[NESTLE] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -9.76%
YoY- 7.33%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 5,084,832 5,101,254 5,253,848 4,837,957 4,852,020 4,841,260 5,110,916 -0.33%
PBT 913,336 999,510 1,103,432 727,711 812,044 807,616 977,008 -4.38%
Tax -153,088 -180,562 -220,724 -136,978 -157,453 -184,054 -225,496 -22.70%
NP 760,248 818,948 882,708 590,733 654,590 623,562 751,512 0.77%
-
NP to SH 760,248 818,948 882,708 590,733 654,590 623,562 751,512 0.77%
-
Tax Rate 16.76% 18.07% 20.00% 18.82% 19.39% 22.79% 23.08% -
Total Cost 4,324,584 4,282,306 4,371,140 4,247,224 4,197,429 4,217,698 4,359,404 -0.53%
-
Net Worth 745,710 722,259 844,199 708,189 809,025 691,775 963,795 -15.68%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 437,733 328,300 - 609,700 406,466 304,850 - -
Div Payout % 57.58% 40.09% - 103.21% 62.09% 48.89% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 745,710 722,259 844,199 708,189 809,025 691,775 963,795 -15.68%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 14.95% 16.05% 16.80% 12.21% 13.49% 12.88% 14.70% -
ROE 101.95% 113.39% 104.56% 83.41% 80.91% 90.14% 77.97% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2,168.37 2,175.37 2,240.45 2,063.09 2,069.09 2,064.50 2,179.50 -0.33%
EPS 324.20 349.24 376.44 251.91 279.15 265.92 320.48 0.77%
DPS 186.67 140.00 0.00 260.00 173.33 130.00 0.00 -
NAPS 3.18 3.08 3.60 3.02 3.45 2.95 4.11 -15.68%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2,168.37 2,175.37 2,240.45 2,063.09 2,069.09 2,064.50 2,179.50 -0.33%
EPS 324.20 349.24 376.44 251.91 279.15 265.92 320.48 0.77%
DPS 186.67 140.00 0.00 260.00 173.33 130.00 0.00 -
NAPS 3.18 3.08 3.60 3.02 3.45 2.95 4.11 -15.68%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 78.86 76.52 76.90 73.40 72.10 71.50 73.70 -
P/RPS 3.64 3.52 3.43 3.56 3.48 3.46 3.38 5.05%
P/EPS 24.32 21.91 20.43 29.14 25.83 26.89 23.00 3.77%
EY 4.11 4.56 4.89 3.43 3.87 3.72 4.35 -3.70%
DY 2.37 1.83 0.00 3.54 2.40 1.82 0.00 -
P/NAPS 24.80 24.84 21.36 24.30 20.90 24.24 17.93 24.06%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/10/16 22/08/16 26/04/16 25/02/16 22/10/15 12/08/15 20/04/15 -
Price 78.20 78.76 75.00 74.56 72.00 71.92 74.48 -
P/RPS 3.61 3.62 3.35 3.61 3.48 3.48 3.42 3.66%
P/EPS 24.12 22.55 19.92 29.60 25.79 27.05 23.24 2.50%
EY 4.15 4.43 5.02 3.38 3.88 3.70 4.30 -2.33%
DY 2.39 1.78 0.00 3.49 2.41 1.81 0.00 -
P/NAPS 24.59 25.57 20.83 24.69 20.87 24.38 18.12 22.50%

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