Highlights

[NESTLE] YoY 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 -     73.14%    YoY -     0.23%
Quarter Report


View:


Show?  YoY % Horiz. %

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 1,448,773 1,434,514 1,452,713 1,429,670 1,371,882 1,313,462 1,277,729 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 220,377 246,259 312,796 294,826 290,996 275,858 244,252 -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 -45,215 -59,952 -77,580 -63,610 -60,309 -55,181 -56,374 -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 175,162 186,307 235,216 231,216 230,687 220,677 187,878 -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 175,162 186,307 235,216 231,216 230,687 220,677 187,878 -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 1,273,611 1,248,207 1,217,497 1,198,454 1,141,195 1,092,785 1,089,851 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 23.64 % 21.71 % 26.61 % 26.79 % 26.73 % 26.14 % 19.49 % 3.27%
  YoY % 8.89% -18.41% -0.67% 0.22% 2.26% 34.12% -
  Horiz. % 121.29% 111.39% 136.53% 137.46% 137.15% 134.12% 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 617.81 611.73 619.49 609.67 585.02 560.11 544.87 2.11%
  YoY % 0.99% -1.25% 1.61% 4.21% 4.45% 2.80% -
  Horiz. % 113.39% 112.27% 113.70% 111.89% 107.37% 102.80% 100.00%
EPS 74.70 79.45 100.31 98.60 98.37 94.11 80.12 -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 617.81 611.73 619.49 609.67 585.02 560.11 544.87 2.11%
  YoY % 0.99% -1.25% 1.61% 4.21% 4.45% 2.80% -
  Horiz. % 113.39% 112.27% 113.70% 111.89% 107.37% 102.80% 100.00%
EPS 74.70 79.45 100.31 98.60 98.37 94.11 80.12 -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 21.85 22.35 23.70 25.34 13.57 13.73 13.53 8.31%
  YoY % -2.24% -5.70% -6.47% 86.74% -1.17% 1.48% -
  Horiz. % 161.49% 165.19% 175.17% 187.29% 100.30% 101.48% 100.00%
P/EPS 180.73 172.06 146.35 156.69 80.69 81.72 91.99 11.90%
  YoY % 5.04% 17.57% -6.60% 94.19% -1.26% -11.16% -
  Horiz. % 196.47% 187.04% 159.09% 170.33% 87.72% 88.84% 100.00%
EY 0.55 0.58 0.68 0.64 1.24 1.22 1.09 -10.77%
  YoY % -5.17% -14.71% 6.25% -48.39% 1.64% 11.93% -
  Horiz. % 50.46% 53.21% 62.39% 58.72% 113.76% 111.93% 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 21.93 22.82 23.47 24.19 14.10 13.39 13.67 8.19%
  YoY % -3.90% -2.77% -2.98% 71.56% 5.30% -2.05% -
  Horiz. % 160.42% 166.93% 171.69% 176.96% 103.15% 97.95% 100.00%
P/EPS 181.40 175.71 144.96 149.59 83.84 79.70 92.96 11.78%
  YoY % 3.24% 21.21% -3.10% 78.42% 5.19% -14.26% -
  Horiz. % 195.14% 189.02% 155.94% 160.92% 90.19% 85.74% 100.00%
EY 0.55 0.57 0.69 0.67 1.19 1.25 1.08 -10.63%
  YoY % -3.51% -17.39% 2.99% -43.70% -4.80% 15.74% -
  Horiz. % 50.93% 52.78% 63.89% 62.04% 110.19% 115.74% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS