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

Stock

[NESTLE] NESTLE (M) 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

06KLSEreporting2017 (21.08.2017).pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	5,383,471	5,568,735	5,343,707	5,168,391	4,967,954	4,686,687	4,889,228	1.61%
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	1.26%
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	2.11%
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.67%	25.60%	20.66%	19.46%	16.42%	21.23%	22.51%	-
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
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%	-
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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
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	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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	10.64%	11.74%	12.18%	12.00%	13.86%	11.95%	11.03%	-
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%	-
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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	2,295.72	2,374.73	2,278.77	2,204.00	2,118.53	1,998.59	2,084.96	1.61%
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	2.69	3.05	3.14	3.04	3.08	2.95	3.01	-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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 234,500
RPS	2,295.72	2,374.73	2,278.77	2,204.00	2,118.53	1,998.59	2,084.96	1.61%
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	2.69	3.05	3.14	3.04	3.08	2.95	3.01	-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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	139.90	149.10	147.50	85.00	76.52	71.50	67.00	-
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	11.90%
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	15.17%
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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	25/08/20	27/08/19	14/08/18	21/08/17	22/08/16	12/08/15	12/08/14	-
Price	140.70	148.60	147.20	84.58	78.76	71.92	67.70	-
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	-10.55%
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	15.08%
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 ⃤ & 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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 16:20:00

EMA 5

10 Mins

SELL

2024-04-24 16:20:00

ADX

5 Mins

SELL

2024-04-24 16:10:00

EMA 5

10 Mins

BUY

2024-04-24 15:55:00

EMA 5

5 Mins

SELL

2024-04-24 15:50:00

EMA 5

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

373

PTRANS

PERAK TRANSIT BERHAD

367

HLIND

HONG LEONG INDUSTRIES BHD

365

SAPNRG

SAPURA ENERGY BERHAD

289

DNEX

DAGANG NEXCHANGE BERHAD

245

YTLPOWR

YTL POWER INTERNATIONAL BHD

204

MYEG

MY E.G. SERVICES BHD

198

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

180

GENTING

GENTING BHD

179

Daily Stocks

HSI-HUS

0.14

-0.03

227,682,200

TALAMT

0.015

+0.005

183,102,500

HSI-CVM

0.26

+0.06

169,248,400

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.13

-0.005

116,542,300

TWL

0.03

0.00

108,698,900

BPURI

0.075

0.00

95,554,400

HSI-HSW

0.04

-0.035

83,629,200

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.80

+0.015

68,105,100

More active Stocks

UTDPLT

26.10

+0.34

577,100

NVIDIA-C1

4.26

+0.30

23,600

SAM

4.88

+0.25

659,800

AEONCR

7.25

+0.25

520,900

HSI-CVK

0.785

+0.25

8,000

MPI

30.22

+0.24

335,200

CHINAETF-MYR

4.54

+0.24

84,900

UWC

3.28

+0.22

2,583,300

AJI

19.38

+0.22

21,000

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.12

-0.32

33,300

HSI-HS7

0.11

-0.285

3,137,600

ORIENT

6.97

-0.18

1,220,900

HSI-HS5

0.65

-0.15

35,500

APOLLO

6.41

-0.14

55,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

63,000

HSI-HSZ

0.31

-0.10

44,919,600

NESTLE

126.30

-0.10

128,800

KHIND

2.65

-0.10

100

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