[NESTLE] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -1.4%

YoY- 0.45%

Quarter Report

06KLSEreporting2019.pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	6,237,958	5,586,953	5,383,471	5,568,735	5,343,707	5,168,391	4,967,954	3.86%
YoY %	11.65%	3.78%	-3.33%	4.21%	3.39%	4.03%	-	-
Horiz. %	125.56%	112.46%	108.36%	112.09%	107.56%	104.03%	100.00%	-
PBT	881,015	735,764	750,217	878,567	820,080	770,022	823,657	1.12%
YoY %	19.74%	-1.93%	-14.61%	7.13%	6.50%	-6.51%	-	-
Horiz. %	106.96%	89.33%	91.08%	106.67%	99.57%	93.49%	100.00%	-
Tax	-246,057	-165,203	-177,566	-224,953	-169,409	-149,867	-135,233	10.48%
YoY %	-48.94%	6.96%	21.07%	-32.79%	-13.04%	-10.82%	-	-
Horiz. %	181.95%	122.16%	131.30%	166.34%	125.27%	110.82%	100.00%	-
NP	634,958	570,561	572,651	653,614	650,671	620,155	688,424	-1.33%
YoY %	11.29%	-0.36%	-12.39%	0.45%	4.92%	-9.92%	-	-
Horiz. %	92.23%	82.88%	83.18%	94.94%	94.52%	90.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	634,958	570,561	572,651	653,614	650,671	620,155	688,424	-1.33%
YoY %	11.29%	-0.36%	-12.39%	0.45%	4.92%	-9.92%	-	-
Horiz. %	92.23%	82.88%	83.18%	94.94%	94.52%	90.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.93%	22.45%	23.67%	25.60%	20.66%	19.46%	16.42%	-
YoY %	24.41%	-5.15%	-7.54%	23.91%	6.17%	18.51%	-	-
Horiz. %	170.10%	136.72%	144.15%	155.91%	125.82%	118.51%	100.00%	-
Total Cost	5,603,000	5,016,392	4,810,820	4,915,121	4,693,036	4,548,236	4,279,530	4.59%
YoY %	11.69%	4.27%	-2.12%	4.73%	3.18%	6.28%	-	-
Horiz. %	130.93%	117.22%	112.41%	114.85%	109.66%	106.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	715,224	656,599	630,805	715,224	736,330	712,879	722,259	-0.16%
YoY %	8.93%	4.09%	-11.80%	-2.87%	3.29%	-1.30%	-	-
Horiz. %	99.03%	90.91%	87.34%	99.03%	101.95%	98.70%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	567,490	544,040	656,600	656,600	644,875	633,150	621,425	-1.50%
YoY %	4.31%	-17.14%	0.00%	1.82%	1.85%	1.89%	-	-
Horiz. %	91.32%	87.55%	105.66%	105.66%	103.77%	101.89%	100.00%	-
Div Payout %	89.37%	95.35%	114.66%	100.46%	99.11%	102.10%	90.27%	-
YoY %	-6.27%	-16.84%	14.13%	1.36%	-2.93%	13.11%	-	-
Horiz. %	99.00%	105.63%	127.02%	111.29%	109.79%	113.11%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	715,224	656,599	630,805	715,224	736,330	712,879	722,259	-0.16%
YoY %	8.93%	4.09%	-11.80%	-2.87%	3.29%	-1.30%	-	-
Horiz. %	99.03%	90.91%	87.34%	99.03%	101.95%	98.70%	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%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	10.18%	10.21%	10.64%	11.74%	12.18%	12.00%	13.86%	-
YoY %	-0.29%	-4.04%	-9.37%	-3.61%	1.50%	-13.42%	-	-
Horiz. %	73.45%	73.67%	76.77%	84.70%	87.88%	86.58%	100.00%	-
ROE	88.78%	86.90%	90.78%	91.39%	88.37%	86.99%	95.32%	-
YoY %	2.16%	-4.27%	-0.67%	3.42%	1.59%	-8.74%	-	-
Horiz. %	93.14%	91.17%	95.24%	95.88%	92.71%	91.26%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	2,660.11	2,382.50	2,295.72	2,374.73	2,278.77	2,204.00	2,118.53	3.86%
YoY %	11.65%	3.78%	-3.33%	4.21%	3.39%	4.03%	-	-
Horiz. %	125.56%	112.46%	108.36%	112.09%	107.56%	104.03%	100.00%	-
EPS	270.77	243.31	244.20	278.73	277.47	264.46	293.57	-1.33%
YoY %	11.29%	-0.36%	-12.39%	0.45%	4.92%	-9.92%	-	-
Horiz. %	92.23%	82.88%	83.18%	94.94%	94.52%	90.08%	100.00%	-
DPS	242.00	232.00	280.00	280.00	275.00	270.00	265.00	-1.50%
YoY %	4.31%	-17.14%	0.00%	1.82%	1.85%	1.89%	-	-
Horiz. %	91.32%	87.55%	105.66%	105.66%	103.77%	101.89%	100.00%	-
NAPS	3.05	2.80	2.69	3.05	3.14	3.04	3.08	-0.16%
YoY %	8.93%	4.09%	-11.80%	-2.87%	3.29%	-1.30%	-	-
Horiz. %	99.03%	90.91%	87.34%	99.03%	101.95%	98.70%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 234,500
RPS	2,660.11	2,382.50	2,295.72	2,374.73	2,278.77	2,204.00	2,118.53	3.86%
YoY %	11.65%	3.78%	-3.33%	4.21%	3.39%	4.03%	-	-
Horiz. %	125.56%	112.46%	108.36%	112.09%	107.56%	104.03%	100.00%	-
EPS	270.77	243.31	244.20	278.73	277.47	264.46	293.57	-1.33%
YoY %	11.29%	-0.36%	-12.39%	0.45%	4.92%	-9.92%	-	-
Horiz. %	92.23%	82.88%	83.18%	94.94%	94.52%	90.08%	100.00%	-
DPS	242.00	232.00	280.00	280.00	275.00	270.00	265.00	-1.50%
YoY %	4.31%	-17.14%	0.00%	1.82%	1.85%	1.89%	-	-
Horiz. %	91.32%	87.55%	105.66%	105.66%	103.77%	101.89%	100.00%	-
NAPS	3.05	2.80	2.69	3.05	3.14	3.04	3.08	-0.16%
YoY %	8.93%	4.09%	-11.80%	-2.87%	3.29%	-1.30%	-	-
Horiz. %	99.03%	90.91%	87.34%	99.03%	101.95%	98.70%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	132.60	133.30	139.90	149.10	147.50	85.00	76.52	-
P/RPS	4.98	5.59	6.09	6.28	6.47	3.86	3.61	5.50%
YoY %	-10.91%	-8.21%	-3.03%	-2.94%	67.62%	6.93%	-	-
Horiz. %	137.95%	154.85%	168.70%	173.96%	179.22%	106.93%	100.00%	-
P/EPS	48.97	54.79	57.29	53.49	53.16	32.14	26.07	11.07%
YoY %	-10.62%	-4.36%	7.10%	0.62%	65.40%	23.28%	-	-
Horiz. %	187.84%	210.16%	219.75%	205.18%	203.91%	123.28%	100.00%	-
EY	2.04	1.83	1.75	1.87	1.88	3.11	3.84	-10.00%
YoY %	11.48%	4.57%	-6.42%	-0.53%	-39.55%	-19.01%	-	-
Horiz. %	53.12%	47.66%	45.57%	48.70%	48.96%	80.99%	100.00%	-
DY	1.83	1.74	2.00	1.88	1.86	3.18	3.46	-10.06%
YoY %	5.17%	-13.00%	6.38%	1.08%	-41.51%	-8.09%	-	-
Horiz. %	52.89%	50.29%	57.80%	54.34%	53.76%	91.91%	100.00%	-
P/NAPS	43.48	47.61	52.01	48.89	46.97	27.96	24.84	9.77%
YoY %	-8.67%	-8.46%	6.38%	4.09%	67.99%	12.56%	-	-
Horiz. %	175.04%	191.67%	209.38%	196.82%	189.09%	112.56%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/07/22	24/08/21	25/08/20	27/08/19	14/08/18	21/08/17	22/08/16	-
Price	134.80	133.90	140.70	148.60	147.20	84.58	78.76	-
P/RPS	5.07	5.62	6.13	6.26	6.46	3.84	3.72	5.29%
YoY %	-9.79%	-8.32%	-2.08%	-3.10%	68.23%	3.23%	-	-
Horiz. %	136.29%	151.08%	164.78%	168.28%	173.66%	103.23%	100.00%	-
P/EPS	49.78	55.03	57.62	53.31	53.05	31.98	26.83	10.84%
YoY %	-9.54%	-4.49%	8.08%	0.49%	65.88%	19.19%	-	-
Horiz. %	185.54%	205.11%	214.76%	198.70%	197.73%	119.19%	100.00%	-
EY	2.01	1.82	1.74	1.88	1.88	3.13	3.73	-9.78%
YoY %	10.44%	4.60%	-7.45%	0.00%	-39.94%	-16.09%	-	-
Horiz. %	53.89%	48.79%	46.65%	50.40%	50.40%	83.91%	100.00%	-
DY	1.80	1.73	1.99	1.88	1.87	3.19	3.36	-9.87%
YoY %	4.05%	-13.07%	5.85%	0.53%	-41.38%	-5.06%	-	-
Horiz. %	53.57%	51.49%	59.23%	55.95%	55.65%	94.94%	100.00%	-
P/NAPS	44.20	47.82	52.30	48.72	46.88	27.82	25.57	9.54%
YoY %	-7.57%	-8.57%	7.35%	3.92%	68.51%	8.80%	-	-
Horiz. %	172.86%	187.02%	204.54%	190.54%	183.34%	108.80%	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

New IPO: MKH Oil Palm (East Kalimantan) Holdings Berhad

MQ Trader

MQ Trading Signals

2024-04-16 11:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-16 11:20:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-16 10:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-16 10:35:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-16 10:30:00

TURTLE SYSTEM 20

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

HLIND

HONG LEONG INDUSTRIES BHD

313

MPI

MALAYSIAN PACIFIC INDUSTRIES

311

PTRANS

PERAK TRANSIT BERHAD

310

YTLPOWR

YTL POWER INTERNATIONAL BHD

301

DNEX

DAGANG NEXCHANGE BERHAD

238

PBBANK

PUBLIC BANK BHD

211

GENM

GENTING MALAYSIA BERHAD

186

GENTING

GENTING BHD

185

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

168

Daily Stocks

TWL

0.03

-0.005

156,279,600

HSI-CVM

0.15

-0.05

138,081,100

SAPNRG

0.045

-0.005

97,772,500

HSI-HUE

0.17

+0.035

77,637,200

HSI-HSY

0.21

+0.06

76,608,100

INGENIEU

0.145

+0.005

50,688,100

HSI-HSL

0.03

+0.01

50,453,600

HSI-CVH

0.23

-0.075

47,551,800

HSI-CVB

0.03

-0.025

47,171,500

DNEX

0.40

-0.01

46,036,400

More active Stocks

NESTLE

122.70

+0.60

27,200

UTDPLT

25.02

+0.18

277,200

HSI-HS9

1.31

+0.18

2,000

HSI-HS5

0.985

+0.135

8,000

IHS046000824

103.50

+0.10

HSI-HSZ

0.605

+0.09

3,496,300

HSI-HS2

0.60

+0.085

1,444,600

TIMECOM

5.18

+0.07

338,400

HSI-HSY

0.21

+0.06

76,608,100

EPMB

0.725

+0.06

7,314,000

More gainer Stocks

DLADY

31.96

-1.66

54,600

MPI

30.56

-0.44

36,800

AJI

18.90

-0.42

38,500

HLFG

16.40

-0.28

102,500

HEIM

22.78

-0.26

129,400

NVIDIA-C1

4.42

-0.23

27,600

HLIND

10.48

-0.22

79,200

HARISON

9.01

-0.21

6,500

CARLSBG

18.50

-0.20

101,400

NHFATT

3.78

-0.20

11,600

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