[NESTLE] QoQ Annualized Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 5,110,916 4,808,933 4,933,561 5,085,752 5,090,848 4,787,925 4,866,152 3.33% QoQ % 6.28% -2.53% -2.99% -0.10% 6.33% -1.61% - Horiz. % 105.03% 98.82% 101.39% 104.51% 104.62% 98.39% 100.00%
PBT 977,008 701,187 778,253 787,740 955,252 719,054 792,813 14.96% QoQ % 39.34% -9.90% -1.20% -17.54% 32.85% -9.30% - Horiz. % 123.23% 88.44% 98.16% 99.36% 120.49% 90.70% 100.00%
Tax -225,496 -150,803 -175,480 -183,730 -221,144 -157,353 -177,818 17.18% QoQ % -49.53% 14.06% 4.49% 16.92% -40.54% 11.51% - Horiz. % 126.81% 84.81% 98.68% 103.32% 124.36% 88.49% 100.00%
NP 751,512 550,384 602,773 604,010 734,108 561,701 614,994 14.31% QoQ % 36.54% -8.69% -0.20% -17.72% 30.69% -8.67% - Horiz. % 122.20% 89.49% 98.01% 98.21% 119.37% 91.33% 100.00%
NP to SH 751,512 550,384 602,773 604,010 734,108 402 614,994 14.31% QoQ % 36.54% -8.69% -0.20% -17.72% 182,513.92% -99.93% - Horiz. % 122.20% 89.49% 98.01% 98.21% 119.37% 0.07% 100.00%
Tax Rate 23.08 % 21.51 % 22.55 % 23.32 % 23.15 % 21.88 % 22.43 % 1.92% QoQ % 7.30% -4.61% -3.30% 0.73% 5.80% -2.45% - Horiz. % 102.90% 95.90% 100.53% 103.97% 103.21% 97.55% 100.00%
Total Cost 4,359,404 4,258,549 4,330,788 4,481,742 4,356,740 4,226,224 4,251,157 1.69% QoQ % 2.37% -1.67% -3.37% 2.87% 3.09% -0.59% - Horiz. % 102.55% 100.17% 101.87% 105.42% 102.48% 99.41% 100.00%
Net Worth 963,795 776,194 719,914 705,844 998,970 816,060 841,854 9.45% QoQ % 24.17% 7.82% 1.99% -29.34% 22.41% -3.06% - Horiz. % 114.48% 92.20% 85.52% 83.84% 118.66% 96.94% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 551,075 187,600 281,400 - 551,075 187,600 - QoQ % 0.00% 193.75% -33.33% 0.00% 0.00% 193.75% - Horiz. % 0.00% 293.75% 100.00% 150.00% 0.00% 293.75% 100.00%
Div Payout % - % 100.13 % 31.12 % 46.59 % - % 137,083.33 % 30.50 % - QoQ % 0.00% 221.75% -33.20% 0.00% 0.00% 449,353.50% - Horiz. % 0.00% 328.30% 102.03% 152.75% 0.00% 449,453.50% 100.00%
Equity 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 963,795 776,194 719,914 705,844 998,970 816,060 841,854 9.45% QoQ % 24.17% 7.82% 1.99% -29.34% 22.41% -3.06% - Horiz. % 114.48% 92.20% 85.52% 83.84% 118.66% 96.94% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 - QoQ % 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 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.70 % 11.45 % 12.22 % 11.88 % 14.42 % 11.73 % 12.64 % 10.60% QoQ % 28.38% -6.30% 2.86% -17.61% 22.93% -7.20% - Horiz. % 116.30% 90.59% 96.68% 93.99% 114.08% 92.80% 100.00%
ROE 77.97 % 70.91 % 83.73 % 85.57 % 73.49 % 0.05 % 73.05 % 4.45% QoQ % 9.96% -15.31% -2.15% 16.44% 146,880.00% -99.93% - Horiz. % 106.74% 97.07% 114.62% 117.14% 100.60% 0.07% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2,179.50 2,050.72 2,103.86 2,168.76 2,170.94 2,041.76 2,075.12 3.33% QoQ % 6.28% -2.53% -2.99% -0.10% 6.33% -1.61% - Horiz. % 105.03% 98.82% 101.38% 104.51% 104.62% 98.39% 100.00%
EPS 320.48 234.71 257.04 257.58 313.04 239.53 262.25 14.32% QoQ % 36.54% -8.69% -0.21% -17.72% 30.69% -8.66% - Horiz. % 122.20% 89.50% 98.01% 98.22% 119.37% 91.34% 100.00%
DPS 0.00 235.00 80.00 120.00 0.00 235.00 80.00 - QoQ % 0.00% 193.75% -33.33% 0.00% 0.00% 193.75% - Horiz. % 0.00% 293.75% 100.00% 150.00% 0.00% 293.75% 100.00%
NAPS 4.1100 3.3100 3.0700 3.0100 4.2600 3.4800 3.5900 9.45% QoQ % 24.17% 7.82% 1.99% -29.34% 22.41% -3.06% - Horiz. % 114.48% 92.20% 85.52% 83.84% 118.66% 96.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2,179.50 2,050.72 2,103.86 2,168.76 2,170.94 2,041.76 2,075.12 3.33% QoQ % 6.28% -2.53% -2.99% -0.10% 6.33% -1.61% - Horiz. % 105.03% 98.82% 101.38% 104.51% 104.62% 98.39% 100.00%
EPS 320.48 234.71 257.04 257.58 313.04 239.53 262.25 14.32% QoQ % 36.54% -8.69% -0.21% -17.72% 30.69% -8.66% - Horiz. % 122.20% 89.50% 98.01% 98.22% 119.37% 91.34% 100.00%
DPS 0.00 235.00 80.00 120.00 0.00 235.00 80.00 - QoQ % 0.00% 193.75% -33.33% 0.00% 0.00% 193.75% - Horiz. % 0.00% 293.75% 100.00% 150.00% 0.00% 293.75% 100.00%
NAPS 4.1100 3.3100 3.0700 3.0100 4.2600 3.4800 3.5900 9.45% QoQ % 24.17% 7.82% 1.99% -29.34% 22.41% -3.06% - Horiz. % 114.48% 92.20% 85.52% 83.84% 118.66% 96.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 73.7000 68.5000 66.4000 67.0000 66.6800 68.0000 68.0000 -
P/RPS 3.38 3.34 3.16 3.09 3.07 3.33 3.28 2.02% QoQ % 1.20% 5.70% 2.27% 0.65% -7.81% 1.52% - Horiz. % 103.05% 101.83% 96.34% 94.21% 93.60% 101.52% 100.00%
P/EPS 23.00 29.19 25.83 26.01 21.30 39,666.67 25.93 -7.69% QoQ % -21.21% 13.01% -0.69% 22.11% -99.95% 152,875.97% - Horiz. % 88.70% 112.57% 99.61% 100.31% 82.14% 152,975.97% 100.00%
EY 4.35 3.43 3.87 3.84 4.69 0.00 3.86 8.30% QoQ % 26.82% -11.37% 0.78% -18.12% 0.00% 0.00% - Horiz. % 112.69% 88.86% 100.26% 99.48% 121.50% 0.00% 100.00%
DY 0.00 3.43 1.20 1.79 0.00 3.46 1.18 - QoQ % 0.00% 185.83% -32.96% 0.00% 0.00% 193.22% - Horiz. % 0.00% 290.68% 101.69% 151.69% 0.00% 293.22% 100.00%
P/NAPS 17.93 20.69 21.63 22.26 15.65 19.54 18.94 -3.59% QoQ % -13.34% -4.35% -2.83% 42.24% -19.91% 3.17% - Horiz. % 94.67% 109.24% 114.20% 117.53% 82.63% 103.17% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/04/15 23/02/15 27/10/14 12/08/14 17/04/14 24/02/14 12/11/13 -
Price 74.4800 73.8000 68.0000 67.7000 68.7000 66.0000 68.6000 -
P/RPS 3.42 3.60 3.23 3.12 3.16 3.23 3.31 2.21% QoQ % -5.00% 11.46% 3.53% -1.27% -2.17% -2.42% - Horiz. % 103.32% 108.76% 97.58% 94.26% 95.47% 97.58% 100.00%
P/EPS 23.24 31.44 26.45 26.28 21.95 38,500.00 26.16 -7.59% QoQ % -26.08% 18.87% 0.65% 19.73% -99.94% 147,071.25% - Horiz. % 88.84% 120.18% 101.11% 100.46% 83.91% 147,171.25% 100.00%
EY 4.30 3.18 3.78 3.80 4.56 0.00 3.82 8.22% QoQ % 35.22% -15.87% -0.53% -16.67% 0.00% 0.00% - Horiz. % 112.57% 83.25% 98.95% 99.48% 119.37% 0.00% 100.00%
DY 0.00 3.18 1.18 1.77 0.00 3.56 1.17 - QoQ % 0.00% 169.49% -33.33% 0.00% 0.00% 204.27% - Horiz. % 0.00% 271.79% 100.85% 151.28% 0.00% 304.27% 100.00%
P/NAPS 18.12 22.30 22.15 22.49 16.13 18.97 19.11 -3.49% QoQ % -18.74% 0.68% -1.51% 39.43% -14.97% -0.73% - Horiz. % 94.82% 116.69% 115.91% 117.69% 84.41% 99.27% 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.
Comment
06KLSEreporting2014.pdf 
