[NESTLE] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

14-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 0.63%

YoY- 4.92%

Quarter Report

06KLSEreporting2018 (14.08.18).pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	5,586,953	5,383,471	5,568,735	5,343,707	5,168,391	4,967,954	4,686,687	2.96%
YoY %	3.78%	-3.33%	4.21%	3.39%	4.03%	6.00%	-	-
Horiz. %	119.21%	114.87%	118.82%	114.02%	110.28%	106.00%	100.00%	-
PBT	735,764	750,217	878,567	820,080	770,022	823,657	711,124	0.56%
YoY %	-1.93%	-14.61%	7.13%	6.50%	-6.51%	15.82%	-	-
Horiz. %	103.46%	105.50%	123.55%	115.32%	108.28%	115.82%	100.00%	-
Tax	-165,203	-177,566	-224,953	-169,409	-149,867	-135,233	-150,964	1.51%
YoY %	6.96%	21.07%	-32.79%	-13.04%	-10.82%	10.42%	-	-
Horiz. %	109.43%	117.62%	149.01%	112.22%	99.27%	89.58%	100.00%	-
NP	570,561	572,651	653,614	650,671	620,155	688,424	560,160	0.30%
YoY %	-0.36%	-12.39%	0.45%	4.92%	-9.92%	22.90%	-	-
Horiz. %	101.86%	102.23%	116.68%	116.16%	110.71%	122.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	570,561	572,651	653,614	650,671	620,155	688,424	560,160	0.30%
YoY %	-0.36%	-12.39%	0.45%	4.92%	-9.92%	22.90%	-	-
Horiz. %	101.86%	102.23%	116.68%	116.16%	110.71%	122.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.45%	23.67%	25.60%	20.66%	19.46%	16.42%	21.23%	-
YoY %	-5.15%	-7.54%	23.91%	6.17%	18.51%	-22.66%	-	-
Horiz. %	105.75%	111.49%	120.58%	97.32%	91.66%	77.34%	100.00%	-
Total Cost	5,016,392	4,810,820	4,915,121	4,693,036	4,548,236	4,279,530	4,126,527	3.30%
YoY %	4.27%	-2.12%	4.73%	3.18%	6.28%	3.71%	-	-
Horiz. %	121.56%	116.58%	119.11%	113.73%	110.22%	103.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	656,599	630,805	715,224	736,330	712,879	722,259	691,775	-0.86%
YoY %	4.09%	-11.80%	-2.87%	3.29%	-1.30%	4.41%	-	-
Horiz. %	94.92%	91.19%	103.39%	106.44%	103.05%	104.41%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	544,040	656,600	656,600	644,875	633,150	621,425	562,800	-0.56%
YoY %	-17.14%	0.00%	1.82%	1.85%	1.89%	10.42%	-	-
Horiz. %	96.67%	116.67%	116.67%	114.58%	112.50%	110.42%	100.00%	-
Div Payout %	95.35%	114.66%	100.46%	99.11%	102.10%	90.27%	100.47%	-
YoY %	-16.84%	14.13%	1.36%	-2.93%	13.11%	-10.15%	-	-
Horiz. %	94.90%	114.12%	99.99%	98.65%	101.62%	89.85%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	656,599	630,805	715,224	736,330	712,879	722,259	691,775	-0.86%
YoY %	4.09%	-11.80%	-2.87%	3.29%	-1.30%	4.41%	-	-
Horiz. %	94.92%	91.19%	103.39%	106.44%	103.05%	104.41%	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%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	10.21%	10.64%	11.74%	12.18%	12.00%	13.86%	11.95%	-
YoY %	-4.04%	-9.37%	-3.61%	1.50%	-13.42%	15.98%	-	-
Horiz. %	85.44%	89.04%	98.24%	101.92%	100.42%	115.98%	100.00%	-
ROE	86.90%	90.78%	91.39%	88.37%	86.99%	95.32%	80.97%	-
YoY %	-4.27%	-0.67%	3.42%	1.59%	-8.74%	17.72%	-	-
Horiz. %	107.32%	112.12%	112.87%	109.14%	107.43%	117.72%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	2,382.50	2,295.72	2,374.73	2,278.77	2,204.00	2,118.53	1,998.59	2.96%
YoY %	3.78%	-3.33%	4.21%	3.39%	4.03%	6.00%	-	-
Horiz. %	119.21%	114.87%	118.82%	114.02%	110.28%	106.00%	100.00%	-
EPS	243.31	244.20	278.73	277.47	264.46	293.57	238.87	0.30%
YoY %	-0.36%	-12.39%	0.45%	4.92%	-9.92%	22.90%	-	-
Horiz. %	101.86%	102.23%	116.69%	116.16%	110.71%	122.90%	100.00%	-
DPS	232.00	280.00	280.00	275.00	270.00	265.00	240.00	-0.56%
YoY %	-17.14%	0.00%	1.82%	1.85%	1.89%	10.42%	-	-
Horiz. %	96.67%	116.67%	116.67%	114.58%	112.50%	110.42%	100.00%	-
NAPS	2.80	2.69	3.05	3.14	3.04	3.08	2.95	-0.86%
YoY %	4.09%	-11.80%	-2.87%	3.29%	-1.30%	4.41%	-	-
Horiz. %	94.92%	91.19%	103.39%	106.44%	103.05%	104.41%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 234,500
RPS	2,382.50	2,295.72	2,374.73	2,278.77	2,204.00	2,118.53	1,998.59	2.96%
YoY %	3.78%	-3.33%	4.21%	3.39%	4.03%	6.00%	-	-
Horiz. %	119.21%	114.87%	118.82%	114.02%	110.28%	106.00%	100.00%	-
EPS	243.31	244.20	278.73	277.47	264.46	293.57	238.87	0.30%
YoY %	-0.36%	-12.39%	0.45%	4.92%	-9.92%	22.90%	-	-
Horiz. %	101.86%	102.23%	116.69%	116.16%	110.71%	122.90%	100.00%	-
DPS	232.00	280.00	280.00	275.00	270.00	265.00	240.00	-0.56%
YoY %	-17.14%	0.00%	1.82%	1.85%	1.89%	10.42%	-	-
Horiz. %	96.67%	116.67%	116.67%	114.58%	112.50%	110.42%	100.00%	-
NAPS	2.80	2.69	3.05	3.14	3.04	3.08	2.95	-0.86%
YoY %	4.09%	-11.80%	-2.87%	3.29%	-1.30%	4.41%	-	-
Horiz. %	94.92%	91.19%	103.39%	106.44%	103.05%	104.41%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	133.30	139.90	149.10	147.50	85.00	76.52	71.50	-
P/RPS	5.59	6.09	6.28	6.47	3.86	3.61	3.58	7.70%
YoY %	-8.21%	-3.03%	-2.94%	67.62%	6.93%	0.84%	-	-
Horiz. %	156.15%	170.11%	175.42%	180.73%	107.82%	100.84%	100.00%	-
P/EPS	54.79	57.29	53.49	53.16	32.14	26.07	29.93	10.59%
YoY %	-4.36%	7.10%	0.62%	65.40%	23.28%	-12.90%	-	-
Horiz. %	183.06%	191.41%	178.72%	177.61%	107.38%	87.10%	100.00%	-
EY	1.83	1.75	1.87	1.88	3.11	3.84	3.34	-9.53%
YoY %	4.57%	-6.42%	-0.53%	-39.55%	-19.01%	14.97%	-	-
Horiz. %	54.79%	52.40%	55.99%	56.29%	93.11%	114.97%	100.00%	-
DY	1.74	2.00	1.88	1.86	3.18	3.46	3.36	-10.37%
YoY %	-13.00%	6.38%	1.08%	-41.51%	-8.09%	2.98%	-	-
Horiz. %	51.79%	59.52%	55.95%	55.36%	94.64%	102.98%	100.00%	-
P/NAPS	47.61	52.01	48.89	46.97	27.96	24.84	24.24	11.89%
YoY %	-8.46%	6.38%	4.09%	67.99%	12.56%	2.48%	-	-
Horiz. %	196.41%	214.56%	201.69%	193.77%	115.35%	102.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	25/08/20	27/08/19	14/08/18	21/08/17	22/08/16	12/08/15	-
Price	133.90	140.70	148.60	147.20	84.58	78.76	71.92	-
P/RPS	5.62	6.13	6.26	6.46	3.84	3.72	3.60	7.69%
YoY %	-8.32%	-2.08%	-3.10%	68.23%	3.23%	3.33%	-	-
Horiz. %	156.11%	170.28%	173.89%	179.44%	106.67%	103.33%	100.00%	-
P/EPS	55.03	57.62	53.31	53.05	31.98	26.83	30.11	10.56%
YoY %	-4.49%	8.08%	0.49%	65.88%	19.19%	-10.89%	-	-
Horiz. %	182.76%	191.36%	177.05%	176.19%	106.21%	89.11%	100.00%	-
EY	1.82	1.74	1.88	1.88	3.13	3.73	3.32	-9.52%
YoY %	4.60%	-7.45%	0.00%	-39.94%	-16.09%	12.35%	-	-
Horiz. %	54.82%	52.41%	56.63%	56.63%	94.28%	112.35%	100.00%	-
DY	1.73	1.99	1.88	1.87	3.19	3.36	3.34	-10.37%
YoY %	-13.07%	5.85%	0.53%	-41.38%	-5.06%	0.60%	-	-
Horiz. %	51.80%	59.58%	56.29%	55.99%	95.51%	100.60%	100.00%	-
P/NAPS	47.82	52.30	48.72	46.88	27.82	25.57	24.38	11.87%
YoY %	-8.57%	7.35%	3.92%	68.51%	8.80%	4.88%	-	-
Horiz. %	196.14%	214.52%	199.84%	192.29%	114.11%	104.88%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos