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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 5,810,852 5,718,680 5,487,528 5,253,848 5,110,916 5,090,848 4,909,404 2.85%
  YoY % 1.61% 4.21% 4.45% 2.80% 0.39% 3.70% -
  Horiz. % 118.36% 116.48% 111.78% 107.02% 104.10% 103.70% 100.00%
PBT 1,251,184 1,179,304 1,163,984 1,103,432 977,008 955,252 972,460 4.29%
  YoY % 6.10% 1.32% 5.49% 12.94% 2.28% -1.77% -
  Horiz. % 128.66% 121.27% 119.69% 113.47% 100.47% 98.23% 100.00%
Tax -310,320 -254,440 -241,236 -220,724 -225,496 -221,144 -234,792 4.76%
  YoY % -21.96% -5.47% -9.29% 2.12% -1.97% 5.81% -
  Horiz. % 132.17% 108.37% 102.74% 94.01% 96.04% 94.19% 100.00%
NP 940,864 924,864 922,748 882,708 751,512 734,108 737,668 4.14%
  YoY % 1.73% 0.23% 4.54% 17.46% 2.37% -0.48% -
  Horiz. % 127.55% 125.38% 125.09% 119.66% 101.88% 99.52% 100.00%
NP to SH 940,864 924,864 922,748 882,708 751,512 734,108 737,668 4.14%
  YoY % 1.73% 0.23% 4.54% 17.46% 2.37% -0.48% -
  Horiz. % 127.55% 125.38% 125.09% 119.66% 101.88% 99.52% 100.00%
Tax Rate 24.80 % 21.58 % 20.73 % 20.00 % 23.08 % 23.15 % 24.14 % 0.45%
  YoY % 14.92% 4.10% 3.65% -13.34% -0.30% -4.10% -
  Horiz. % 102.73% 89.40% 85.87% 82.85% 95.61% 95.90% 100.00%
Total Cost 4,869,988 4,793,816 4,564,780 4,371,140 4,359,404 4,356,740 4,171,736 2.61%
  YoY % 1.59% 5.02% 4.43% 0.27% 0.06% 4.43% -
  Horiz. % 116.74% 114.91% 109.42% 104.78% 104.50% 104.43% 100.00%
Net Worth 884,064 862,960 862,960 844,199 963,795 998,970 935,655 -0.94%
  YoY % 2.45% 0.00% 2.22% -12.41% -3.52% 6.77% -
  Horiz. % 94.49% 92.23% 92.23% 90.23% 103.01% 106.77% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 884,064 862,960 862,960 844,199 963,795 998,970 935,655 -0.94%
  YoY % 2.45% 0.00% 2.22% -12.41% -3.52% 6.77% -
  Horiz. % 94.49% 92.23% 92.23% 90.23% 103.01% 106.77% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 16.19 % 16.17 % 16.82 % 16.80 % 14.70 % 14.42 % 15.03 % 1.25%
  YoY % 0.12% -3.86% 0.12% 14.29% 1.94% -4.06% -
  Horiz. % 107.72% 107.58% 111.91% 111.78% 97.80% 95.94% 100.00%
ROE 106.42 % 107.17 % 106.93 % 104.56 % 77.97 % 73.49 % 78.84 % 5.12%
  YoY % -0.70% 0.22% 2.27% 34.10% 6.10% -6.79% -
  Horiz. % 134.98% 135.93% 135.63% 132.62% 98.90% 93.21% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2,477.98 2,438.67 2,340.10 2,240.45 2,179.50 2,170.94 2,093.56 2.85%
  YoY % 1.61% 4.21% 4.45% 2.80% 0.39% 3.70% -
  Horiz. % 118.36% 116.48% 111.78% 107.02% 104.10% 103.70% 100.00%
EPS 401.24 394.40 393.48 376.44 320.48 313.04 314.56 4.14%
  YoY % 1.73% 0.23% 4.53% 17.46% 2.38% -0.48% -
  Horiz. % 127.56% 125.38% 125.09% 119.67% 101.88% 99.52% 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 3.7700 3.6800 3.6800 3.6000 4.1100 4.2600 3.9900 -0.94%
  YoY % 2.45% 0.00% 2.22% -12.41% -3.52% 6.77% -
  Horiz. % 94.49% 92.23% 92.23% 90.23% 103.01% 106.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2,477.98 2,438.67 2,340.10 2,240.45 2,179.50 2,170.94 2,093.56 2.85%
  YoY % 1.61% 4.21% 4.45% 2.80% 0.39% 3.70% -
  Horiz. % 118.36% 116.48% 111.78% 107.02% 104.10% 103.70% 100.00%
EPS 401.24 394.40 393.48 376.44 320.48 313.04 314.56 4.14%
  YoY % 1.73% 0.23% 4.53% 17.46% 2.38% -0.48% -
  Horiz. % 127.56% 125.38% 125.09% 119.67% 101.88% 99.52% 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 3.7700 3.6800 3.6800 3.6000 4.1100 4.2600 3.9900 -0.94%
  YoY % 2.45% 0.00% 2.22% -12.41% -3.52% 6.77% -
  Horiz. % 94.49% 92.23% 92.23% 90.23% 103.01% 106.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 146.8000 154.5000 79.3800 76.9000 73.7000 66.6800 60.6800 -
P/RPS 5.92 6.34 3.39 3.43 3.38 3.07 2.90 12.62%
  YoY % -6.62% 87.02% -1.17% 1.48% 10.10% 5.86% -
  Horiz. % 204.14% 218.62% 116.90% 118.28% 116.55% 105.86% 100.00%
P/EPS 36.59 39.17 20.17 20.43 23.00 21.30 19.29 11.25%
  YoY % -6.59% 94.20% -1.27% -11.17% 7.98% 10.42% -
  Horiz. % 189.68% 203.06% 104.56% 105.91% 119.23% 110.42% 100.00%
EY 2.73 2.55 4.96 4.89 4.35 4.69 5.18 -10.12%
  YoY % 7.06% -48.59% 1.43% 12.41% -7.25% -9.46% -
  Horiz. % 52.70% 49.23% 95.75% 94.40% 83.98% 90.54% 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 38.94 41.98 21.57 21.36 17.93 15.65 15.21 16.95%
  YoY % -7.24% 94.62% 0.98% 19.13% 14.57% 2.89% -
  Horiz. % 256.02% 276.00% 141.81% 140.43% 117.88% 102.89% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/04/19 24/04/18 25/04/17 26/04/16 20/04/15 17/04/14 30/04/13 -
Price 145.4000 147.5000 82.4800 75.0000 74.4800 68.7000 61.8000 -
P/RPS 5.87 6.05 3.52 3.35 3.42 3.16 2.95 12.15%
  YoY % -2.98% 71.88% 5.07% -2.05% 8.23% 7.12% -
  Horiz. % 198.98% 205.08% 119.32% 113.56% 115.93% 107.12% 100.00%
P/EPS 36.24 37.40 20.96 19.92 23.24 21.95 19.65 10.73%
  YoY % -3.10% 78.44% 5.22% -14.29% 5.88% 11.70% -
  Horiz. % 184.43% 190.33% 106.67% 101.37% 118.27% 111.70% 100.00%
EY 2.76 2.67 4.77 5.02 4.30 4.56 5.09 -9.69%
  YoY % 3.37% -44.03% -4.98% 16.74% -5.70% -10.41% -
  Horiz. % 54.22% 52.46% 93.71% 98.62% 84.48% 89.59% 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 38.57 40.08 22.41 20.83 18.12 16.13 15.49 16.41%
  YoY % -3.77% 78.85% 7.59% 14.96% 12.34% 4.13% -
  Horiz. % 249.00% 258.75% 144.67% 134.47% 116.98% 104.13% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers