.94%	87.59%	73.48%	83.94%	71.78%	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%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	13.37%	13.86%	12.79%	12.21%	12.41%	11.95%	11.52%	-
YoY %	-3.54%	8.37%	4.75%	-1.61%	3.85%	3.73%	-	-
Horiz. %	116.06%	120.31%	111.02%	105.99%	107.73%	103.73%	100.00%	-
ROE	89.84%	95.32%	73.86%	83.41%	72.83%	80.97%	57.56%	-
YoY %	-5.75%	29.05%	-11.45%	14.53%	-10.05%	40.67%	-	-
Horiz. %	156.08%	165.60%	128.32%	144.91%	126.53%	140.67%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	2,137.55	2,118.53	2,078.33	2,063.09	2,024.64	1,998.59	2,052.86	2.72%
YoY %	0.90%	1.93%	0.74%	1.90%	1.30%	-2.64%	-	-
Horiz. %	104.13%	103.20%	101.24%	100.50%	98.63%	97.36%	100.00%	-
EPS	285.70	293.57	265.90	251.91	251.28	238.87	236.56	13.36%
YoY %	-2.68%	10.41%	5.55%	0.25%	5.20%	0.98%	-	-
Horiz. %	120.77%	124.10%	112.40%	106.49%	106.22%	100.98%	100.00%	-
DPS	270.00	265.00	260.00	260.00	305.00	240.00	235.00	9.66%
YoY %	1.89%	1.92%	0.00%	-14.75%	27.08%	2.13%	-	-
Horiz. %	114.89%	112.77%	110.64%	110.64%	129.79%	102.13%	100.00%	-
NAPS	3.18	3.08	3.60	3.02	3.45	2.95	4.11	-15.68%
YoY %	3.25%	-14.44%	19.21%	-12.46%	16.95%	-28.22%	-	-
Horiz. %	77.37%	74.94%	87.59%	73.48%	83.94%	71.78%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 234,500
RPS	2,137.55	2,118.53	2,078.33	2,063.09	2,024.64	1,998.59	2,052.86	2.72%
YoY %	0.90%	1.93%	0.74%	1.90%	1.30%	-2.64%	-	-
Horiz. %	104.13%	103.20%	101.24%	100.50%	98.63%	97.36%	100.00%	-
EPS	285.70	293.57	265.90	251.91	251.28	238.87	236.56	13.36%
YoY %	-2.68%	10.41%	5.55%	0.25%	5.20%	0.98%	-	-
Horiz. %	120.77%	124.10%	112.40%	106.49%	106.22%	100.98%	100.00%	-
DPS	270.00	265.00	260.00	260.00	305.00	240.00	235.00	9.66%
YoY %	1.89%	1.92%	0.00%	-14.75%	27.08%	2.13%	-	-
Horiz. %	114.89%	112.77%	110.64%	110.64%	129.79%	102.13%	100.00%	-
NAPS	3.18	3.08	3.60	3.02	3.45	2.95	4.11	-15.68%
YoY %	3.25%	-14.44%	19.21%	-12.46%	16.95%	-28.22%	-	-
Horiz. %	77.37%	74.94%	87.59%	73.48%	83.94%	71.78%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	78.86	76.52	76.90	73.40	72.10	71.50	73.70	-
P/RPS	3.69	3.61	3.70	3.56	3.56	3.58	3.59	1.84%
YoY %	2.22%	-2.43%	3.93%	0.00%	-0.56%	-0.28%	-	-
Horiz. %	102.79%	100.56%	103.06%	99.16%	99.16%	99.72%	100.00%	-
P/EPS	27.60	26.07	28.92	29.14	28.69	29.93	31.15	-7.72%
YoY %	5.87%	-9.85%	-0.75%	1.57%	-4.14%	-3.92%	-	-
Horiz. %	88.60%	83.69%	92.84%	93.55%	92.10%	96.08%	100.00%	-
EY	3.62	3.84	3.46	3.43	3.49	3.34	3.21	8.31%
YoY %	-5.73%	10.98%	0.87%	-1.72%	4.49%	4.05%	-	-
Horiz. %	112.77%	119.63%	107.79%	106.85%	108.72%	104.05%	100.00%	-
DY	3.42	3.46	3.38	3.54	4.23	3.36	3.19	4.73%
YoY %	-1.16%	2.37%	-4.52%	-16.31%	25.89%	5.33%	-	-
Horiz. %	107.21%	108.46%	105.96%	110.97%	132.60%	105.33%	100.00%	-
P/NAPS	24.80	24.84	21.36	24.30	20.90	24.24	17.93	24.06%
YoY %	-0.16%	16.29%	-12.10%	16.27%	-13.78%	35.19%	-	-
Horiz. %	138.32%	138.54%	119.13%	135.53%	116.56%	135.19%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	25/10/16	22/08/16	26/04/16	25/02/16	22/10/15	12/08/15	20/04/15	-
Price	78.20	78.76	75.00	74.56	72.00	71.92	74.48	-
P/RPS	3.66	3.72	3.61	3.61	3.56	3.60	3.63	0.54%
YoY %	-1.61%	3.05%	0.00%	1.40%	-1.11%	-0.83%	-	-
Horiz. %	100.83%	102.48%	99.45%	99.45%	98.07%	99.17%	100.00%	-
P/EPS	27.37	26.83	28.21	29.60	28.65	30.11	31.48	-8.88%
YoY %	2.01%	-4.89%	-4.70%	3.32%	-4.85%	-4.35%	-	-
Horiz. %	86.94%	85.23%	89.61%	94.03%	91.01%	95.65%	100.00%	-
EY	3.65	3.73	3.55	3.38	3.49	3.32	3.18	9.59%
YoY %	-2.14%	5.07%	5.03%	-3.15%	5.12%	4.40%	-	-
Horiz. %	114.78%	117.30%	111.64%	106.29%	109.75%	104.40%	100.00%	-
DY	3.45	3.36	3.47	3.49	4.24	3.34	3.16	6.01%
YoY %	2.68%	-3.17%	-0.57%	-17.69%	26.95%	5.70%	-	-
Horiz. %	109.18%	106.33%	109.81%	110.44%	134.18%	105.70%	100.00%	-
P/NAPS	24.59	25.57	20.83	24.69	20.87	24.38	18.12	22.50%
YoY %	-3.83%	22.76%	-15.63%	18.30%	-14.40%	34.55%	-	-
Horiz. %	135.71%	141.11%	114.96%	136.26%	115.18%	134.55%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos