Highlights

[NESTLE] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 14-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -14.07%    YoY -     1.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 5,810,852 5,519,045 5,561,576 5,477,460 5,718,680 5,260,490 5,305,020 6.27%
  QoQ % 5.29% -0.76% 1.54% -4.22% 8.71% -0.84% -
  Horiz. % 109.53% 104.03% 104.84% 103.25% 107.80% 99.16% 100.00%
PBT 1,251,184 875,890 927,938 1,018,468 1,179,304 814,129 864,484 27.98%
  QoQ % 42.85% -5.61% -8.89% -13.64% 44.85% -5.82% -
  Horiz. % 144.73% 101.32% 107.34% 117.81% 136.42% 94.18% 100.00%
Tax -310,320 -217,008 -214,520 -223,712 -254,440 -168,334 -181,482 43.04%
  QoQ % -43.00% -1.16% 4.11% 12.08% -51.15% 7.25% -
  Horiz. % 170.99% 119.58% 118.20% 123.27% 140.20% 92.75% 100.00%
NP 940,864 658,882 713,418 794,756 924,864 645,795 683,001 23.83%
  QoQ % 42.80% -7.64% -10.23% -14.07% 43.21% -5.45% -
  Horiz. % 137.75% 96.47% 104.45% 116.36% 135.41% 94.55% 100.00%
NP to SH 940,864 658,882 713,418 794,756 924,864 645,795 683,001 23.83%
  QoQ % 42.80% -7.64% -10.23% -14.07% 43.21% -5.45% -
  Horiz. % 137.75% 96.47% 104.45% 116.36% 135.41% 94.55% 100.00%
Tax Rate 24.80 % 24.78 % 23.12 % 21.97 % 21.58 % 20.68 % 20.99 % 11.77%
  QoQ % 0.08% 7.18% 5.23% 1.81% 4.35% -1.48% -
  Horiz. % 118.15% 118.06% 110.15% 104.67% 102.81% 98.52% 100.00%
Total Cost 4,869,988 4,860,163 4,848,157 4,682,704 4,793,816 4,614,695 4,622,018 3.55%
  QoQ % 0.20% 0.25% 3.53% -2.32% 3.88% -0.16% -
  Horiz. % 105.36% 105.15% 104.89% 101.31% 103.72% 99.84% 100.00%
Net Worth 884,064 654,254 708,189 736,330 862,960 640,185 673,014 19.96%
  QoQ % 35.13% -7.62% -3.82% -14.67% 34.80% -4.88% -
  Horiz. % 131.36% 97.21% 105.23% 109.41% 128.22% 95.12% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 656,600 437,733 328,300 - 644,875 437,733 -
  QoQ % 0.00% 50.00% 33.33% 0.00% 0.00% 47.32% -
  Horiz. % 0.00% 150.00% 100.00% 75.00% 0.00% 147.32% 100.00%
Div Payout % - % 99.65 % 61.36 % 41.31 % - % 99.86 % 64.09 % -
  QoQ % 0.00% 62.40% 48.54% 0.00% 0.00% 55.81% -
  Horiz. % 0.00% 155.48% 95.74% 64.46% 0.00% 155.81% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 884,064 654,254 708,189 736,330 862,960 640,185 673,014 19.96%
  QoQ % 35.13% -7.62% -3.82% -14.67% 34.80% -4.88% -
  Horiz. % 131.36% 97.21% 105.23% 109.41% 128.22% 95.12% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 -
  QoQ % 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 16.19 % 11.94 % 12.83 % 14.51 % 16.17 % 12.28 % 12.87 % 16.55%
  QoQ % 35.59% -6.94% -11.58% -10.27% 31.68% -4.58% -
  Horiz. % 125.80% 92.77% 99.69% 112.74% 125.64% 95.42% 100.00%
ROE 106.42 % 100.71 % 100.74 % 107.93 % 107.17 % 100.88 % 101.48 % 3.22%
  QoQ % 5.67% -0.03% -6.66% 0.71% 6.24% -0.59% -
  Horiz. % 104.87% 99.24% 99.27% 106.36% 105.61% 99.41% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2,477.98 2,353.54 2,371.67 2,335.80 2,438.67 2,243.28 2,262.27 6.27%
  QoQ % 5.29% -0.76% 1.54% -4.22% 8.71% -0.84% -
  Horiz. % 109.54% 104.03% 104.84% 103.25% 107.80% 99.16% 100.00%
EPS 401.24 280.97 304.23 338.92 394.40 275.39 291.25 23.84%
  QoQ % 42.81% -7.65% -10.24% -14.07% 43.22% -5.45% -
