Highlights

[NESTLE] YoY Annualized Quarter Result on 2018-03-31 [#1]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 24-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     43.21%    YoY -     0.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 5,795,092 5,738,056 5,810,852 5,718,680 5,487,528 5,253,848 5,110,916 2.11%
  YoY % 0.99% -1.25% 1.61% 4.21% 4.45% 2.80% -
  Horiz. % 113.39% 112.27% 113.69% 111.89% 107.37% 102.80% 100.00%
PBT 881,508 985,036 1,251,184 1,179,304 1,163,984 1,103,432 977,008 -1.70%
  YoY % -10.51% -21.27% 6.10% 1.32% 5.49% 12.94% -
  Horiz. % 90.23% 100.82% 128.06% 120.71% 119.14% 112.94% 100.00%
Tax -180,860 -239,808 -310,320 -254,440 -241,236 -220,724 -225,496 -3.61%
  YoY % 24.58% 22.72% -21.96% -5.47% -9.29% 2.12% -
  Horiz. % 80.21% 106.35% 137.62% 112.84% 106.98% 97.88% 100.00%
NP 700,648 745,228 940,864 924,864 922,748 882,708 751,512 -1.16%
  YoY % -5.98% -20.79% 1.73% 0.23% 4.54% 17.46% -
  Horiz. % 93.23% 99.16% 125.20% 123.07% 122.79% 117.46% 100.00%
NP to SH 700,648 745,228 940,864 924,864 922,748 882,708 751,512 -1.16%
  YoY % -5.98% -20.79% 1.73% 0.23% 4.54% 17.46% -
  Horiz. % 93.23% 99.16% 125.20% 123.07% 122.79% 117.46% 100.00%
Tax Rate 20.52 % 24.35 % 24.80 % 21.58 % 20.73 % 20.00 % 23.08 % -1.94%
  YoY % -15.73% -1.81% 14.92% 4.10% 3.65% -13.34% -
  Horiz. % 88.91% 105.50% 107.45% 93.50% 89.82% 86.66% 100.00%
Total Cost 5,094,444 4,992,828 4,869,988 4,793,816 4,564,780 4,371,140 4,359,404 2.63%
  YoY % 2.04% 2.52% 1.59% 5.02% 4.43% 0.27% -
  Horiz. % 116.86% 114.53% 111.71% 109.96% 104.71% 100.27% 100.00%
Net Worth 741,020 858,270 884,064 862,960 862,960 844,199 963,795 -4.28%
  YoY % -13.66% -2.92% 2.45% 0.00% 2.22% -12.41% -
  Horiz. % 76.89% 89.05% 91.73% 89.54% 89.54% 87.59% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 741,020 858,270 884,064 862,960 862,960 844,199 963,795 -4.28%
  YoY % -13.66% -2.92% 2.45% 0.00% 2.22% -12.41% -
  Horiz. % 76.89% 89.05% 91.73% 89.54% 89.54% 87.59% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 -
  YoY % 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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.09 % 12.99 % 16.19 % 16.17 % 16.82 % 16.80 % 14.70 % -3.20%
  YoY % -6.93% -19.77% 0.12% -3.86% 0.12% 14.29% -
  Horiz. % 82.24% 88.37% 110.14% 110.00% 114.42% 114.29% 100.00%
ROE 94.55 % 86.83 % 106.42 % 107.17 % 106.93 % 104.56 % 77.97 % 3.26%
  YoY % 8.89% -18.41% -0.70% 0.22% 2.27% 34.10% -
  Horiz. % 121.26% 111.36% 136.49% 137.45% 137.14% 134.10% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2,471.25 2,446.93 2,477.98 2,438.67 2,340.10 2,240.45 2,179.50 2.11%
  YoY % 0.99% -1.25% 1.61% 4.21% 4.45% 2.80% -
  Horiz. % 113.39% 112.27% 113.69% 111.89% 107.37% 102.80% 100.00%
EPS 298.80 317.80 401.24 394.40 393.48 376.44 320.48 -1.16%
  YoY % -5.98% -20.80% 1.73% 0.23% 4.53% 17.46% -
  Horiz. % 93.24% 99.16% 125.20% 123.07% 122.78% 117.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1600 3.6600 3.7700 3.6800 3.6800 3.6000 4.1100 -4.28%
  YoY % -13.66% -2.92% 2.45% 0.00% 2.22% -12.41% -
  Horiz. % 76.89% 89.05% 91.73% 89.54% 89.54% 87.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2,471.25 2,446.93 2,477.98 2,438.67 2,340.10 2,240.45 2,179.50 2.11%
  YoY % 0.99% -1.25% 1.61% 4.21% 4.45% 2.80% -
  Horiz. % 113.39% 112.27% 113.69% 111.89% 107.37% 102.80% 100.00%
EPS 298.80 317.80 401.24 394.40 393.48 376.44 320.48 -1.16%
  YoY % -5.98% -20.80% 1.73% 0.23% 4.53% 17.46% -
  Horiz. % 93.24% 99.16% 125.20% 123.07% 122.78% 117.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1600 3.6600 3.7700 3.6800 3.6800 3.6000 4.1100 -4.28%
  YoY % -13.66% -2.92% 2.45% 0.00% 2.22% -12.41% -
  Horiz. % 76.89% 89.05% 91.73% 89.54% 89.54% 87.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 135.0000 136.7000 146.8000 154.5000 79.3800 76.9000 73.7000 -
P/RPS 5.46 5.59 5.92 6.34 3.39 3.43 3.38 8.31%
  YoY % -2.33% -5.57% -6.62% 87.02% -1.17% 1.48% -
  Horiz. % 161.54% 165.38% 175.15% 187.57% 100.30% 101.48% 100.00%
P/EPS 45.18 43.02 36.59 39.17 20.17 20.43 23.00 11.90%
  YoY % 5.02% 17.57% -6.59% 94.20% -1.27% -11.17% -
  Horiz. % 196.43% 187.04% 159.09% 170.30% 87.70% 88.83% 100.00%
EY 2.21 2.32 2.73 2.55 4.96 4.89 4.35 -10.66%
  YoY % -4.74% -15.02% 7.06% -48.59% 1.43% 12.41% -
  Horiz. % 50.80% 53.33% 62.76% 58.62% 114.02% 112.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 42.72 37.35 38.94 41.98 21.57 21.36 17.93 15.55%
  YoY % 14.38% -4.08% -7.24% 94.62% 0.98% 19.13% -
  Horiz. % 238.26% 208.31% 217.18% 234.13% 120.30% 119.13% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/04/21 05/05/20 23/04/19 24/04/18 25/04/17 26/04/16 20/04/15 -
Price 135.5000 139.6000 145.4000 147.5000 82.4800 75.0000 74.4800 -
P/RPS 5.48 5.71 5.87 6.05 3.52 3.35 3.42 8.17%
  YoY % -4.03% -2.73% -2.98% 71.88% 5.07% -2.05% -
  Horiz. % 160.23% 166.96% 171.64% 176.90% 102.92% 97.95% 100.00%
P/EPS 45.35 43.93 36.24 37.40 20.96 19.92 23.24 11.78%
  YoY % 3.23% 21.22% -3.10% 78.44% 5.22% -14.29% -
  Horiz. % 195.14% 189.03% 155.94% 160.93% 90.19% 85.71% 100.00%
EY 2.21 2.28 2.76 2.67 4.77 5.02 4.30 -10.49%
  YoY % -3.07% -17.39% 3.37% -44.03% -4.98% 16.74% -
  Horiz. % 51.40% 53.02% 64.19% 62.09% 110.93% 116.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 42.88 38.14 38.57 40.08 22.41 20.83 18.12 15.42%
  YoY % 12.43% -1.11% -3.77% 78.85% 7.59% 14.96% -
  Horiz. % 236.64% 210.49% 212.86% 221.19% 123.68% 114.96% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS