Highlights

[NESTLE] QoQ 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 -     -10.07%    YoY -     -7.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 1,400,765 1,335,706 1,452,713 1,347,864 1,432,452 1,309,059 1,429,670 -1.35%
  QoQ % 4.87% -8.05% 7.78% -5.91% 9.43% -8.44% -
  Horiz. % 97.98% 93.43% 101.61% 94.28% 100.19% 91.56% 100.00%
PBT 191,645 199,112 312,796 179,938 186,721 214,408 294,826 -24.94%
  QoQ % -3.75% -36.34% 73.84% -3.63% -12.91% -27.28% -
  Horiz. % 65.00% 67.54% 106.10% 61.03% 63.33% 72.72% 100.00%
Tax -42,653 -42,225 -77,580 -56,114 -49,034 -48,246 -63,610 -23.37%
  QoQ % -1.01% 45.57% -38.25% -14.44% -1.63% 24.15% -
  Horiz. % 67.05% 66.38% 121.96% 88.22% 77.09% 75.85% 100.00%
NP 148,992 156,887 235,216 123,824 137,687 166,162 231,216 -25.38%
  QoQ % -5.03% -33.30% 89.96% -10.07% -17.14% -28.14% -
  Horiz. % 64.44% 67.85% 101.73% 53.55% 59.55% 71.86% 100.00%
NP to SH 148,992 156,887 235,216 123,824 137,687 166,162 231,216 -25.38%
  QoQ % -5.03% -33.30% 89.96% -10.07% -17.14% -28.14% -
  Horiz. % 64.44% 67.85% 101.73% 53.55% 59.55% 71.86% 100.00%
Tax Rate 22.26 % 21.21 % 24.80 % 31.19 % 26.26 % 22.50 % 21.58 % 2.09%
  QoQ % 4.95% -14.48% -20.49% 18.77% 16.71% 4.26% -
  Horiz. % 103.15% 98.29% 114.92% 144.53% 121.69% 104.26% 100.00%
Total Cost 1,251,773 1,178,819 1,217,497 1,224,040 1,294,765 1,142,897 1,198,454 2.94%
  QoQ % 6.19% -3.18% -0.53% -5.46% 13.29% -4.64% -
  Horiz. % 104.45% 98.36% 101.59% 102.13% 108.04% 95.36% 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 164,150 164,150 - 328,300 164,150 164,150 - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
Div Payout % 110.17 % 104.63 % - % 265.13 % 119.22 % 98.79 % - % -
  QoQ % 5.29% 0.00% 0.00% 122.39% 20.68% 0.00% -
  Horiz. % 111.52% 105.91% 0.00% 268.38% 120.68% 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 10.64 % 11.75 % 16.19 % 9.19 % 9.61 % 12.69 % 16.17 % -24.33%
  QoQ % -9.45% -27.42% 76.17% -4.37% -24.27% -21.52% -
  Horiz. % 65.80% 72.67% 100.12% 56.83% 59.43% 78.48% 100.00%
ROE 21.25 % 21.94 % 26.61 % 18.93 % 19.44 % 22.57 % 26.79 % -14.30%
  QoQ % -3.14% -17.55% 40.57% -2.62% -13.87% -15.75% -
  Horiz. % 79.32% 81.90% 99.33% 70.66% 72.56% 84.25% 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 597.34 569.60 619.49 574.78 610.85 558.23 609.67 -1.35%
  QoQ % 4.87% -8.05% 7.78% -5.90% 9.43% -8.44% -
  Horiz. % 97.98% 93.43% 101.61% 94.28% 100.19% 91.56% 100.00%
EPS 63.54 66.90 100.31 52.80 58.72 70.86 98.60 -25.37%
  QoQ % -5.02% -33.31% 89.98% -10.08% -17.13% -28.13% -
  Horiz. % 64.44% 67.85% 101.73% 53.55% 59.55% 71.87% 100.00%
DPS 70.00 70.00 0.00 140.00 70.00 70.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 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 597.34 569.60 619.49 574.78 610.85 558.23 609.67 -1.35%
  QoQ % 4.87% -8.05% 7.78% -5.90% 9.43% -8.44% -
  Horiz. % 97.98% 93.43% 101.61% 94.28% 100.19% 91.56% 100.00%
EPS 63.54 66.90 100.31 52.80 58.72 70.86 98.60 -25.37%
  QoQ % -5.02% -33.31% 89.98% -10.08% -17.13% -28.13% -
  Horiz. % 64.44% 67.85% 101.73% 53.55% 59.55% 71.87% 100.00%
DPS 70.00 70.00 0.00 140.00 70.00 70.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 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 24.39 26.18 23.70 25.64 23.97 26.42 25.34 -2.51%
  QoQ % -6.84% 10.46% -7.57% 6.97% -9.27% 4.26% -
  Horiz. % 96.25% 103.31% 93.53% 101.18% 94.59% 104.26% 100.00%
P/EPS 229.32 222.86 146.35 279.15 249.34 208.16 156.69 28.87%
  QoQ % 2.90% 52.28% -47.57% 11.96% 19.78% 32.85% -
  Horiz. % 146.35% 142.23% 93.40% 178.15% 159.13% 132.85% 100.00%
EY 0.44 0.45 0.68 0.36 0.40 0.48 0.64 -22.09%
  QoQ % -2.22% -33.82% 88.89% -10.00% -16.67% -25.00% -
  Horiz. % 68.75% 70.31% 106.25% 56.25% 62.50% 75.00% 100.00%
DY 0.48 0.47 0.00 0.95 0.48 0.47 0.00 -
  QoQ % 2.13% 0.00% 0.00% 97.92% 2.13% 0.00% -
  Horiz. % 102.13% 100.00% 0.00% 202.13% 102.13% 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 24.34 26.18 23.47 25.92 23.49 26.37 24.19 0.41%
  QoQ % -7.03% 11.55% -9.45% 10.34% -10.92% 9.01% -
  Horiz. % 100.62% 108.23% 97.02% 107.15% 97.11% 109.01% 100.00%
P/EPS 228.85 222.86 144.96 282.18 244.40 207.74 149.59 32.74%
  QoQ % 2.69% 53.74% -48.63% 15.46% 17.65% 38.87% -
  Horiz. % 152.98% 148.98% 96.90% 188.64% 163.38% 138.87% 100.00%
EY 0.44 0.45 0.69 0.35 0.41 0.48 0.67 -24.43%
  QoQ % -2.22% -34.78% 97.14% -14.63% -14.58% -28.36% -
  Horiz. % 65.67% 67.16% 102.99% 52.24% 61.19% 71.64% 100.00%
DY 0.48 0.47 0.00 0.94 0.49 0.48 0.00 -
  QoQ % 2.13% 0.00% 0.00% 91.84% 2.08% 0.00% -
  Horiz. % 100.00% 97.92% 0.00% 195.83% 102.08% 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 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