Highlights

[NESTLE] YoY Quarter Result on 2016-12-31 [#4]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -58.35%    YoY -     -32.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,347,864 1,281,725 1,249,882 1,198,942 1,108,762 1,138,311 1,099,799 3.45%
  YoY % 5.16% 2.55% 4.25% 8.13% -2.60% 3.50% -
  Horiz. % 122.56% 116.54% 113.65% 109.01% 100.81% 103.50% 100.00%
PBT 179,938 165,766 81,493 118,677 117,496 124,444 112,864 8.08%
  YoY % 8.55% 103.41% -31.33% 1.01% -5.58% 10.26% -
  Horiz. % 159.43% 146.87% 72.20% 105.15% 104.10% 110.26% 100.00%
Tax -56,114 -32,222 -14,551 -18,888 -19,192 -23,989 -13,385 26.97%
  YoY % -74.15% -121.44% 22.96% 1.58% 20.00% -79.22% -
  Horiz. % 419.23% 240.73% 108.71% 141.11% 143.38% 179.22% 100.00%
NP 123,824 133,544 66,942 99,789 98,304 100,455 99,479 3.71%
  YoY % -7.28% 99.49% -32.92% 1.51% -2.14% 0.98% -
  Horiz. % 124.47% 134.24% 67.29% 100.31% 98.82% 100.98% 100.00%
NP to SH 123,824 133,544 66,942 99,789 98,304 57 99,479 3.71%
  YoY % -7.28% 99.49% -32.92% 1.51% 172,363.16% -99.94% -
  Horiz. % 124.47% 134.24% 67.29% 100.31% 98.82% 0.06% 100.00%
Tax Rate 31.19 % 19.44 % 17.86 % 15.92 % 16.33 % 19.28 % 11.86 % 17.48%
  YoY % 60.44% 8.85% 12.19% -2.51% -15.30% 62.56% -
  Horiz. % 262.98% 163.91% 150.59% 134.23% 137.69% 162.56% 100.00%
Total Cost 1,224,040 1,148,181 1,182,940 1,099,153 1,010,458 1,037,856 1,000,320 3.42%
  YoY % 6.61% -2.94% 7.62% 8.78% -2.64% 3.75% -
  Horiz. % 122.36% 114.78% 118.26% 109.88% 101.01% 103.75% 100.00%
Net Worth 654,254 640,185 647,219 708,189 776,194 816,060 750,400 -2.26%
  YoY % 2.20% -1.09% -8.61% -8.76% -4.89% 8.75% -
  Horiz. % 87.19% 85.31% 86.25% 94.38% 103.44% 108.75% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 328,300 316,575 304,850 304,850 410,375 410,375 363,475 -1.68%
  YoY % 3.70% 3.85% 0.00% -25.71% 0.00% 12.90% -
  Horiz. % 90.32% 87.10% 83.87% 83.87% 112.90% 112.90% 100.00%
Div Payout % 265.13 % 237.06 % 455.39 % 305.49 % 417.46 % 719,956.12 % 365.38 % -5.20%
  YoY % 11.84% -47.94% 49.07% -26.82% -99.94% 196,943.11% -
  Horiz. % 72.56% 64.88% 124.63% 83.61% 114.25% 197,043.11% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 654,254 640,185 647,219 708,189 776,194 816,060 750,400 -2.26%
  YoY % 2.20% -1.09% -8.61% -8.76% -4.89% 8.75% -
  Horiz. % 87.19% 85.31% 86.25% 94.38% 103.44% 108.75% 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.19 % 10.42 % 5.36 % 8.32 % 8.87 % 8.82 % 9.05 % 0.26%
  YoY % -11.80% 94.40% -35.58% -6.20% 0.57% -2.54% -
  Horiz. % 101.55% 115.14% 59.23% 91.93% 98.01% 97.46% 100.00%
ROE 18.93 % 20.86 % 10.34 % 14.09 % 12.66 % 0.01 % 13.26 % 6.11%
  YoY % -9.25% 101.74% -26.61% 11.30% 126,500.00% -99.92% -
  Horiz. % 142.76% 157.32% 77.98% 106.26% 95.48% 0.08% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 574.78 546.58 533.00 511.28 472.82 485.42 469.00 3.45%
  YoY % 5.16% 2.55% 4.25% 8.13% -2.60% 3.50% -
  Horiz. % 122.55% 116.54% 113.65% 109.01% 100.81% 103.50% 100.00%
EPS 52.80 56.95 28.55 42.55 41.92 42.84 42.42 3.71%
  YoY % -7.29% 99.47% -32.90% 1.50% -2.15% 0.99% -
  Horiz. % 124.47% 134.25% 67.30% 100.31% 98.82% 100.99% 100.00%
DPS 140.00 135.00 130.00 130.00 175.00 175.00 155.00 -1.68%
  YoY % 3.70% 3.85% 0.00% -25.71% 0.00% 12.90% -
  Horiz. % 90.32% 87.10% 83.87% 83.87% 112.90% 112.90% 100.00%
NAPS 2.7900 2.7300 2.7600 3.0200 3.3100 3.4800 3.2000 -2.26%
  YoY % 2.20% -1.09% -8.61% -8.76% -4.89% 8.75% -
  Horiz. % 87.19% 85.31% 86.25% 94.38% 103.44% 108.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 574.78 546.58 533.00 511.28 472.82 485.42 469.00 3.45%
  YoY % 5.16% 2.55% 4.25% 8.13% -2.60% 3.50% -
  Horiz. % 122.55% 116.54% 113.65% 109.01% 100.81% 103.50% 100.00%
EPS 52.80 56.95 28.55 42.55 41.92 42.84 42.42 3.71%
  YoY % -7.29% 99.47% -32.90% 1.50% -2.15% 0.99% -
  Horiz. % 124.47% 134.25% 67.30% 100.31% 98.82% 100.99% 100.00%
DPS 140.00 135.00 130.00 130.00 175.00 175.00 155.00 -1.68%
  YoY % 3.70% 3.85% 0.00% -25.71% 0.00% 12.90% -
  Horiz. % 90.32% 87.10% 83.87% 83.87% 112.90% 112.90% 100.00%
NAPS 2.7900 2.7300 2.7600 3.0200 3.3100 3.4800 3.2000 -2.26%
  YoY % 2.20% -1.09% -8.61% -8.76% -4.89% 8.75% -
  Horiz. % 87.19% 85.31% 86.25% 94.38% 103.44% 108.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 147.4000 103.2000 78.2000 73.4000 68.5000 68.0000 62.8400 -
P/RPS 25.64 18.88 14.67 14.36 14.49 14.01 13.40 11.42%
  YoY % 35.81% 28.70% 2.16% -0.90% 3.43% 4.55% -
  Horiz. % 191.34% 140.90% 109.48% 107.16% 108.13% 104.55% 100.00%
P/EPS 279.15 181.22 273.94 172.49 163.40 279,754.41 148.13 11.13%
  YoY % 54.04% -33.85% 58.82% 5.56% -99.94% 188,757.36% -
  Horiz. % 188.45% 122.34% 184.93% 116.45% 110.31% 188,857.34% 100.00%
EY 0.36 0.55 0.37 0.58 0.61 0.00 0.68 -10.05%
  YoY % -34.55% 48.65% -36.21% -4.92% 0.00% 0.00% -
  Horiz. % 52.94% 80.88% 54.41% 85.29% 89.71% 0.00% 100.00%
DY 0.95 1.31 1.66 1.77 2.55 2.57 2.47 -14.72%
  YoY % -27.48% -21.08% -6.21% -30.59% -0.78% 4.05% -
  Horiz. % 38.46% 53.04% 67.21% 71.66% 103.24% 104.05% 100.00%
P/NAPS 52.83 37.80 28.33 24.30 20.69 19.54 19.64 17.92%
  YoY % 39.76% 33.43% 16.58% 17.45% 5.89% -0.51% -
  Horiz. % 268.99% 192.46% 144.25% 123.73% 105.35% 99.49% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 20/02/18 28/02/17 25/02/16 23/02/15 24/02/14 21/02/13 -
Price 149.0000 121.5000 75.7000 74.5600 73.8000 66.0000 58.7000 -
P/RPS 25.92 22.23 14.20 14.58 15.61 13.60 12.52 12.89%
  YoY % 16.60% 56.55% -2.61% -6.60% 14.78% 8.63% -
  Horiz. % 207.03% 177.56% 113.42% 116.45% 124.68% 108.63% 100.00%
P/EPS 282.18 213.35 265.18 175.21 176.05 271,526.31 138.37 12.60%
  YoY % 32.26% -19.55% 51.35% -0.48% -99.94% 196,132.06% -
  Horiz. % 203.93% 154.19% 191.65% 126.62% 127.23% 196,232.08% 100.00%
EY 0.35 0.47 0.38 0.57 0.57 0.00 0.72 -11.32%
  YoY % -25.53% 23.68% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 48.61% 65.28% 52.78% 79.17% 79.17% 0.00% 100.00%
DY 0.94 1.11 1.72 1.74 2.37 2.65 2.64 -15.80%
  YoY % -15.32% -35.47% -1.15% -26.58% -10.57% 0.38% -
  Horiz. % 35.61% 42.05% 65.15% 65.91% 89.77% 100.38% 100.00%
P/NAPS 53.41 44.51 27.43 24.69 22.30 18.97 18.34 19.49%
  YoY % 20.00% 62.27% 11.10% 10.72% 17.55% 3.44% -
  Horiz. % 291.22% 242.69% 149.56% 134.62% 121.59% 103.44% 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