  Horiz. % 137.76% 96.47% 104.46% 116.37% 135.42% 94.55% 100.00%
DPS 0.00 280.00 186.67 140.00 0.00 275.00 186.67 -
  QoQ % 0.00% 50.00% 33.34% 0.00% 0.00% 47.32% -
  Horiz. % 0.00% 150.00% 100.00% 75.00% 0.00% 147.32% 100.00%
NAPS 3.7700 2.7900 3.0200 3.1400 3.6800 2.7300 2.8700 19.96%
  QoQ % 35.13% -7.62% -3.82% -14.67% 34.80% -4.88% -
  Horiz. % 131.36% 97.21% 105.23% 109.41% 128.22% 95.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2,477.98 2,353.54 2,371.67 2,335.80 2,438.67 2,243.28 2,262.27 6.27%
  QoQ % 5.29% -0.76% 1.54% -4.22% 8.71% -0.84% -
  Horiz. % 109.54% 104.03% 104.84% 103.25% 107.80% 99.16% 100.00%
EPS 401.24 280.97 304.23 338.92 394.40 275.39 291.25 23.84%
  QoQ % 42.81% -7.65% -10.24% -14.07% 43.22% -5.45% -
  Horiz. % 137.76% 96.47% 104.46% 116.37% 135.42% 94.55% 100.00%
DPS 0.00 280.00 186.67 140.00 0.00 275.00 186.67 -
  QoQ % 0.00% 50.00% 33.34% 0.00% 0.00% 47.32% -
  Horiz. % 0.00% 150.00% 100.00% 75.00% 0.00% 147.32% 100.00%
NAPS 3.7700 2.7900 3.0200 3.1400 3.6800 2.7300 2.8700 19.96%
  QoQ % 35.13% -7.62% -3.82% -14.67% 34.80% -4.88% -
  Horiz. % 131.36% 97.21% 105.23% 109.41% 128.22% 95.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 146.8000 147.4000 146.4000 147.5000 154.5000 103.2000 84.8000 -
P/RPS 5.92 6.26 6.17 6.31 6.34 4.60 3.75 35.62%
  QoQ % -5.43% 1.46% -2.22% -0.47% 37.83% 22.67% -
  Horiz. % 157.87% 166.93% 164.53% 168.27% 169.07% 122.67% 100.00%
P/EPS 36.59 52.46 48.12 43.52 39.17 37.47 29.12 16.46%
  QoQ % -30.25% 9.02% 10.57% 11.11% 4.54% 28.67% -
  Horiz. % 125.65% 180.15% 165.25% 149.45% 134.51% 128.67% 100.00%
EY 2.73 1.91 2.08 2.30 2.55 2.67 3.43 -14.13%
  QoQ % 42.93% -8.17% -9.57% -9.80% -4.49% -22.16% -
  Horiz. % 79.59% 55.69% 60.64% 67.06% 74.34% 77.84% 100.00%
DY 0.00 1.90 1.28 0.95 0.00 2.66 2.20 -
  QoQ % 0.00% 48.44% 34.74% 0.00% 0.00% 20.91% -
  Horiz. % 0.00% 86.36% 58.18% 43.18% 0.00% 120.91% 100.00%
P/NAPS 38.94 52.83 48.48 46.97 41.98 37.80 29.55 20.22%
  QoQ % -26.29% 8.97% 3.21% 11.89% 11.06% 27.92% -
  Horiz. % 131.78% 178.78% 164.06% 158.95% 142.06% 127.92% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/04/19 26/02/19 30/10/18 14/08/18 24/04/18 20/02/18 07/11/17 -
Price 145.4000 149.0000 143.5000 147.2000 147.5000 121.5000 88.0000 -
P/RPS 5.87 6.33 6.05 6.30 6.05 5.42 3.89 31.59%
  QoQ % -7.27% 4.63% -3.97% 4.13% 11.62% 39.33% -
  Horiz. % 150.90% 162.72% 155.53% 161.95% 155.53% 139.33% 100.00%
P/EPS 36.24 53.03 47.17 43.43 37.40 44.12 30.21 12.91%
  QoQ % -31.66% 12.42% 8.61% 16.12% -15.23% 46.04% -
  Horiz. % 119.96% 175.54% 156.14% 143.76% 123.80% 146.04% 100.00%
EY 2.76 1.89 2.12 2.30 2.67 2.27 3.31 -11.42%
  QoQ % 46.03% -10.85% -7.83% -13.86% 17.62% -31.42% -
  Horiz. % 83.38% 57.10% 64.05% 69.49% 80.66% 68.58% 100.00%
DY 0.00 1.88 1.30 0.95 0.00 2.26 2.12 -
  QoQ % 0.00% 44.62% 36.84% 0.00% 0.00% 6.60% -
  Horiz. % 0.00% 88.68% 61.32% 44.81% 0.00% 106.60% 100.00%
P/NAPS 38.57 53.41 47.52 46.88 40.08 44.51 30.66 16.55%
  QoQ % -27.79% 12.39% 1.37% 16.97% -9.95% 45.17% -
  Horiz. % 125.80% 174.20% 154.99% 152.90% 130.72% 145.17% 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.
 


 

324  196  525  1217 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers