Highlights

[NESTLE] YoY TTM 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 -     0.12%    YoY -     -0.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 5,542,088 5,318,278 5,121,926 4,873,690 4,813,950 4,833,286 4,619,666 3.08%
  YoY % 4.21% 3.83% 5.09% 1.24% -0.40% 4.62% -
  Horiz. % 119.97% 115.12% 110.87% 105.50% 104.21% 104.62% 100.00%
PBT 893,863 818,214 781,633 759,316 706,625 714,752 673,957 4.82%
  YoY % 9.25% 4.68% 2.94% 7.46% -1.14% 6.05% -
  Horiz. % 132.63% 121.40% 115.98% 112.67% 104.85% 106.05% 100.00%
Tax -230,974 -171,635 -134,495 -135,786 -151,890 -153,941 -142,267 8.41%
  YoY % -34.57% -27.61% 0.95% 10.60% 1.33% -8.21% -
  Horiz. % 162.35% 120.64% 94.54% 95.44% 106.76% 108.21% 100.00%
NP 662,889 646,579 647,138 623,530 554,735 560,811 531,690 3.74%
  YoY % 2.52% -0.09% 3.79% 12.40% -1.08% 5.48% -
  Horiz. % 124.68% 121.61% 121.71% 117.27% 104.33% 105.48% 100.00%
NP to SH 662,889 646,579 647,138 623,530 554,735 560,811 432,384 7.38%
  YoY % 2.52% -0.09% 3.79% 12.40% -1.08% 29.70% -
  Horiz. % 153.31% 149.54% 149.67% 144.21% 128.30% 129.70% 100.00%
Tax Rate 25.84 % 20.98 % 17.21 % 17.88 % 21.50 % 21.54 % 21.11 % 3.43%
  YoY % 23.16% 21.91% -3.75% -16.84% -0.19% 2.04% -
  Horiz. % 122.41% 99.38% 81.53% 84.70% 101.85% 102.04% 100.00%
Total Cost 4,879,199 4,671,699 4,474,788 4,250,160 4,259,215 4,272,475 4,087,976 2.99%
  YoY % 4.44% 4.40% 5.29% -0.21% -0.31% 4.51% -
  Horiz. % 119.35% 114.28% 109.46% 103.97% 104.19% 104.51% 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 656,600 644,875 633,114 609,700 551,075 551,075 492,450 4.91%
  YoY % 1.82% 1.86% 3.84% 10.64% 0.00% 11.90% -
  Horiz. % 133.33% 130.95% 128.56% 123.81% 111.90% 111.90% 100.00%
Div Payout % 99.05 % 99.74 % 97.83 % 97.78 % 99.34 % 98.26 % 113.89 % -2.30%
  YoY % -0.69% 1.95% 0.05% -1.57% 1.10% -13.72% -
  Horiz. % 86.97% 87.58% 85.90% 85.85% 87.22% 86.28% 100.00%
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 11.96 % 12.16 % 12.63 % 12.79 % 11.52 % 11.60 % 11.51 % 0.64%
  YoY % -1.64% -3.72% -1.25% 11.02% -0.69% 0.78% -
  Horiz. % 103.91% 105.65% 109.73% 111.12% 100.09% 100.78% 100.00%
ROE 74.98 % 74.93 % 74.99 % 73.86 % 57.56 % 56.14 % 46.21 % 8.40%
  YoY % 0.07% -0.08% 1.53% 28.32% 2.53% 21.49% -
  Horiz. % 162.26% 162.15% 162.28% 159.84% 124.56% 121.49% 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 2,363.36 2,267.92 2,184.19 2,078.33 2,052.86 2,061.10 1,970.01 3.08%
  YoY % 4.21% 3.83% 5.09% 1.24% -0.40% 4.62% -
  Horiz. % 119.97% 115.12% 110.87% 105.50% 104.21% 104.62% 100.00%
EPS 282.68 275.73 275.97 265.90 236.56 239.15 184.39 7.38%
  YoY % 2.52% -0.09% 3.79% 12.40% -1.08% 29.70% -
  Horiz. % 153.31% 149.54% 149.67% 144.21% 128.29% 129.70% 100.00%
DPS 280.00 275.00 270.00 260.00 235.00 235.00 210.00 4.91%
  YoY % 1.82% 1.85% 3.85% 10.64% 0.00% 11.90% -
  Horiz. % 133.33% 130.95% 128.57% 123.81% 111.90% 111.90% 100.00%
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 2,363.36 2,267.92 2,184.19 2,078.33 2,052.86 2,061.10 1,970.01 3.08%
  YoY % 4.21% 3.83% 5.09% 1.24% -0.40% 4.62% -
  Horiz. % 119.97% 115.12% 110.87% 105.50% 104.21% 104.62% 100.00%
EPS 282.68 275.73 275.97 265.90 236.56 239.15 184.39 7.38%
  YoY % 2.52% -0.09% 3.79% 12.40% -1.08% 29.70% -
  Horiz. % 153.31% 149.54% 149.67% 144.21% 128.29% 129.70% 100.00%
DPS 280.00 275.00 270.00 260.00 235.00 235.00 210.00 4.91%
  YoY % 1.82% 1.85% 3.85% 10.64% 0.00% 11.90% -
  Horiz. % 133.33% 130.95% 128.57% 123.81% 111.90% 111.90% 100.00%
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 6.21 6.81 3.63 3.70 3.59 3.24 3.08 12.39%
  YoY % -8.81% 87.60% -1.89% 3.06% 10.80% 5.19% -
  Horiz. % 201.62% 221.10% 117.86% 120.13% 116.56% 105.19% 100.00%
P/EPS 51.93 56.03 28.76 28.92 31.15 27.88 32.91 7.89%
  YoY % -7.32% 94.82% -0.55% -7.16% 11.73% -15.28% -
  Horiz. % 157.79% 170.25% 87.39% 87.88% 94.65% 84.72% 100.00%
EY 1.93 1.78 3.48 3.46 3.21 3.59 3.04 -7.29%
  YoY % 8.43% -48.85% 0.58% 7.79% -10.58% 18.09% -
  Horiz. % 63.49% 58.55% 114.47% 113.82% 105.59% 118.09% 100.00%
DY 1.91 1.78 3.40 3.38 3.19 3.52 3.46 -9.42%
  YoY % 7.30% -47.65% 0.59% 5.96% -9.37% 1.73% -
  Horiz. % 55.20% 51.45% 98.27% 97.69% 92.20% 101.73% 100.00%
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 6.15 6.50 3.78 3.61 3.63 3.33 3.14 11.85%
  YoY % -5.38% 71.96% 4.71% -0.55% 9.01% 6.05% -
  Horiz. % 195.86% 207.01% 120.38% 114.97% 115.61% 106.05% 100.00%
P/EPS 51.44 53.50 29.89 28.21 31.48 28.73 33.52 7.40%
  YoY % -3.85% 78.99% 5.96% -10.39% 9.57% -14.29% -
  Horiz. % 153.46% 159.61% 89.17% 84.16% 93.91% 85.71% 100.00%
EY 1.94 1.87 3.35 3.55 3.18 3.48 2.98 -6.90%
  YoY % 3.74% -44.18% -5.63% 11.64% -8.62% 16.78% -
  Horiz. % 65.10% 62.75% 112.42% 119.13% 106.71% 116.78% 100.00%
DY 1.93 1.86 3.27 3.47 3.16 3.42 3.40 -9.00%
  YoY % 3.76% -43.12% -5.76% 9.81% -7.60% 0.59% -
  Horiz. % 56.76% 54.71% 96.18% 102.06% 92.94% 100.59% 100.00%
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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers