Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     23.14%    YoY -     2.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,189,184 2,788,419 1,452,713 5,519,045 4,171,182 2,738,730 1,429,670 104.63%
  QoQ % 50.24% 91.95% -73.68% 32.31% 52.30% 91.56% -
  Horiz. % 293.02% 195.04% 101.61% 386.04% 291.76% 191.56% 100.00%
PBT 703,553 511,908 312,796 875,890 695,954 509,234 294,826 78.48%
  QoQ % 37.44% 63.66% -64.29% 25.85% 36.67% 72.72% -
  Horiz. % 238.63% 173.63% 106.10% 297.09% 236.06% 172.72% 100.00%
Tax -162,458 -119,805 -77,580 -217,008 -160,890 -111,856 -63,610 86.74%
  QoQ % -35.60% -54.43% 64.25% -34.88% -43.84% -75.85% -
  Horiz. % 255.40% 188.34% 121.96% 341.15% 252.93% 175.85% 100.00%
NP 541,095 392,103 235,216 658,882 535,064 397,378 231,216 76.18%
  QoQ % 38.00% 66.70% -64.30% 23.14% 34.65% 71.86% -
  Horiz. % 234.02% 169.58% 101.73% 284.96% 231.41% 171.86% 100.00%
NP to SH 541,095 392,103 235,216 658,882 535,064 397,378 231,216 76.18%
  QoQ % 38.00% 66.70% -64.30% 23.14% 34.65% 71.86% -
  Horiz. % 234.02% 169.58% 101.73% 284.96% 231.41% 171.86% 100.00%
Tax Rate 23.09 % 23.40 % 24.80 % 24.78 % 23.12 % 21.97 % 21.58 % 4.61%
  QoQ % -1.32% -5.65% 0.08% 7.18% 5.23% 1.81% -
  Horiz. % 107.00% 108.43% 114.92% 114.83% 107.14% 101.81% 100.00%
Total Cost 3,648,089 2,396,316 1,217,497 4,860,163 3,636,118 2,341,352 1,198,454 109.89%
  QoQ % 52.24% 96.82% -74.95% 33.66% 55.30% 95.36% -
  Horiz. % 304.40% 199.95% 101.59% 405.54% 303.40% 195.36% 100.00%
Net Worth 701,155 715,224 884,064 654,254 708,189 736,330 862,960 -12.92%
  QoQ % -1.97% -19.10% 35.13% -7.62% -3.82% -14.67% -
  Horiz. % 81.25% 82.88% 102.45% 75.82% 82.07% 85.33% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 328,300 164,150 - 656,600 328,300 164,150 - -
  QoQ % 100.00% 0.00% 0.00% 100.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 400.00% 200.00% 100.00% -
Div Payout % 60.67 % 41.86 % - % 99.65 % 61.36 % 41.31 % - % -
  QoQ % 44.94% 0.00% 0.00% 62.40% 48.54% 0.00% -
  Horiz. % 146.87% 101.33% 0.00% 241.22% 148.54% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 701,155 715,224 884,064 654,254 708,189 736,330 862,960 -12.92%
  QoQ % -1.97% -19.10% 35.13% -7.62% -3.82% -14.67% -
  Horiz. % 81.25% 82.88% 102.45% 75.82% 82.07% 85.33% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.92 % 14.06 % 16.19 % 11.94 % 12.83 % 14.51 % 16.17 % -13.88%
  QoQ % -8.11% -13.16% 35.59% -6.94% -11.58% -10.27% -
  Horiz. % 79.90% 86.95% 100.12% 73.84% 79.34% 89.73% 100.00%
ROE 77.17 % 54.82 % 26.61 % 100.71 % 75.55 % 53.97 % 26.79 % 102.32%
  QoQ % 40.77% 106.01% -73.58% 33.30% 39.99% 101.46% -
  Horiz. % 288.06% 204.63% 99.33% 375.92% 282.01% 201.46% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,786.43 1,189.09 619.49 2,353.54 1,778.76 1,167.90 609.67 104.63%
  QoQ % 50.24% 91.95% -73.68% 32.31% 52.30% 91.56% -
  Horiz. % 293.02% 195.04% 101.61% 386.04% 291.76% 191.56% 100.00%
EPS 230.74 167.21 100.31 280.97 228.17 169.46 98.60 76.17%
  QoQ % 37.99% 66.69% -64.30% 23.14% 34.65% 71.87% -
  Horiz. % 234.02% 169.58% 101.73% 284.96% 231.41% 171.87% 100.00%
DPS 140.00 70.00 0.00 280.00 140.00 70.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 100.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 400.00% 200.00% 100.00% -
NAPS 2.9900 3.0500 3.7700 2.7900 3.0200 3.1400 3.6800 -12.92%
  QoQ % -1.97% -19.10% 35.13% -7.62% -3.82% -14.67% -
  Horiz. % 81.25% 82.88% 102.45% 75.82% 82.07% 85.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,786.43 1,189.09 619.49 2,353.54 1,778.76 1,167.90 609.67 104.63%
  QoQ % 50.24% 91.95% -73.68% 32.31% 52.30% 91.56% -
  Horiz. % 293.02% 195.04% 101.61% 386.04% 291.76% 191.56% 100.00%
EPS 230.74 167.21 100.31 280.97 228.17 169.46 98.60 76.17%
  QoQ % 37.99% 66.69% -64.30% 23.14% 34.65% 71.87% -
  Horiz. % 234.02% 169.58% 101.73% 284.96% 231.41% 171.87% 100.00%
DPS 140.00 70.00 0.00 280.00 140.00 70.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 100.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 400.00% 200.00% 100.00% -
NAPS 2.9900 3.0500 3.7700 2.7900 3.0200 3.1400 3.6800 -12.92%
  QoQ % -1.97% -19.10% 35.13% -7.62% -3.82% -14.67% -
  Horiz. % 81.25% 82.88% 102.45% 75.82% 82.07% 85.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 145.7000 149.1000 146.8000 147.4000 146.4000 147.5000 154.5000 -
P/RPS 8.16 12.54 23.70 6.26 8.23 12.63 25.34 -52.99%
  QoQ % -34.93% -47.09% 278.59% -23.94% -34.84% -50.16% -
  Horiz. % 32.20% 49.49% 93.53% 24.70% 32.48% 49.84% 100.00%
P/EPS 63.14 89.17 146.35 52.46 64.16 87.04 156.69 -45.41%
  QoQ % -29.19% -39.07% 178.97% -18.24% -26.29% -44.45% -
  Horiz. % 40.30% 56.91% 93.40% 33.48% 40.95% 55.55% 100.00%
EY 1.58 1.12 0.68 1.91 1.56 1.15 0.64 82.56%
  QoQ % 41.07% 64.71% -64.40% 22.44% 35.65% 79.69% -
  Horiz. % 246.88% 175.00% 106.25% 298.44% 243.75% 179.69% 100.00%
DY 0.96 0.47 0.00 1.90 0.96 0.47 0.00 -
  QoQ % 104.26% 0.00% 0.00% 97.92% 104.26% 0.00% -
  Horiz. % 204.26% 100.00% 0.00% 404.26% 204.26% 100.00% -
P/NAPS 48.73 48.89 38.94 52.83 48.48 46.97 41.98 10.44%
  QoQ % -0.33% 25.55% -26.29% 8.97% 3.21% 11.89% -
  Horiz. % 116.08% 116.46% 92.76% 125.85% 115.48% 111.89% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date - 27/08/19 23/04/19 26/02/19 30/10/18 14/08/18 24/04/18 -
Price 145.4000 149.1000 145.4000 149.0000 143.5000 147.2000 147.5000 -
P/RPS 8.14 12.54 23.47 6.33 8.07 12.60 24.19 -51.59%
  QoQ % -35.09% -46.57% 270.77% -21.56% -35.95% -47.91% -
  Horiz. % 33.65% 51.84% 97.02% 26.17% 33.36% 52.09% 100.00%
P/EPS 63.01 89.17 144.96 53.03 62.89 86.87 149.59 -43.78%
  QoQ % -29.34% -38.49% 173.35% -15.68% -27.60% -41.93% -
  Horiz. % 42.12% 59.61% 96.90% 35.45% 42.04% 58.07% 100.00%
EY 1.59 1.12 0.69 1.89 1.59 1.15 0.67 77.82%
  QoQ % 41.96% 62.32% -63.49% 18.87% 38.26% 71.64% -
  Horiz. % 237.31% 167.16% 102.99% 282.09% 237.31% 171.64% 100.00%
DY 0.96 0.47 0.00 1.88 0.98 0.48 0.00 -
  QoQ % 104.26% 0.00% 0.00% 91.84% 104.17% 0.00% -
  Horiz. % 200.00% 97.92% 0.00% 391.67% 204.17% 100.00% -
P/NAPS 48.63 48.89 38.57 53.41 47.52 46.88 40.08 13.75%
  QoQ % -0.53% 26.76% -27.79% 12.39% 1.37% 16.97% -
  Horiz. % 121.33% 121.98% 96.23% 133.26% 118.56% 116.97% 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
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS