Highlights

[NESTLE] QoQ Quarter Result on 2017-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     244.61%    YoY -     4.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,281,725 1,323,253 1,283,630 1,371,882 1,249,882 1,262,997 1,237,165 2.38%
  QoQ % -3.14% 3.09% -6.43% 9.76% -1.04% 2.09% -
  Horiz. % 103.60% 106.96% 103.76% 110.89% 101.03% 102.09% 100.00%
PBT 165,766 145,080 212,542 290,996 81,493 185,247 223,897 -18.12%
  QoQ % 14.26% -31.74% -26.96% 257.08% -56.01% -17.26% -
  Horiz. % 74.04% 64.80% 94.93% 129.97% 36.40% 82.74% 100.00%
Tax -32,222 -25,331 -50,472 -60,309 -14,551 -24,535 -35,100 -5.53%
  QoQ % -27.20% 49.81% 16.31% -314.47% 40.69% 30.10% -
  Horiz. % 91.80% 72.17% 143.79% 171.82% 41.46% 69.90% 100.00%
NP 133,544 119,749 162,070 230,687 66,942 160,712 188,797 -20.56%
  QoQ % 11.52% -26.11% -29.74% 244.61% -58.35% -14.88% -
  Horiz. % 70.73% 63.43% 85.84% 122.19% 35.46% 85.12% 100.00%
NP to SH 133,544 119,749 162,070 230,687 66,942 160,712 188,797 -20.56%
  QoQ % 11.52% -26.11% -29.74% 244.61% -58.35% -14.88% -
  Horiz. % 70.73% 63.43% 85.84% 122.19% 35.46% 85.12% 100.00%
Tax Rate 19.44 % 17.46 % 23.75 % 20.73 % 17.86 % 13.24 % 15.68 % 15.36%
  QoQ % 11.34% -26.48% 14.57% 16.07% 34.89% -15.56% -
  Horiz. % 123.98% 111.35% 151.47% 132.21% 113.90% 84.44% 100.00%
Total Cost 1,148,181 1,203,504 1,121,560 1,141,195 1,182,940 1,102,285 1,048,368 6.23%
  QoQ % -4.60% 7.31% -1.72% -3.53% 7.32% 5.14% -
  Horiz. % 109.52% 114.80% 106.98% 108.85% 112.84% 105.14% 100.00%
Net Worth 640,185 673,014 712,879 862,960 647,219 745,710 722,259 -7.71%
  QoQ % -4.88% -5.59% -17.39% 33.33% -13.21% 3.25% -
  Horiz. % 88.64% 93.18% 98.70% 119.48% 89.61% 103.25% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 316,575 164,150 164,150 - 304,850 164,150 164,150 54.75%
  QoQ % 92.86% 0.00% 0.00% 0.00% 85.71% 0.00% -
  Horiz. % 192.86% 100.00% 100.00% 0.00% 185.71% 100.00% 100.00%
Div Payout % 237.06 % 137.08 % 101.28 % - % 455.39 % 102.14 % 86.95 % 94.80%
  QoQ % 72.94% 35.35% 0.00% 0.00% 345.85% 17.47% -
  Horiz. % 272.64% 157.65% 116.48% 0.00% 523.74% 117.47% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 640,185 673,014 712,879 862,960 647,219 745,710 722,259 -7.71%
  QoQ % -4.88% -5.59% -17.39% 33.33% -13.21% 3.25% -
  Horiz. % 88.64% 93.18% 98.70% 119.48% 89.61% 103.25% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.42 % 9.05 % 12.63 % 16.82 % 5.36 % 12.72 % 15.26 % -22.40%
  QoQ % 15.14% -28.35% -24.91% 213.81% -57.86% -16.64% -
  Horiz. % 68.28% 59.31% 82.77% 110.22% 35.12% 83.36% 100.00%
ROE 20.86 % 17.79 % 22.73 % 26.73 % 10.34 % 21.55 % 26.14 % -13.93%
  QoQ % 17.26% -21.73% -14.96% 158.51% -52.02% -17.56% -
  Horiz. % 79.80% 68.06% 86.95% 102.26% 39.56% 82.44% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 546.58 564.29 547.39 585.02 533.00 538.59 527.58 2.38%
  QoQ % -3.14% 3.09% -6.43% 9.76% -1.04% 2.09% -
  Horiz. % 103.60% 106.96% 103.75% 110.89% 101.03% 102.09% 100.00%
EPS 56.95 51.07 69.11 98.37 28.55 68.53 80.51 -20.56%
  QoQ % 11.51% -26.10% -29.74% 244.55% -58.34% -14.88% -
  Horiz. % 70.74% 63.43% 85.84% 122.18% 35.46% 85.12% 100.00%
DPS 135.00 70.00 70.00 0.00 130.00 70.00 70.00 54.75%
  QoQ % 92.86% 0.00% 0.00% 0.00% 85.71% 0.00% -
  Horiz. % 192.86% 100.00% 100.00% 0.00% 185.71% 100.00% 100.00%
NAPS 2.7300 2.8700 3.0400 3.6800 2.7600 3.1800 3.0800 -7.71%
  QoQ % -4.88% -5.59% -17.39% 33.33% -13.21% 3.25% -
  Horiz. % 88.64% 93.18% 98.70% 119.48% 89.61% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 546.58 564.29 547.39 585.02 533.00 538.59 527.58 2.38%
  QoQ % -3.14% 3.09% -6.43% 9.76% -1.04% 2.09% -
  Horiz. % 103.60% 106.96% 103.75% 110.89% 101.03% 102.09% 100.00%
EPS 56.95 51.07 69.11 98.37 28.55 68.53 80.51 -20.56%
  QoQ % 11.51% -26.10% -29.74% 244.55% -58.34% -14.88% -
  Horiz. % 70.74% 63.43% 85.84% 122.18% 35.46% 85.12% 100.00%
DPS 135.00 70.00 70.00 0.00 130.00 70.00 70.00 54.75%
  QoQ % 92.86% 0.00% 0.00% 0.00% 85.71% 0.00% -
  Horiz. % 192.86% 100.00% 100.00% 0.00% 185.71% 100.00% 100.00%
NAPS 2.7300 2.8700 3.0400 3.6800 2.7600 3.1800 3.0800 -7.71%
  QoQ % -4.88% -5.59% -17.39% 33.33% -13.21% 3.25% -
  Horiz. % 88.64% 93.18% 98.70% 119.48% 89.61% 103.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 103.2000 84.8000 85.0000 79.3800 78.2000 78.8600 76.5200 -
P/RPS 18.88 15.03 15.53 13.57 14.67 14.64 14.50 19.18%
  QoQ % 25.62% -3.22% 14.44% -7.50% 0.20% 0.97% -
  Horiz. % 130.21% 103.66% 107.10% 93.59% 101.17% 100.97% 100.00%
P/EPS 181.22 166.06 122.99 80.69 273.94 115.07 95.04 53.59%
  QoQ % 9.13% 35.02% 52.42% -70.54% 138.06% 21.08% -
  Horiz. % 190.68% 174.73% 129.41% 84.90% 288.24% 121.08% 100.00%
EY 0.55 0.60 0.81 1.24 0.37 0.87 1.05 -34.94%
  QoQ % -8.33% -25.93% -34.68% 235.14% -57.47% -17.14% -
  Horiz. % 52.38% 57.14% 77.14% 118.10% 35.24% 82.86% 100.00%
DY 1.31 0.83 0.82 0.00 1.66 0.89 0.91 27.41%
  QoQ % 57.83% 1.22% 0.00% 0.00% 86.52% -2.20% -
  Horiz. % 143.96% 91.21% 90.11% 0.00% 182.42% 97.80% 100.00%
P/NAPS 37.80 29.55 27.96 21.57 28.33 24.80 24.84 32.20%
  QoQ % 27.92% 5.69% 29.62% -23.86% 14.23% -0.16% -
  Horiz. % 152.17% 118.96% 112.56% 86.84% 114.05% 99.84% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 20/02/18 07/11/17 21/08/17 25/04/17 28/02/17 25/10/16 22/08/16 -
Price 121.5000 88.0000 84.5800 82.4800 75.7000 78.2000 78.7600 -
P/RPS 22.23 15.59 15.45 14.10 14.20 14.52 14.93 30.30%
  QoQ % 42.59% 0.91% 9.57% -0.70% -2.20% -2.75% -
  Horiz. % 148.89% 104.42% 103.48% 94.44% 95.11% 97.25% 100.00%
P/EPS 213.35 172.33 122.38 83.84 265.18 114.10 97.83 67.93%
  QoQ % 23.80% 40.82% 45.97% -68.38% 132.41% 16.63% -
  Horiz. % 218.08% 176.15% 125.09% 85.70% 271.06% 116.63% 100.00%
EY 0.47 0.58 0.82 1.19 0.38 0.88 1.02 -40.26%
  QoQ % -18.97% -29.27% -31.09% 213.16% -56.82% -13.73% -
  Horiz. % 46.08% 56.86% 80.39% 116.67% 37.25% 86.27% 100.00%
DY 1.11 0.80 0.83 0.00 1.72 0.90 0.89 15.82%
  QoQ % 38.75% -3.61% 0.00% 0.00% 91.11% 1.12% -
  Horiz. % 124.72% 89.89% 93.26% 0.00% 193.26% 101.12% 100.00%
P/NAPS 44.51 30.66 27.82 22.41 27.43 24.59 25.57 44.56%
  QoQ % 45.17% 10.21% 24.14% -18.30% 11.55% -3.83% -
  Horiz. % 174.07% 119.91% 108.80% 87.64% 107.27% 96.17% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers