[NESTLE] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
12-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -17.72%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
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 3.32%
PBT 977,008 701,187 778,253 787,740 955,252 719,054 792,813 14.95%
Tax -225,496 -150,803 -175,480 -183,730 -221,144 -157,353 -177,818 17.17%
NP 751,512 550,384 602,773 604,010 734,108 561,701 614,994 14.31%
-
NP to SH 751,512 550,384 602,773 604,010 734,108 402 614,994 14.31%
-
Tax Rate 23.08% 21.51% 22.55% 23.32% 23.15% 21.88% 22.43% -
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%
-
Net Worth 963,795 776,194 719,914 705,844 998,970 816,060 841,854 9.44%
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 -
Div Payout % - 100.13% 31.12% 46.59% - 137,083.33% 30.50% -
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 9.44%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
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% -
ROE 77.97% 70.91% 83.73% 85.57% 73.49% 0.05% 73.05% -
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 3.32%
EPS 320.48 234.71 257.04 257.58 313.04 239.53 262.25 14.31%
DPS 0.00 235.00 80.00 120.00 0.00 235.00 80.00 -
NAPS 4.11 3.31 3.07 3.01 4.26 3.48 3.59 9.44%
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 3.32%
EPS 320.48 234.71 257.04 257.58 313.04 239.53 262.25 14.31%
DPS 0.00 235.00 80.00 120.00 0.00 235.00 80.00 -
NAPS 4.11 3.31 3.07 3.01 4.26 3.48 3.59 9.44%
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 73.70 68.50 66.40 67.00 66.68 68.00 68.00 -
P/RPS 3.38 3.34 3.16 3.09 3.07 3.33 3.28 2.02%
P/EPS 23.00 29.19 25.83 26.01 21.30 39,666.67 25.93 -7.68%
EY 4.35 3.43 3.87 3.84 4.69 0.00 3.86 8.30%
DY 0.00 3.43 1.20 1.79 0.00 3.46 1.18 -
P/NAPS 17.93 20.69 21.63 22.26 15.65 19.54 18.94 -3.59%
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 74.48 73.80 68.00 67.70 68.70 66.00 68.60 -
P/RPS 3.42 3.60 3.23 3.12 3.16 3.23 3.31 2.20%
P/EPS 23.24 31.44 26.45 26.28 21.95 38,500.00 26.16 -7.59%
EY 4.30 3.18 3.78 3.80 4.56 0.00 3.82 8.21%
DY 0.00 3.18 1.18 1.77 0.00 3.56 1.17 -
P/NAPS 18.12 22.30 22.15 22.49 16.13 18.97 19.11 -3.48%

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
Post a Comment