[NESTLE] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -8.66%
YoY- 21.04%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 7,369,636 6,664,145 6,688,216 6,665,458 6,775,004 5,733,816 5,689,720 18.84%
PBT 1,049,268 859,477 901,532 1,053,184 1,154,588 751,817 806,670 19.17%
Tax -260,688 -239,143 -251,556 -303,516 -333,868 -182,006 -196,393 20.80%
NP 788,580 620,334 649,976 749,668 820,720 569,811 610,277 18.65%
-
NP to SH 788,580 620,334 649,976 749,668 820,720 569,811 610,277 18.65%
-
Tax Rate 24.84% 27.82% 27.90% 28.82% 28.92% 24.21% 24.35% -
Total Cost 6,581,056 6,043,811 6,038,240 5,915,790 5,954,284 5,164,005 5,079,442 18.86%
-
Net Worth 537,004 626,115 668,324 715,224 551,074 581,560 635,495 -10.62%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 614,390 437,733 328,300 - 567,490 437,733 -
Div Payout % - 99.04% 67.35% 43.79% - 99.59% 71.73% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 537,004 626,115 668,324 715,224 551,074 581,560 635,495 -10.62%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 10.70% 9.31% 9.72% 11.25% 12.11% 9.94% 10.73% -
ROE 146.85% 99.08% 97.25% 104.82% 148.93% 97.98% 96.03% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 3,142.70 2,841.85 2,852.12 2,842.41 2,889.13 2,445.12 2,426.32 18.84%
EPS 336.28 264.53 277.17 319.68 350.00 242.99 260.24 18.65%
DPS 0.00 262.00 186.67 140.00 0.00 242.00 186.67 -
NAPS 2.29 2.67 2.85 3.05 2.35 2.48 2.71 -10.62%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 3,142.70 2,841.85 2,852.12 2,842.41 2,889.13 2,445.12 2,426.32 18.84%
EPS 336.28 264.53 277.17 319.68 350.00 242.99 260.24 18.65%
DPS 0.00 262.00 186.67 140.00 0.00 242.00 186.67 -
NAPS 2.29 2.67 2.85 3.05 2.35 2.48 2.71 -10.62%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 137.10 140.00 130.50 132.60 133.60 134.20 133.10 -
P/RPS 4.36 4.93 4.58 4.67 4.62 5.49 5.49 -14.25%
P/EPS 40.77 52.92 47.08 41.48 38.17 55.23 51.14 -14.03%
EY 2.45 1.89 2.12 2.41 2.62 1.81 1.96 16.05%
DY 0.00 1.87 1.43 1.06 0.00 1.80 1.40 -
P/NAPS 59.87 52.43 45.79 43.48 56.85 54.11 49.11 14.13%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/04/23 21/02/23 26/10/22 28/07/22 26/04/22 22/02/22 02/11/21 -
Price 136.50 135.10 133.00 134.80 133.40 136.40 135.00 -
P/RPS 4.34 4.75 4.66 4.74 4.62 5.58 5.56 -15.23%
P/EPS 40.59 51.07 47.98 42.17 38.12 56.13 51.87 -15.09%
EY 2.46 1.96 2.08 2.37 2.62 1.78 1.93 17.57%
DY 0.00 1.94 1.40 1.04 0.00 1.77 1.38 -
P/NAPS 59.61 50.60 46.67 44.20 56.77 55.00 49.82 12.71%

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