Highlights

[NESTLE] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 30-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -10.23%    YoY -     4.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 5,576,838 5,810,852 5,519,045 5,561,576 5,477,460 5,718,680 5,260,490 3.98%
  QoQ % -4.03% 5.29% -0.76% 1.54% -4.22% 8.71% -
  Horiz. % 106.01% 110.46% 104.92% 105.72% 104.12% 108.71% 100.00%
PBT 1,023,816 1,251,184 875,890 927,938 1,018,468 1,179,304 814,129 16.56%
  QoQ % -18.17% 42.85% -5.61% -8.89% -13.64% 44.85% -
  Horiz. % 125.76% 153.68% 107.59% 113.98% 125.10% 144.85% 100.00%
Tax -239,610 -310,320 -217,008 -214,520 -223,712 -254,440 -168,334 26.62%
  QoQ % 22.79% -43.00% -1.16% 4.11% 12.08% -51.15% -
  Horiz. % 142.34% 184.35% 128.92% 127.44% 132.90% 151.15% 100.00%
NP 784,206 940,864 658,882 713,418 794,756 924,864 645,795 13.86%
  QoQ % -16.65% 42.80% -7.64% -10.23% -14.07% 43.21% -
  Horiz. % 121.43% 145.69% 102.03% 110.47% 123.07% 143.21% 100.00%
NP to SH 784,206 940,864 658,882 713,418 794,756 924,864 645,795 13.86%
  QoQ % -16.65% 42.80% -7.64% -10.23% -14.07% 43.21% -
  Horiz. % 121.43% 145.69% 102.03% 110.47% 123.07% 143.21% 100.00%
Tax Rate 23.40 % 24.80 % 24.78 % 23.12 % 21.97 % 21.58 % 20.68 % 8.61%
  QoQ % -5.65% 0.08% 7.18% 5.23% 1.81% 4.35% -
  Horiz. % 113.15% 119.92% 119.83% 111.80% 106.24% 104.35% 100.00%
Total Cost 4,792,632 4,869,988 4,860,163 4,848,157 4,682,704 4,793,816 4,614,695 2.56%
  QoQ % -1.59% 0.20% 0.25% 3.53% -2.32% 3.88% -
  Horiz. % 103.86% 105.53% 105.32% 105.06% 101.47% 103.88% 100.00%
Net Worth 715,224 884,064 654,254 708,189 736,330 862,960 640,185 7.69%
  QoQ % -19.10% 35.13% -7.62% -3.82% -14.67% 34.80% -
  Horiz. % 111.72% 138.10% 102.20% 110.62% 115.02% 134.80% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 328,300 - 656,600 437,733 328,300 - 644,875 -36.32%
  QoQ % 0.00% 0.00% 50.00% 33.33% 0.00% 0.00% -
  Horiz. % 50.91% 0.00% 101.82% 67.88% 50.91% 0.00% 100.00%
Div Payout % 41.86 % - % 99.65 % 61.36 % 41.31 % - % 99.86 % -44.08%
  QoQ % 0.00% 0.00% 62.40% 48.54% 0.00% 0.00% -
  Horiz. % 41.92% 0.00% 99.79% 61.45% 41.37% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 715,224 884,064 654,254 708,189 736,330 862,960 640,185 7.69%
  QoQ % -19.10% 35.13% -7.62% -3.82% -14.67% 34.80% -
  Horiz. % 111.72% 138.10% 102.20% 110.62% 115.02% 134.80% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 14.06 % 16.19 % 11.94 % 12.83 % 14.51 % 16.17 % 12.28 % 9.47%
  QoQ % -13.16% 35.59% -6.94% -11.58% -10.27% 31.68% -
  Horiz. % 114.50% 131.84% 97.23% 104.48% 118.16% 131.68% 100.00%
ROE 109.64 % 106.42 % 100.71 % 100.74 % 107.93 % 107.17 % 100.88 % 5.72%
  QoQ % 3.03% 5.67% -0.03% -6.66% 0.71% 6.24% -
  Horiz. % 108.68% 105.49% 99.83% 99.86% 106.99% 106.24% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2,378.18 2,477.98 2,353.54 2,371.67 2,335.80 2,438.67 2,243.28 3.98%
  QoQ % -4.03% 5.29% -0.76% 1.54% -4.22% 8.71% -
  Horiz. % 106.01% 110.46% 104.92% 105.72% 104.12% 108.71% 100.00%
EPS 334.42 401.24 280.97 304.23 338.92 394.40 275.39 13.86%
  QoQ % -16.65% 42.81% -7.65% -10.24% -14.07% 43.22% -
