Highlights

[NESTLE] YoY TTM Result on 2017-06-30 [#2]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 21-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -4.17%    YoY -     -9.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 5,383,471 5,568,735 5,343,707 5,168,391 4,967,954 4,686,687 4,889,228 1.62%
  YoY % -3.33% 4.21% 3.39% 4.03% 6.00% -4.14% -
  Horiz. % 110.11% 113.90% 109.30% 105.71% 101.61% 95.86% 100.00%
PBT 750,217 878,567 820,080 770,022 823,657 711,124 695,629 1.27%
  YoY % -14.61% 7.13% 6.50% -6.51% 15.82% 2.23% -
  Horiz. % 107.85% 126.30% 117.89% 110.69% 118.40% 102.23% 100.00%
Tax -177,566 -224,953 -169,409 -149,867 -135,233 -150,964 -156,578 2.12%
  YoY % 21.07% -32.79% -13.04% -10.82% 10.42% 3.59% -
  Horiz. % 113.40% 143.67% 108.19% 95.71% 86.37% 96.41% 100.00%
NP 572,651 653,614 650,671 620,155 688,424 560,160 539,051 1.01%
  YoY % -12.39% 0.45% 4.92% -9.92% 22.90% 3.92% -
  Horiz. % 106.23% 121.25% 120.71% 115.05% 127.71% 103.92% 100.00%
NP to SH 572,651 653,614 650,671 620,155 688,424 560,160 539,051 1.01%
  YoY % -12.39% 0.45% 4.92% -9.92% 22.90% 3.92% -
  Horiz. % 106.23% 121.25% 120.71% 115.05% 127.71% 103.92% 100.00%
Tax Rate 23.67 % 25.60 % 20.66 % 19.46 % 16.42 % 21.23 % 22.51 % 0.84%
  YoY % -7.54% 23.91% 6.17% 18.51% -22.66% -5.69% -
  Horiz. % 105.15% 113.73% 91.78% 86.45% 72.95% 94.31% 100.00%
Total Cost 4,810,820 4,915,121 4,693,036 4,548,236 4,279,530 4,126,527 4,350,177 1.69%
  YoY % -2.12% 4.73% 3.18% 6.28% 3.71% -5.14% -
  Horiz. % 110.59% 112.99% 107.88% 104.55% 98.38% 94.86% 100.00%
Net Worth 630,805 715,224 736,330 712,879 722,259 691,775 705,844 -1.85%
  YoY % -11.80% -2.87% 3.29% -1.30% 4.41% -1.99% -
  Horiz. % 89.37% 101.33% 104.32% 101.00% 102.33% 98.01% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 656,600 656,600 644,875 633,150 621,425 562,800 551,075 2.96%
  YoY % 0.00% 1.82% 1.85% 1.89% 10.42% 2.13% -
  Horiz. % 119.15% 119.15% 117.02% 114.89% 112.77% 102.13% 100.00%
Div Payout % 114.66 % 100.46 % 99.11 % 102.10 % 90.27 % 100.47 % 102.23 % 1.93%
  YoY % 14.13% 1.36% -2.93% 13.11% -10.15% -1.72% -
  Horiz. % 112.16% 98.27% 96.95% 99.87% 88.30% 98.28% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 630,805 715,224 736,330 712,879 722,259 691,775 705,844 -1.85%
  YoY % -11.80% -2.87% 3.29% -1.30% 4.41% -1.99% -
  Horiz. % 89.37% 101.33% 104.32% 101.00% 102.33% 98.01% 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 10.64 % 11.74 % 12.18 % 12.00 % 13.86 % 11.95 % 11.03 % -0.60%
  YoY % -9.37% -3.61% 1.50% -13.42% 15.98% 8.34% -
  Horiz. % 96.46% 106.44% 110.43% 108.79% 125.66% 108.34% 100.00%
ROE 90.78 % 91.39 % 88.37 % 86.99 % 95.32 % 80.97 % 76.37 % 2.92%
  YoY % -0.67% 3.42% 1.59% -8.74% 17.72% 6.02% -
  Horiz. % 118.87% 119.67% 115.71% 113.91% 124.81% 106.02% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2,295.72 2,374.73 2,278.77 2,204.00 2,118.53 1,998.59 2,084.96 1.62%
  YoY % -3.33% 4.21% 3.39% 4.03% 6.00% -4.14% -
  Horiz. % 110.11% 113.90% 109.30% 105.71% 101.61% 95.86% 100.00%
EPS 244.20 278.73 277.47 264.46 293.57 238.87 229.87 1.01%
  YoY % -12.39% 0.45% 4.92% -9.92% 22.90% 3.92% -
  Horiz. % 106.23% 121.26% 120.71% 115.05% 127.71% 103.92% 100.00%
DPS 280.00 280.00 275.00 270.00 265.00 240.00 235.00 2.96%
  YoY % 0.00% 1.82% 1.85% 1.89% 10.42% 2.13% -
  Horiz. % 119.15% 119.15% 117.02% 114.89% 112.77% 102.13% 100.00%
NAPS 2.6900 3.0500 3.1400 3.0400 3.0800 2.9500 3.0100 -1.85%
  YoY % -11.80% -2.87% 3.29% -1.30% 4.41% -1.99% -
  Horiz. % 89.37% 101.33% 104.32% 101.00% 102.33% 98.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2,295.72 2,374.73 2,278.77 2,204.00 2,118.53 1,998.59 2,084.96 1.62%
  YoY % -3.33% 4.21% 3.39% 4.03% 6.00% -4.14% -
  Horiz. % 110.11% 113.90% 109.30% 105.71% 101.61% 95.86% 100.00%
EPS 244.20 278.73 277.47 264.46 293.57 238.87 229.87 1.01%
  YoY % -12.39% 0.45% 4.92% -9.92% 22.90% 3.92% -
  Horiz. % 106.23% 121.26% 120.71% 115.05% 127.71% 103.92% 100.00%
DPS 280.00 280.00 275.00 270.00 265.00 240.00 235.00 2.96%
  YoY % 0.00% 1.82% 1.85% 1.89% 10.42% 2.13% -
  Horiz. % 119.15% 119.15% 117.02% 114.89% 112.77% 102.13% 100.00%
NAPS 2.6900 3.0500 3.1400 3.0400 3.0800 2.9500 3.0100 -1.85%
  YoY % -11.80% -2.87% 3.29% -1.30% 4.41% -1.99% -
  Horiz. % 89.37% 101.33% 104.32% 101.00% 102.33% 98.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 139.9000 149.1000 147.5000 85.0000 76.5200 71.5000 67.0000 -
P/RPS 6.09 6.28 6.47 3.86 3.61 3.58 3.21 11.25%
  YoY % -3.03% -2.94% 67.62% 6.93% 0.84% 11.53% -
  Horiz. % 189.72% 195.64% 201.56% 120.25% 112.46% 111.53% 100.00%
P/EPS 57.29 53.49 53.16 32.14 26.07 29.93 29.15 11.91%
  YoY % 7.10% 0.62% 65.40% 23.28% -12.90% 2.68% -
  Horiz. % 196.54% 183.50% 182.37% 110.26% 89.43% 102.68% 100.00%
EY 1.75 1.87 1.88 3.11 3.84 3.34 3.43 -10.60%
  YoY % -6.42% -0.53% -39.55% -19.01% 14.97% -2.62% -
  Horiz. % 51.02% 54.52% 54.81% 90.67% 111.95% 97.38% 100.00%
DY 2.00 1.88 1.86 3.18 3.46 3.36 3.51 -8.94%
  YoY % 6.38% 1.08% -41.51% -8.09% 2.98% -4.27% -
  Horiz. % 56.98% 53.56% 52.99% 90.60% 98.58% 95.73% 100.00%
P/NAPS 52.01 48.89 46.97 27.96 24.84 24.24 22.26 15.18%
  YoY % 6.38% 4.09% 67.99% 12.56% 2.48% 8.89% -
  Horiz. % 233.65% 219.63% 211.01% 125.61% 111.59% 108.89% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 27/08/19 14/08/18 21/08/17 22/08/16 12/08/15 12/08/14 -
Price 140.7000 148.6000 147.2000 84.5800 78.7600 71.9200 67.7000 -
P/RPS 6.13 6.26 6.46 3.84 3.72 3.60 3.25 11.14%
  YoY % -2.08% -3.10% 68.23% 3.23% 3.33% 10.77% -
  Horiz. % 188.62% 192.62% 198.77% 118.15% 114.46% 110.77% 100.00%
P/EPS 57.62 53.31 53.05 31.98 26.83 30.11 29.45 11.82%
  YoY % 8.08% 0.49% 65.88% 19.19% -10.89% 2.24% -
  Horiz. % 195.65% 181.02% 180.14% 108.59% 91.10% 102.24% 100.00%
EY 1.74 1.88 1.88 3.13 3.73 3.32 3.40 -10.56%
  YoY % -7.45% 0.00% -39.94% -16.09% 12.35% -2.35% -
  Horiz. % 51.18% 55.29% 55.29% 92.06% 109.71% 97.65% 100.00%
DY 1.99 1.88 1.87 3.19 3.36 3.34 3.47 -8.84%
  YoY % 5.85% 0.53% -41.38% -5.06% 0.60% -3.75% -
  Horiz. % 57.35% 54.18% 53.89% 91.93% 96.83% 96.25% 100.00%
P/NAPS 52.30 48.72 46.88 27.82 25.57 24.38 22.49 15.09%
  YoY % 7.35% 3.92% 68.51% 8.80% 4.88% 8.40% -
  Horiz. % 232.55% 216.63% 208.45% 123.70% 113.69% 108.40% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS