Highlights

[NESTLE] QoQ Quarter Result on 2017-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 21-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -29.74%    YoY -     -14.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,429,670 1,281,725 1,323,253 1,283,630 1,371,882 1,249,882 1,262,997 8.62%
  QoQ % 11.54% -3.14% 3.09% -6.43% 9.76% -1.04% -
  Horiz. % 113.20% 101.48% 104.77% 101.63% 108.62% 98.96% 100.00%
PBT 294,826 165,766 145,080 212,542 290,996 81,493 185,247 36.35%
  QoQ % 77.86% 14.26% -31.74% -26.96% 257.08% -56.01% -
  Horiz. % 159.15% 89.48% 78.32% 114.73% 157.09% 43.99% 100.00%
Tax -63,610 -32,222 -25,331 -50,472 -60,309 -14,551 -24,535 88.83%
  QoQ % -97.41% -27.20% 49.81% 16.31% -314.47% 40.69% -
  Horiz. % 259.26% 131.33% 103.24% 205.71% 245.81% 59.31% 100.00%
NP 231,216 133,544 119,749 162,070 230,687 66,942 160,712 27.47%
  QoQ % 73.14% 11.52% -26.11% -29.74% 244.61% -58.35% -
  Horiz. % 143.87% 83.10% 74.51% 100.84% 143.54% 41.65% 100.00%
NP to SH 231,216 133,544 119,749 162,070 230,687 66,942 160,712 27.47%
  QoQ % 73.14% 11.52% -26.11% -29.74% 244.61% -58.35% -
  Horiz. % 143.87% 83.10% 74.51% 100.84% 143.54% 41.65% 100.00%
Tax Rate 21.58 % 19.44 % 17.46 % 23.75 % 20.73 % 17.86 % 13.24 % 38.54%
  QoQ % 11.01% 11.34% -26.48% 14.57% 16.07% 34.89% -
  Horiz. % 162.99% 146.83% 131.87% 179.38% 156.57% 134.89% 100.00%
Total Cost 1,198,454 1,148,181 1,203,504 1,121,560 1,141,195 1,182,940 1,102,285 5.74%
  QoQ % 4.38% -4.60% 7.31% -1.72% -3.53% 7.32% -
  Horiz. % 108.72% 104.16% 109.18% 101.75% 103.53% 107.32% 100.00%
Net Worth 862,960 640,185 673,014 712,879 862,960 647,219 745,710 10.23%
  QoQ % 34.80% -4.88% -5.59% -17.39% 33.33% -13.21% -
  Horiz. % 115.72% 85.85% 90.25% 95.60% 115.72% 86.79% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 316,575 164,150 164,150 - 304,850 164,150 -
  QoQ % 0.00% 92.86% 0.00% 0.00% 0.00% 85.71% -
  Horiz. % 0.00% 192.86% 100.00% 100.00% 0.00% 185.71% 100.00%
Div Payout % - % 237.06 % 137.08 % 101.28 % - % 455.39 % 102.14 % -
  QoQ % 0.00% 72.94% 35.35% 0.00% 0.00% 345.85% -
  Horiz. % 0.00% 232.09% 134.21% 99.16% 0.00% 445.85% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 862,960 640,185 673,014 712,879 862,960 647,219 745,710 10.23%
  QoQ % 34.80% -4.88% -5.59% -17.39% 33.33% -13.21% -
  Horiz. % 115.72% 85.85% 90.25% 95.60% 115.72% 86.79% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 16.17 % 10.42 % 9.05 % 12.63 % 16.82 % 5.36 % 12.72 % 17.37%
  QoQ % 55.18% 15.14% -28.35% -24.91% 213.81% -57.86% -
  Horiz. % 127.12% 81.92% 71.15% 99.29% 132.23% 42.14% 100.00%
ROE 26.79 % 20.86 % 17.79 % 22.73 % 26.73 % 10.34 % 21.55 % 15.63%
  QoQ % 28.43% 17.26% -21.73% -14.96% 158.51% -52.02% -
  Horiz. % 124.32% 96.80% 82.55% 105.48% 124.04% 47.98% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 609.67 546.58 564.29 547.39 585.02 533.00 538.59 8.62%
  QoQ % 11.54% -3.14% 3.09% -6.43% 9.76% -1.04% -
  Horiz. % 113.20% 101.48% 104.77% 101.63% 108.62% 98.96% 100.00%
EPS 98.60 56.95 51.07 69.11 98.37 28.55 68.53 27.48%
  QoQ % 73.13% 11.51% -26.10% -29.74% 244.55% -58.34% -
  Horiz. % 143.88% 83.10% 74.52% 100.85% 143.54% 41.66% 100.00%
DPS 0.00 135.00 70.00 70.00 0.00 130.00 70.00 -
  QoQ % 0.00% 92.86% 0.00% 0.00% 0.00% 85.71% -
  Horiz. % 0.00% 192.86% 100.00% 100.00% 0.00% 185.71% 100.00%
NAPS 3.6800 2.7300 2.8700 3.0400 3.6800 2.7600 3.1800 10.23%
  QoQ % 34.80% -4.88% -5.59% -17.39% 33.33% -13.21% -
  Horiz. % 115.72% 85.85% 90.25% 95.60% 115.72% 86.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 609.67 546.58 564.29 547.39 585.02 533.00 538.59 8.62%
  QoQ % 11.54% -3.14% 3.09% -6.43% 9.76% -1.04% -
  Horiz. % 113.20% 101.48% 104.77% 101.63% 108.62% 98.96% 100.00%
EPS 98.60 56.95 51.07 69.11 98.37 28.55 68.53 27.48%
  QoQ % 73.13% 11.51% -26.10% -29.74% 244.55% -58.34% -
  Horiz. % 143.88% 83.10% 74.52% 100.85% 143.54% 41.66% 100.00%
DPS 0.00 135.00 70.00 70.00 0.00 130.00 70.00 -
  QoQ % 0.00% 92.86% 0.00% 0.00% 0.00% 85.71% -
  Horiz. % 0.00% 192.86% 100.00% 100.00% 0.00% 185.71% 100.00%
NAPS 3.6800 2.7300 2.8700 3.0400 3.6800 2.7600 3.1800 10.23%
  QoQ % 34.80% -4.88% -5.59% -17.39% 33.33% -13.21% -
  Horiz. % 115.72% 85.85% 90.25% 95.60% 115.72% 86.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 154.5000 103.2000 84.8000 85.0000 79.3800 78.2000 78.8600 -
P/RPS 25.34 18.88 15.03 15.53 13.57 14.67 14.64 44.21%
  QoQ % 34.22% 25.62% -3.22% 14.44% -7.50% 0.20% -
  Horiz. % 173.09% 128.96% 102.66% 106.08% 92.69% 100.20% 100.00%
P/EPS 156.69 181.22 166.06 122.99 80.69 273.94 115.07 22.88%
  QoQ % -13.54% 9.13% 35.02% 52.42% -70.54% 138.06% -
  Horiz. % 136.17% 157.49% 144.31% 106.88% 70.12% 238.06% 100.00%
EY 0.64 0.55 0.60 0.81 1.24 0.37 0.87 -18.52%
  QoQ % 16.36% -8.33% -25.93% -34.68% 235.14% -57.47% -
  Horiz. % 73.56% 63.22% 68.97% 93.10% 142.53% 42.53% 100.00%
DY 0.00 1.31 0.83 0.82 0.00 1.66 0.89 -
  QoQ % 0.00% 57.83% 1.22% 0.00% 0.00% 86.52% -
  Horiz. % 0.00% 147.19% 93.26% 92.13% 0.00% 186.52% 100.00%
P/NAPS 41.98 37.80 29.55 27.96 21.57 28.33 24.80 42.08%
  QoQ % 11.06% 27.92% 5.69% 29.62% -23.86% 14.23% -
  Horiz. % 169.27% 152.42% 119.15% 112.74% 86.98% 114.23% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/04/18 20/02/18 07/11/17 21/08/17 25/04/17 28/02/17 25/10/16 -
Price 147.5000 121.5000 88.0000 84.5800 82.4800 75.7000 78.2000 -
P/RPS 24.19 22.23 15.59 15.45 14.10 14.20 14.52 40.58%
  QoQ % 8.82% 42.59% 0.91% 9.57% -0.70% -2.20% -
  Horiz. % 166.60% 153.10% 107.37% 106.40% 97.11% 97.80% 100.00%
P/EPS 149.59 213.35 172.33 122.38 83.84 265.18 114.10 19.81%
  QoQ % -29.89% 23.80% 40.82% 45.97% -68.38% 132.41% -
  Horiz. % 131.10% 186.99% 151.03% 107.26% 73.48% 232.41% 100.00%
EY 0.67 0.47 0.58 0.82 1.19 0.38 0.88 -16.63%
  QoQ % 42.55% -18.97% -29.27% -31.09% 213.16% -56.82% -
  Horiz. % 76.14% 53.41% 65.91% 93.18% 135.23% 43.18% 100.00%
DY 0.00 1.11 0.80 0.83 0.00 1.72 0.90 -
  QoQ % 0.00% 38.75% -3.61% 0.00% 0.00% 91.11% -
  Horiz. % 0.00% 123.33% 88.89% 92.22% 0.00% 191.11% 100.00%
P/NAPS 40.08 44.51 30.66 27.82 22.41 27.43 24.59 38.54%
  QoQ % -9.95% 45.17% 10.21% 24.14% -18.30% 11.55% -
  Horiz. % 162.99% 181.01% 124.68% 113.14% 91.13% 111.55% 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 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers