Highlights

[NESTLE] YoY Quarter Result on 2016-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -14.88%    YoY -     -10.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,400,765 1,432,452 1,323,253 1,262,997 1,218,385 1,157,295 1,208,041 2.50%
  YoY % -2.21% 8.25% 4.77% 3.66% 5.28% -4.20% -
  Horiz. % 115.95% 118.58% 109.54% 104.55% 100.86% 95.80% 100.00%
PBT 191,645 186,721 145,080 185,247 205,225 189,820 177,315 1.30%
  YoY % 2.64% 28.70% -21.68% -9.73% 8.12% 7.05% -
  Horiz. % 108.08% 105.30% 81.82% 104.47% 115.74% 107.05% 100.00%
Tax -42,653 -49,034 -25,331 -24,535 -26,064 -39,745 -40,724 0.77%
  YoY % 13.01% -93.57% -3.24% 5.87% 34.42% 2.40% -
  Horiz. % 104.74% 120.41% 62.20% 60.25% 64.00% 97.60% 100.00%
NP 148,992 137,687 119,749 160,712 179,161 150,075 136,591 1.46%
  YoY % 8.21% 14.98% -25.49% -10.30% 19.38% 9.87% -
  Horiz. % 109.08% 100.80% 87.67% 117.66% 131.17% 109.87% 100.00%
NP to SH 148,992 137,687 119,749 160,712 179,161 150,075 136,591 1.46%
  YoY % 8.21% 14.98% -25.49% -10.30% 19.38% 9.87% -
  Horiz. % 109.08% 100.80% 87.67% 117.66% 131.17% 109.87% 100.00%
Tax Rate 22.26 % 26.26 % 17.46 % 13.24 % 12.70 % 20.94 % 22.97 % -0.52%
  YoY % -15.23% 50.40% 31.87% 4.25% -39.35% -8.84% -
  Horiz. % 96.91% 114.32% 76.01% 57.64% 55.29% 91.16% 100.00%
Total Cost 1,251,773 1,294,765 1,203,504 1,102,285 1,039,224 1,007,220 1,071,450 2.63%
  YoY % -3.32% 7.58% 9.18% 6.07% 3.18% -5.99% -
  Horiz. % 116.83% 120.84% 112.32% 102.88% 96.99% 94.01% 100.00%
Net Worth 701,155 708,189 673,014 745,710 809,025 719,914 841,854 -3.00%
  YoY % -0.99% 5.23% -9.75% -7.83% 12.38% -14.48% -
  Horiz. % 83.29% 84.12% 79.94% 88.58% 96.10% 85.52% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 164,150 164,150 164,150 164,150 152,425 - - -
  YoY % 0.00% 0.00% 0.00% 7.69% 0.00% 0.00% -
  Horiz. % 107.69% 107.69% 107.69% 107.69% 100.00% - -
Div Payout % 110.17 % 119.22 % 137.08 % 102.14 % 85.08 % - % - % -
  YoY % -7.59% -13.03% 34.21% 20.05% 0.00% 0.00% -
  Horiz. % 129.49% 140.13% 161.12% 120.05% 100.00% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 701,155 708,189 673,014 745,710 809,025 719,914 841,854 -3.00%
  YoY % -0.99% 5.23% -9.75% -7.83% 12.38% -14.48% -
  Horiz. % 83.29% 84.12% 79.94% 88.58% 96.10% 85.52% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.64 % 9.61 % 9.05 % 12.72 % 14.70 % 12.97 % 11.31 % -1.01%
  YoY % 10.72% 6.19% -28.85% -13.47% 13.34% 14.68% -
  Horiz. % 94.08% 84.97% 80.02% 112.47% 129.97% 114.68% 100.00%
ROE 21.25 % 19.44 % 17.79 % 21.55 % 22.15 % 20.85 % 16.23 % 4.59%
  YoY % 9.31% 9.27% -17.45% -2.71% 6.24% 28.47% -
  Horiz. % 130.93% 119.78% 109.61% 132.78% 136.48% 128.47% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 597.34 610.85 564.29 538.59 519.57 493.52 515.16 2.50%
  YoY % -2.21% 8.25% 4.77% 3.66% 5.28% -4.20% -
  Horiz. % 115.95% 118.57% 109.54% 104.55% 100.86% 95.80% 100.00%
EPS 63.54 58.72 51.07 68.53 76.40 64.00 58.25 1.46%
  YoY % 8.21% 14.98% -25.48% -10.30% 19.38% 9.87% -
  Horiz. % 109.08% 100.81% 87.67% 117.65% 131.16% 109.87% 100.00%
DPS 70.00 70.00 70.00 70.00 65.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 7.69% 0.00% 0.00% -
  Horiz. % 107.69% 107.69% 107.69% 107.69% 100.00% - -
NAPS 2.9900 3.0200 2.8700 3.1800 3.4500 3.0700 3.5900 -3.00%
  YoY % -0.99% 5.23% -9.75% -7.83% 12.38% -14.48% -
  Horiz. % 83.29% 84.12% 79.94% 88.58% 96.10% 85.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 597.34 610.85 564.29 538.59 519.57 493.52 515.16 2.50%
  YoY % -2.21% 8.25% 4.77% 3.66% 5.28% -4.20% -
  Horiz. % 115.95% 118.57% 109.54% 104.55% 100.86% 95.80% 100.00%
EPS 63.54 58.72 51.07 68.53 76.40 64.00 58.25 1.46%
  YoY % 8.21% 14.98% -25.48% -10.30% 19.38% 9.87% -
  Horiz. % 109.08% 100.81% 87.67% 117.65% 131.16% 109.87% 100.00%
DPS 70.00 70.00 70.00 70.00 65.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 7.69% 0.00% 0.00% -
  Horiz. % 107.69% 107.69% 107.69% 107.69% 100.00% - -
NAPS 2.9900 3.0200 2.8700 3.1800 3.4500 3.0700 3.5900 -3.00%
  YoY % -0.99% 5.23% -9.75% -7.83% 12.38% -14.48% -
  Horiz. % 83.29% 84.12% 79.94% 88.58% 96.10% 85.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 145.7000 146.4000 84.8000 78.8600 72.1000 66.4000 68.0000 -
P/RPS 24.39 23.97 15.03 14.64 13.88 13.45 13.20 10.77%
  YoY % 1.75% 59.48% 2.66% 5.48% 3.20% 1.89% -
  Horiz. % 184.77% 181.59% 113.86% 110.91% 105.15% 101.89% 100.00%
P/EPS 229.32 249.34 166.06 115.07 94.37 103.75 116.74 11.90%
  YoY % -8.03% 50.15% 44.31% 21.93% -9.04% -11.13% -
  Horiz. % 196.44% 213.59% 142.25% 98.57% 80.84% 88.87% 100.00%
EY 0.44 0.40 0.60 0.87 1.06 0.96 0.86 -10.56%
  YoY % 10.00% -33.33% -31.03% -17.92% 10.42% 11.63% -
  Horiz. % 51.16% 46.51% 69.77% 101.16% 123.26% 111.63% 100.00%
DY 0.48 0.48 0.83 0.89 0.90 0.00 0.00 -
  YoY % 0.00% -42.17% -6.74% -1.11% 0.00% 0.00% -
  Horiz. % 53.33% 53.33% 92.22% 98.89% 100.00% - -
P/NAPS 48.73 48.48 29.55 24.80 20.90 21.63 18.94 17.05%
  YoY % 0.52% 64.06% 19.15% 18.66% -3.37% 14.20% -
  Horiz. % 257.29% 255.97% 156.02% 130.94% 110.35% 114.20% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date - 30/10/18 07/11/17 25/10/16 22/10/15 27/10/14 12/11/13 -
Price 145.4000 143.5000 88.0000 78.2000 72.0000 68.0000 68.6000 -
P/RPS 24.34 23.49 15.59 14.52 13.86 13.78 13.32 10.56%
  YoY % 3.62% 50.67% 7.37% 4.76% 0.58% 3.45% -
  Horiz. % 182.73% 176.35% 117.04% 109.01% 104.05% 103.45% 100.00%
P/EPS 228.85 244.40 172.33 114.10 94.24 106.25 117.77 11.70%
  YoY % -6.36% 41.82% 51.03% 21.07% -11.30% -9.78% -
  Horiz. % 194.32% 207.52% 146.33% 96.88% 80.02% 90.22% 100.00%
EY 0.44 0.41 0.58 0.88 1.06 0.94 0.85 -10.39%
  YoY % 7.32% -29.31% -34.09% -16.98% 12.77% 10.59% -
  Horiz. % 51.76% 48.24% 68.24% 103.53% 124.71% 110.59% 100.00%
DY 0.48 0.49 0.80 0.90 0.90 0.00 0.00 -
  YoY % -2.04% -38.75% -11.11% 0.00% 0.00% 0.00% -
  Horiz. % 53.33% 54.44% 88.89% 100.00% 100.00% - -
P/NAPS 48.63 47.52 30.66 24.59 20.87 22.15 19.11 16.84%
  YoY % 2.34% 54.99% 24.68% 17.82% -5.78% 15.91% -
  Horiz. % 254.47% 248.67% 160.44% 128.68% 109.21% 115.91% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!
PARTNERS & BROKERS