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.
 


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
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers