Highlights

[NESTLE] QoQ Quarter Result on 2017-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 07-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -26.11%    YoY -     -25.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,309,059 1,429,670 1,281,725 1,323,253 1,283,630 1,371,882 1,249,882 3.14%
  QoQ % -8.44% 11.54% -3.14% 3.09% -6.43% 9.76% -
  Horiz. % 104.73% 114.38% 102.55% 105.87% 102.70% 109.76% 100.00%
PBT 214,408 294,826 165,766 145,080 212,542 290,996 81,493 90.92%
  QoQ % -27.28% 77.86% 14.26% -31.74% -26.96% 257.08% -
  Horiz. % 263.10% 361.78% 203.41% 178.03% 260.81% 357.08% 100.00%
Tax -48,246 -63,610 -32,222 -25,331 -50,472 -60,309 -14,551 122.84%
  QoQ % 24.15% -97.41% -27.20% 49.81% 16.31% -314.47% -
  Horiz. % 331.56% 437.15% 221.44% 174.08% 346.86% 414.47% 100.00%
NP 166,162 231,216 133,544 119,749 162,070 230,687 66,942 83.63%
  QoQ % -28.14% 73.14% 11.52% -26.11% -29.74% 244.61% -
  Horiz. % 248.22% 345.40% 199.49% 178.88% 242.11% 344.61% 100.00%
NP to SH 166,162 231,216 133,544 119,749 162,070 230,687 66,942 83.63%
  QoQ % -28.14% 73.14% 11.52% -26.11% -29.74% 244.61% -
  Horiz. % 248.22% 345.40% 199.49% 178.88% 242.11% 344.61% 100.00%
Tax Rate 22.50 % 21.58 % 19.44 % 17.46 % 23.75 % 20.73 % 17.86 % 16.69%
  QoQ % 4.26% 11.01% 11.34% -26.48% 14.57% 16.07% -
  Horiz. % 125.98% 120.83% 108.85% 97.76% 132.98% 116.07% 100.00%
Total Cost 1,142,897 1,198,454 1,148,181 1,203,504 1,121,560 1,141,195 1,182,940 -2.28%
  QoQ % -4.64% 4.38% -4.60% 7.31% -1.72% -3.53% -
  Horiz. % 96.61% 101.31% 97.06% 101.74% 94.81% 96.47% 100.00%
Net Worth 736,330 862,960 640,185 673,014 712,879 862,960 647,219 9.01%
  QoQ % -14.67% 34.80% -4.88% -5.59% -17.39% 33.33% -
  Horiz. % 113.77% 133.33% 98.91% 103.99% 110.14% 133.33% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 164,150 - 316,575 164,150 164,150 - 304,850 -33.89%
  QoQ % 0.00% 0.00% 92.86% 0.00% 0.00% 0.00% -
  Horiz. % 53.85% 0.00% 103.85% 53.85% 53.85% 0.00% 100.00%
Div Payout % 98.79 % - % 237.06 % 137.08 % 101.28 % - % 455.39 % -64.00%
  QoQ % 0.00% 0.00% 72.94% 35.35% 0.00% 0.00% -
  Horiz. % 21.69% 0.00% 52.06% 30.10% 22.24% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 736,330 862,960 640,185 673,014 712,879 862,960 647,219 9.01%
  QoQ % -14.67% 34.80% -4.88% -5.59% -17.39% 33.33% -
  Horiz. % 113.77% 133.33% 98.91% 103.99% 110.14% 133.33% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.69 % 16.17 % 10.42 % 9.05 % 12.63 % 16.82 % 5.36 % 77.92%
  QoQ % -21.52% 55.18% 15.14% -28.35% -24.91% 213.81% -
  Horiz. % 236.75% 301.68% 194.40% 168.84% 235.63% 313.81% 100.00%
ROE 22.57 % 26.79 % 20.86 % 17.79 % 22.73 % 26.73 % 10.34 % 68.51%
  QoQ % -15.75% 28.43% 17.26% -21.73% -14.96% 158.51% -
  Horiz. % 218.28% 259.09% 201.74% 172.05% 219.83% 258.51% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 558.23 609.67 546.58 564.29 547.39 585.02 533.00 3.14%
  QoQ % -8.44% 11.54% -3.14% 3.09% -6.43% 9.76% -
  Horiz. % 104.73% 114.38% 102.55% 105.87% 102.70% 109.76% 100.00%
EPS 70.86 98.60 56.95 51.07 69.11 98.37 28.55 83.62%
  QoQ % -28.13% 73.13% 11.51% -26.10% -29.74% 244.55% -
  Horiz. % 248.20% 345.36% 199.47% 178.88% 242.07% 344.55% 100.00%
DPS 70.00 0.00 135.00 70.00 70.00 0.00 130.00 -33.89%
  QoQ % 0.00% 0.00% 92.86% 0.00% 0.00% 0.00% -
  Horiz. % 53.85% 0.00% 103.85% 53.85% 53.85% 0.00% 100.00%
NAPS 3.1400 3.6800 2.7300 2.8700 3.0400 3.6800 2.7600 9.01%
  QoQ % -14.67% 34.80% -4.88% -5.59% -17.39% 33.33% -
  Horiz. % 113.77% 133.33% 98.91% 103.99% 110.14% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 558.23 609.67 546.58 564.29 547.39 585.02 533.00 3.14%
  QoQ % -8.44% 11.54% -3.14% 3.09% -6.43% 9.76% -
  Horiz. % 104.73% 114.38% 102.55% 105.87% 102.70% 109.76% 100.00%
EPS 70.86 98.60 56.95 51.07 69.11 98.37 28.55 83.62%
  QoQ % -28.13% 73.13% 11.51% -26.10% -29.74% 244.55% -
  Horiz. % 248.20% 345.36% 199.47% 178.88% 242.07% 344.55% 100.00%
DPS 70.00 0.00 135.00 70.00 70.00 0.00 130.00 -33.89%
  QoQ % 0.00% 0.00% 92.86% 0.00% 0.00% 0.00% -
  Horiz. % 53.85% 0.00% 103.85% 53.85% 53.85% 0.00% 100.00%
NAPS 3.1400 3.6800 2.7300 2.8700 3.0400 3.6800 2.7600 9.01%
  QoQ % -14.67% 34.80% -4.88% -5.59% -17.39% 33.33% -
  Horiz. % 113.77% 133.33% 98.91% 103.99% 110.14% 133.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 147.5000 154.5000 103.2000 84.8000 85.0000 79.3800 78.2000 -
P/RPS 26.42 25.34 18.88 15.03 15.53 13.57 14.67 48.18%
  QoQ % 4.26% 34.22% 25.62% -3.22% 14.44% -7.50% -
  Horiz. % 180.10% 172.73% 128.70% 102.45% 105.86% 92.50% 100.00%
P/EPS 208.16 156.69 181.22 166.06 122.99 80.69 273.94 -16.77%
  QoQ % 32.85% -13.54% 9.13% 35.02% 52.42% -70.54% -
  Horiz. % 75.99% 57.20% 66.15% 60.62% 44.90% 29.46% 100.00%
EY 0.48 0.64 0.55 0.60 0.81 1.24 0.37 19.01%
  QoQ % -25.00% 16.36% -8.33% -25.93% -34.68% 235.14% -
  Horiz. % 129.73% 172.97% 148.65% 162.16% 218.92% 335.14% 100.00%
DY 0.47 0.00 1.31 0.83 0.82 0.00 1.66 -56.98%
  QoQ % 0.00% 0.00% 57.83% 1.22% 0.00% 0.00% -
  Horiz. % 28.31% 0.00% 78.92% 50.00% 49.40% 0.00% 100.00%
P/NAPS 46.97 41.98 37.80 29.55 27.96 21.57 28.33 40.21%
  QoQ % 11.89% 11.06% 27.92% 5.69% 29.62% -23.86% -
  Horiz. % 165.80% 148.18% 133.43% 104.31% 98.69% 76.14% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 14/08/18 24/04/18 20/02/18 07/11/17 21/08/17 25/04/17 28/02/17 -
Price 147.2000 147.5000 121.5000 88.0000 84.5800 82.4800 75.7000 -
P/RPS 26.37 24.19 22.23 15.59 15.45 14.10 14.20 51.25%
  QoQ % 9.01% 8.82% 42.59% 0.91% 9.57% -0.70% -
  Horiz. % 185.70% 170.35% 156.55% 109.79% 108.80% 99.30% 100.00%
P/EPS 207.74 149.59 213.35 172.33 122.38 83.84 265.18 -15.06%
  QoQ % 38.87% -29.89% 23.80% 40.82% 45.97% -68.38% -
  Horiz. % 78.34% 56.41% 80.45% 64.99% 46.15% 31.62% 100.00%
EY 0.48 0.67 0.47 0.58 0.82 1.19 0.38 16.90%
  QoQ % -28.36% 42.55% -18.97% -29.27% -31.09% 213.16% -
  Horiz. % 126.32% 176.32% 123.68% 152.63% 215.79% 313.16% 100.00%
DY 0.48 0.00 1.11 0.80 0.83 0.00 1.72 -57.40%
  QoQ % 0.00% 0.00% 38.75% -3.61% 0.00% 0.00% -
  Horiz. % 27.91% 0.00% 64.53% 46.51% 48.26% 0.00% 100.00%
P/NAPS 46.88 40.08 44.51 30.66 27.82 22.41 27.43 43.09%
  QoQ % 16.97% -9.95% 45.17% 10.21% 24.14% -18.30% -
  Horiz. % 170.91% 146.12% 162.27% 111.78% 101.42% 81.70% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS