[NESTLE] YoY Annualized Quarter Result on 2013-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 5,253,848 5,110,916 5,090,848 4,909,404 4,656,512 4,291,040 4,081,948 4.29% YoY % 2.80% 0.39% 3.70% 5.43% 8.52% 5.12% - Horiz. % 128.71% 125.21% 124.72% 120.27% 114.08% 105.12% 100.00%
PBT 1,103,432 977,008 955,252 972,460 827,308 764,428 682,468 8.33% YoY % 12.94% 2.28% -1.77% 17.55% 8.23% 12.01% - Horiz. % 161.68% 143.16% 139.97% 142.49% 121.22% 112.01% 100.00%
Tax -220,724 -225,496 -221,144 -234,792 -194,988 -175,820 -127,276 9.60% YoY % 2.12% -1.97% 5.81% -20.41% -10.90% -38.14% - Horiz. % 173.42% 177.17% 173.75% 184.47% 153.20% 138.14% 100.00%
NP 882,708 751,512 734,108 737,668 632,320 588,608 555,192 8.03% YoY % 17.46% 2.37% -0.48% 16.66% 7.43% 6.02% - Horiz. % 158.99% 135.36% 132.23% 132.87% 113.89% 106.02% 100.00%
NP to SH 882,708 751,512 734,108 737,668 632,320 588,608 555,192 8.03% YoY % 17.46% 2.37% -0.48% 16.66% 7.43% 6.02% - Horiz. % 158.99% 135.36% 132.23% 132.87% 113.89% 106.02% 100.00%
Tax Rate 20.00 % 23.08 % 23.15 % 24.14 % 23.57 % 23.00 % 18.65 % 1.17% YoY % -13.34% -0.30% -4.10% 2.42% 2.48% 23.32% - Horiz. % 107.24% 123.75% 124.13% 129.44% 126.38% 123.32% 100.00%
Total Cost 4,371,140 4,359,404 4,356,740 4,171,736 4,024,192 3,702,432 3,526,756 3.64% YoY % 0.27% 0.06% 4.43% 3.67% 8.69% 4.98% - Horiz. % 123.94% 123.61% 123.53% 118.29% 114.10% 104.98% 100.00%
Net Worth 844,199 963,795 998,970 935,655 837,164 703,514 710,521 2.91% YoY % -12.41% -3.52% 6.77% 11.76% 19.00% -0.99% - Horiz. % 118.81% 135.65% 140.60% 131.69% 117.82% 99.01% 100.00%
Dividend 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 844,199 963,795 998,970 935,655 837,164 703,514 710,521 2.91% YoY % -12.41% -3.52% 6.77% 11.76% 19.00% -0.99% - Horiz. % 118.81% 135.65% 140.60% 131.69% 117.82% 99.01% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,500 234,504 234,495 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%
Ratio Analysis 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 16.80 % 14.70 % 14.42 % 15.03 % 13.58 % 13.72 % 13.60 % 3.58% YoY % 14.29% 1.94% -4.06% 10.68% -1.02% 0.88% - Horiz. % 123.53% 108.09% 106.03% 110.51% 99.85% 100.88% 100.00%
ROE 104.56 % 77.97 % 73.49 % 78.84 % 75.53 % 83.67 % 78.14 % 4.97% YoY % 34.10% 6.10% -6.79% 4.38% -9.73% 7.08% - Horiz. % 133.81% 99.78% 94.05% 100.90% 96.66% 107.08% 100.00%
Per Share 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,240.45 2,179.50 2,170.94 2,093.56 1,985.72 1,829.83 1,740.73 4.29% YoY % 2.80% 0.39% 3.70% 5.43% 8.52% 5.12% - Horiz. % 128.71% 125.21% 124.71% 120.27% 114.07% 105.12% 100.00%
EPS 376.44 320.48 313.04 314.56 269.64 251.00 236.76 8.03% YoY % 17.46% 2.38% -0.48% 16.66% 7.43% 6.01% - Horiz. % 159.00% 135.36% 132.22% 132.86% 113.89% 106.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 3.6000 4.1100 4.2600 3.9900 3.5700 3.0000 3.0300 2.91% YoY % -12.41% -3.52% 6.77% 11.76% 19.00% -0.99% - Horiz. % 118.81% 135.64% 140.59% 131.68% 117.82% 99.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,240.45 2,179.50 2,170.94 2,093.56 1,985.72 1,829.87 1,740.70 4.29% YoY % 2.80% 0.39% 3.70% 5.43% 8.52% 5.12% - Horiz. % 128.71% 125.21% 124.72% 120.27% 114.08% 105.12% 100.00%
EPS 376.44 320.48 313.04 314.56 269.64 251.01 236.76 8.03% YoY % 17.46% 2.38% -0.48% 16.66% 7.42% 6.02% - Horiz. % 159.00% 135.36% 132.22% 132.86% 113.89% 106.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 3.6000 4.1100 4.2600 3.9900 3.5700 3.0001 3.0299 2.91% YoY % -12.41% -3.52% 6.77% 11.76% 19.00% -0.98% - Horiz. % 118.82% 135.65% 140.60% 131.69% 117.83% 99.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 76.9000 73.7000 66.6800 60.6800 56.0000 46.8000 34.1400 -
P/RPS 3.43 3.38 3.07 2.90 2.82 2.56 1.96 9.77% YoY % 1.48% 10.10% 5.86% 2.84% 10.16% 30.61% - Horiz. % 175.00% 172.45% 156.63% 147.96% 143.88% 130.61% 100.00%
P/EPS 20.43 23.00 21.30 19.29 20.77 18.65 14.42 5.97% YoY % -11.17% 7.98% 10.42% -7.13% 11.37% 29.33% - Horiz. % 141.68% 159.50% 147.71% 133.77% 144.04% 129.33% 100.00%
EY 4.89 4.35 4.69 5.18 4.82 5.36 6.93 -5.64% YoY % 12.41% -7.25% -9.46% 7.47% -10.07% -22.66% - Horiz. % 70.56% 62.77% 67.68% 74.75% 69.55% 77.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 21.36 17.93 15.65 15.21 15.69 15.60 11.27 11.23% YoY % 19.13% 14.57% 2.89% -3.06% 0.58% 38.42% - Horiz. % 189.53% 159.09% 138.86% 134.96% 139.22% 138.42% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/04/16 20/04/15 17/04/14 30/04/13 25/04/12 20/04/11 21/04/10 -
Price 75.0000 74.4800 68.7000 61.8000 55.8600 48.0000 35.1800 -
P/RPS 3.35 3.42 3.16 2.95 2.81 2.62 2.02 8.79% YoY % -2.05% 8.23% 7.12% 4.98% 7.25% 29.70% - Horiz. % 165.84% 169.31% 156.44% 146.04% 139.11% 129.70% 100.00%
P/EPS 19.92 23.24 21.95 19.65 20.72 19.12 14.86 5.00% YoY % -14.29% 5.88% 11.70% -5.16% 8.37% 28.67% - Horiz. % 134.05% 156.39% 147.71% 132.23% 139.43% 128.67% 100.00%
EY 5.02 4.30 4.56 5.09 4.83 5.23 6.73 -4.76% YoY % 16.74% -5.70% -10.41% 5.38% -7.65% -22.29% - Horiz. % 74.59% 63.89% 67.76% 75.63% 71.77% 77.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 20.83 18.12 16.13 15.49 15.65 16.00 11.61 10.22% YoY % 14.96% 12.34% 4.13% -1.02% -2.19% 37.81% - Horiz. % 179.41% 156.07% 138.93% 133.42% 134.80% 137.81% 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
03KLSEreporting2013.pdf 