  Horiz. % 121.44% 145.70% 102.03% 110.47% 123.07% 143.22% 100.00%
DPS 140.00 0.00 280.00 186.67 140.00 0.00 275.00 -36.32%
  QoQ % 0.00% 0.00% 50.00% 33.34% 0.00% 0.00% -
  Horiz. % 50.91% 0.00% 101.82% 67.88% 50.91% 0.00% 100.00%
NAPS 3.0500 3.7700 2.7900 3.0200 3.1400 3.6800 2.7300 7.69%
  QoQ % -19.10% 35.13% -7.62% -3.82% -14.67% 34.80% -
  Horiz. % 111.72% 138.10% 102.20% 110.62% 115.02% 134.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2,378.18 2,477.98 2,353.54 2,371.67 2,335.80 2,438.67 2,243.28 3.98%
  QoQ % -4.03% 5.29% -0.76% 1.54% -4.22% 8.71% -
  Horiz. % 106.01% 110.46% 104.92% 105.72% 104.12% 108.71% 100.00%
EPS 334.42 401.24 280.97 304.23 338.92 394.40 275.39 13.86%
  QoQ % -16.65% 42.81% -7.65% -10.24% -14.07% 43.22% -
  Horiz. % 121.44% 145.70% 102.03% 110.47% 123.07% 143.22% 100.00%
DPS 140.00 0.00 280.00 186.67 140.00 0.00 275.00 -36.32%
  QoQ % 0.00% 0.00% 50.00% 33.34% 0.00% 0.00% -
  Horiz. % 50.91% 0.00% 101.82% 67.88% 50.91% 0.00% 100.00%
NAPS 3.0500 3.7700 2.7900 3.0200 3.1400 3.6800 2.7300 7.69%
  QoQ % -19.10% 35.13% -7.62% -3.82% -14.67% 34.80% -
  Horiz. % 111.72% 138.10% 102.20% 110.62% 115.02% 134.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 149.1000 146.8000 147.4000 146.4000 147.5000 154.5000 103.2000 -
P/RPS 6.27 5.92 6.26 6.17 6.31 6.34 4.60 23.00%
  QoQ % 5.91% -5.43% 1.46% -2.22% -0.47% 37.83% -
  Horiz. % 136.30% 128.70% 136.09% 134.13% 137.17% 137.83% 100.00%
P/EPS 44.59 36.59 52.46 48.12 43.52 39.17 37.47 12.33%
  QoQ % 21.86% -30.25% 9.02% 10.57% 11.11% 4.54% -
  Horiz. % 119.00% 97.65% 140.01% 128.42% 116.15% 104.54% 100.00%
EY 2.24 2.73 1.91 2.08 2.30 2.55 2.67 -11.08%
  QoQ % -17.95% 42.93% -8.17% -9.57% -9.80% -4.49% -
  Horiz. % 83.90% 102.25% 71.54% 77.90% 86.14% 95.51% 100.00%
DY 0.94 0.00 1.90 1.28 0.95 0.00 2.66 -50.11%
  QoQ % 0.00% 0.00% 48.44% 34.74% 0.00% 0.00% -
  Horiz. % 35.34% 0.00% 71.43% 48.12% 35.71% 0.00% 100.00%
P/NAPS 48.89 38.94 52.83 48.48 46.97 41.98 37.80 18.77%
  QoQ % 25.55% -26.29% 8.97% 3.21% 11.89% 11.06% -
  Horiz. % 129.34% 103.02% 139.76% 128.25% 124.26% 111.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 23/04/19 26/02/19 30/10/18 14/08/18 24/04/18 20/02/18 -
Price 149.1000 145.4000 149.0000 143.5000 147.2000 147.5000 121.5000 -
P/RPS 6.27 5.87 6.33 6.05 6.30 6.05 5.42 10.23%
  QoQ % 6.81% -7.27% 4.63% -3.97% 4.13% 11.62% -
  Horiz. % 115.68% 108.30% 116.79% 111.62% 116.24% 111.62% 100.00%
P/EPS 44.59 36.24 53.03 47.17 43.43 37.40 44.12 0.71%
  QoQ % 23.04% -31.66% 12.42% 8.61% 16.12% -15.23% -
  Horiz. % 101.07% 82.14% 120.19% 106.91% 98.44% 84.77% 100.00%
EY 2.24 2.76 1.89 2.12 2.30 2.67 2.27 -0.89%
  QoQ % -18.84% 46.03% -10.85% -7.83% -13.86% 17.62% -
  Horiz. % 98.68% 121.59% 83.26% 93.39% 101.32% 117.62% 100.00%
DY 0.94 0.00 1.88 1.30 0.95 0.00 2.26 -44.37%
  QoQ % 0.00% 0.00% 44.62% 36.84% 0.00% 0.00% -
  Horiz. % 41.59% 0.00% 83.19% 57.52% 42.04% 0.00% 100.00%
P/NAPS 48.89 38.57 53.41 47.52 46.88 40.08 44.51 6.48%
  QoQ % 26.76% -27.79% 12.39% 1.37% 16.97% -9.95% -
  Horiz. % 109.84% 86.65% 120.00% 106.76% 105.32% 90.05% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS