[NESTLE] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

20-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -5.45%

YoY- 1.36%

Quarter Report

KLSE 4QTR (20.02.18) Final.pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	5,412,180	5,518,076	5,519,045	5,260,490	5,063,506	4,837,957	4,808,933	1.98%
YoY %	-1.92%	-0.02%	4.92%	3.89%	4.66%	0.60%	-	-
Horiz. %	112.54%	114.75%	114.77%	109.39%	105.29%	100.60%	100.00%	-
PBT	724,769	875,725	875,890	814,129	766,494	727,711	701,187	0.55%
YoY %	-17.24%	-0.02%	7.59%	6.21%	5.33%	3.78%	-	-
Horiz. %	103.36%	124.89%	124.92%	116.11%	109.31%	103.78%	100.00%	-
Tax	-172,056	-202,812	-217,008	-168,334	-129,367	-136,978	-150,803	2.21%
YoY %	15.16%	6.54%	-28.92%	-30.12%	5.56%	9.17%	-	-
Horiz. %	114.09%	134.49%	143.90%	111.63%	85.79%	90.83%	100.00%	-
NP	552,713	672,913	658,882	645,795	637,127	590,733	550,384	0.07%
YoY %	-17.86%	2.13%	2.03%	1.36%	7.85%	7.33%	-	-
Horiz. %	100.42%	122.26%	119.71%	117.34%	115.76%	107.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	552,713	672,913	658,882	645,795	637,127	590,733	550,384	0.07%
YoY %	-17.86%	2.13%	2.03%	1.36%	7.85%	7.33%	-	-
Horiz. %	100.42%	122.26%	119.71%	117.34%	115.76%	107.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.74%	23.16%	24.78%	20.68%	16.88%	18.82%	21.51%	-
YoY %	2.50%	-6.54%	19.83%	22.51%	-10.31%	-12.51%	-	-
Horiz. %	110.37%	107.67%	115.20%	96.14%	78.48%	87.49%	100.00%	-
Total Cost	4,859,467	4,845,163	4,860,163	4,614,695	4,426,379	4,247,224	4,258,549	2.22%
YoY %	0.30%	-0.31%	5.32%	4.25%	4.22%	-0.27%	-	-
Horiz. %	114.11%	113.77%	114.13%	108.36%	103.94%	99.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	558,110	665,979	654,254	640,185	647,219	708,189	776,194	-5.34%
YoY %	-16.20%	1.79%	2.20%	-1.09%	-8.61%	-8.76%	-	-
Horiz. %	71.90%	85.80%	84.29%	82.48%	83.38%	91.24%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	544,040	656,600	656,600	644,875	633,150	609,700	551,075	-0.21%
YoY %	-17.14%	0.00%	1.82%	1.85%	3.85%	10.64%	-	-
Horiz. %	98.72%	119.15%	119.15%	117.02%	114.89%	110.64%	100.00%	-
Div Payout %	98.43%	97.58%	99.65%	99.86%	99.38%	103.21%	100.13%	-
YoY %	0.87%	-2.08%	-0.21%	0.48%	-3.71%	3.08%	-	-
Horiz. %	98.30%	97.45%	99.52%	99.73%	99.25%	103.08%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	558,110	665,979	654,254	640,185	647,219	708,189	776,194	-5.34%
YoY %	-16.20%	1.79%	2.20%	-1.09%	-8.61%	-8.76%	-	-
Horiz. %	71.90%	85.80%	84.29%	82.48%	83.38%	91.24%	100.00%	-
NOSH	234,500	234,500	234,500	234,500	234,500	234,500	234,500	0.00%
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%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	10.21%	12.19%	11.94%	12.28%	12.58%	12.21%	11.45%	-
YoY %	-16.24%	2.09%	-2.77%	-2.38%	3.03%	6.64%	-	-
Horiz. %	89.17%	106.46%	104.28%	107.25%	109.87%	106.64%	100.00%	-
ROE	99.03%	101.04%	100.71%	100.88%	98.44%	83.41%	70.91%	-
YoY %	-1.99%	0.33%	-0.17%	2.48%	18.02%	17.63%	-	-
Horiz. %	139.66%	142.49%	142.03%	142.26%	138.82%	117.63%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	2,307.97	2,353.12	2,353.54	2,243.28	2,159.28	2,063.09	2,050.72	1.98%
YoY %	-1.92%	-0.02%	4.92%	3.89%	4.66%	0.60%	-	-
Horiz. %	112.54%	114.75%	114.77%	109.39%	105.29%	100.60%	100.00%	-
EPS	235.70	286.96	280.97	275.39	271.70	251.91	234.71	0.07%
YoY %	-17.86%	2.13%	2.03%	1.36%	7.86%	7.33%	-	-
Horiz. %	100.42%	122.26%	119.71%	117.33%	115.76%	107.33%	100.00%	-
DPS	232.00	280.00	280.00	275.00	270.00	260.00	235.00	-0.21%
YoY %	-17.14%	0.00%	1.82%	1.85%	3.85%	10.64%	-	-
Horiz. %	98.72%	119.15%	119.15%	117.02%	114.89%	110.64%	100.00%	-
NAPS	2.38	2.84	2.79	2.73	2.76	3.02	3.31	-5.34%
YoY %	-16.20%	1.79%	2.20%	-1.09%	-8.61%	-8.76%	-	-
Horiz. %	71.90%	85.80%	84.29%	82.48%	83.38%	91.24%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 234,500
RPS	2,307.97	2,353.12	2,353.54	2,243.28	2,159.28	2,063.09	2,050.72	1.98%
YoY %	-1.92%	-0.02%	4.92%	3.89%	4.66%	0.60%	-	-
Horiz. %	112.54%	114.75%	114.77%	109.39%	105.29%	100.60%	100.00%	-
EPS	235.70	286.96	280.97	275.39	271.70	251.91	234.71	0.07%
YoY %	-17.86%	2.13%	2.03%	1.36%	7.86%	7.33%	-	-
Horiz. %	100.42%	122.26%	119.71%	117.33%	115.76%	107.33%	100.00%	-
DPS	232.00	280.00	280.00	275.00	270.00	260.00	235.00	-0.21%
YoY %	-17.14%	0.00%	1.82%	1.85%	3.85%	10.64%	-	-
Horiz. %	98.72%	119.15%	119.15%	117.02%	114.89%	110.64%	100.00%	-
NAPS	2.38	2.84	2.79	2.73	2.76	3.02	3.31	-5.34%
YoY %	-16.20%	1.79%	2.20%	-1.09%	-8.61%	-8.76%	-	-
Horiz. %	71.90%	85.80%	84.29%	82.48%	83.38%	91.24%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	138.90	147.00	147.40	103.20	78.20	73.40	68.50	-
P/RPS	6.02	6.25	6.26	4.60	3.62	3.56	3.34	10.30%
YoY %	-3.68%	-0.16%	36.09%	27.07%	1.69%	6.59%	-	-
Horiz. %	180.24%	187.13%	187.43%	137.72%	108.38%	106.59%	100.00%	-
P/EPS	58.93	51.23	52.46	37.47	28.78	29.14	29.19	12.40%
YoY %	15.03%	-2.34%	40.01%	30.19%	-1.24%	-0.17%	-	-
Horiz. %	201.88%	175.51%	179.72%	128.37%	98.60%	99.83%	100.00%	-
EY	1.70	1.95	1.91	2.67	3.47	3.43	3.43	-11.03%
YoY %	-12.82%	2.09%	-28.46%	-23.05%	1.17%	0.00%	-	-
Horiz. %	49.56%	56.85%	55.69%	77.84%	101.17%	100.00%	100.00%	-
DY	1.67	1.90	1.90	2.66	3.45	3.54	3.43	-11.29%
YoY %	-12.11%	0.00%	-28.57%	-22.90%	-2.54%	3.21%	-	-
Horiz. %	48.69%	55.39%	55.39%	77.55%	100.58%	103.21%	100.00%	-
P/NAPS	58.36	51.76	52.83	37.80	28.33	24.30	20.69	18.84%
YoY %	12.75%	-2.03%	39.76%	33.43%	16.58%	17.45%	-	-
Horiz. %	282.07%	250.17%	255.34%	182.70%	136.93%	117.45%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	23/02/21	25/02/20	26/02/19	20/02/18	28/02/17	25/02/16	23/02/15	-
Price	135.30	142.00	149.00	121.50	75.70	74.56	73.80	-
P/RPS	5.86	6.03	6.33	5.42	3.51	3.61	3.60	8.45%
YoY %	-2.82%	-4.74%	16.79%	54.42%	-2.77%	0.28%	-	-
Horiz. %	162.78%	167.50%	175.83%	150.56%	97.50%	100.28%	100.00%	-
P/EPS	57.40	49.48	53.03	44.12	27.86	29.60	31.44	10.54%
YoY %	16.01%	-6.69%	20.19%	58.36%	-5.88%	-5.85%	-	-
Horiz. %	182.57%	157.38%	168.67%	140.33%	88.61%	94.15%	100.00%	-
EY	1.74	2.02	1.89	2.27	3.59	3.38	3.18	-9.55%
YoY %	-13.86%	6.88%	-16.74%	-36.77%	6.21%	6.29%	-	-
Horiz. %	54.72%	63.52%	59.43%	71.38%	112.89%	106.29%	100.00%	-
DY	1.71	1.97	1.88	2.26	3.57	3.49	3.18	-9.81%
YoY %	-13.20%	4.79%	-16.81%	-36.69%	2.29%	9.75%	-	-
Horiz. %	53.77%	61.95%	59.12%	71.07%	112.26%	109.75%	100.00%	-
P/NAPS	56.85	50.00	53.41	44.51	27.43	24.69	22.30	16.86%
YoY %	13.70%	-6.38%	20.00%	62.27%	11.10%	10.72%	-	-
Horiz. %	254.93%	224.22%	239.51%	199.60%	123.00%	110.72%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:45:00

EMA 5

5 Mins

BUY

2024-04-19 16:35:00

EMA 5

5 Mins

SELL

2024-04-19 16:15:00

EMA 5

5 Mins

BUY

2024-04-19 16:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-19 16:00:00

TURTLE SYSTEM 55

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

705

PTRANS

PERAK TRANSIT BERHAD

550

MPI

MALAYSIAN PACIFIC INDUSTRIES

542

MAYBANK

MALAYAN BANKING BHD

520

HLIND

HONG LEONG INDUSTRIES BHD

509

YTLPOWR

YTL POWER INTERNATIONAL BHD

368

PBBANK

PUBLIC BANK BHD

368

GENTING

GENTING BHD

354

HIBISCS

HIBISCUS PETROLEUM BHD

347

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More