[NESTLE] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 85.55%
YoY- 31.33%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,371,882 5,063,506 3,813,624 2,550,627 1,313,462 4,837,957 3,639,015 -47.78%
PBT 290,996 766,494 685,002 499,755 275,858 727,711 609,033 -38.85%
Tax -60,309 -129,367 -114,816 -90,281 -55,181 -136,978 -118,090 -36.08%
NP 230,687 637,127 570,186 409,474 220,677 590,733 490,943 -39.53%
-
NP to SH 230,687 637,127 570,186 409,474 220,677 590,733 490,943 -39.53%
-
Tax Rate 20.73% 16.88% 16.76% 18.07% 20.00% 18.82% 19.39% -
Total Cost 1,141,195 4,426,379 3,243,438 2,141,153 1,092,785 4,247,224 3,148,072 -49.12%
-
Net Worth 862,960 647,219 745,710 722,259 844,199 708,189 809,025 4.39%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 633,150 328,300 164,150 - 609,700 304,850 -
Div Payout % - 99.38% 57.58% 40.09% - 103.21% 62.09% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 862,960 647,219 745,710 722,259 844,199 708,189 809,025 4.39%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 16.82% 12.58% 14.95% 16.05% 16.80% 12.21% 13.49% -
ROE 26.73% 98.44% 76.46% 56.69% 26.14% 83.41% 60.68% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 585.02 2,159.28 1,626.28 1,087.69 560.11 2,063.09 1,551.82 -47.78%
EPS 98.37 271.70 243.15 174.62 94.11 251.91 209.36 -39.53%
DPS 0.00 270.00 140.00 70.00 0.00 260.00 130.00 -
NAPS 3.68 2.76 3.18 3.08 3.60 3.02 3.45 4.39%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 585.02 2,159.28 1,626.28 1,087.69 560.11 2,063.09 1,551.82 -47.78%
EPS 98.37 271.70 243.15 174.62 94.11 251.91 209.36 -39.53%
DPS 0.00 270.00 140.00 70.00 0.00 260.00 130.00 -
NAPS 3.68 2.76 3.18 3.08 3.60 3.02 3.45 4.39%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 79.38 78.20 78.86 76.52 76.90 73.40 72.10 -
P/RPS 13.57 3.62 4.85 7.04 13.73 3.56 4.65 104.08%
P/EPS 80.69 28.78 32.43 43.82 81.72 29.14 34.44 76.31%
EY 1.24 3.47 3.08 2.28 1.22 3.43 2.90 -43.21%
DY 0.00 3.45 1.78 0.91 0.00 3.54 1.80 -
P/NAPS 21.57 28.33 24.80 24.84 21.36 24.30 20.90 2.12%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/04/17 28/02/17 25/10/16 22/08/16 26/04/16 25/02/16 22/10/15 -
Price 82.48 75.70 78.20 78.76 75.00 74.56 72.00 -
P/RPS 14.10 3.51 4.81 7.24 13.39 3.61 4.64 109.65%
P/EPS 83.84 27.86 32.16 45.10 79.70 29.60 34.39 81.04%
EY 1.19 3.59 3.11 2.22 1.25 3.38 2.91 -44.87%
DY 0.00 3.57 1.79 0.89 0.00 3.49 1.81 -
P/NAPS 22.41 27.43 24.59 25.57 20.83 24.69 20.87 4.85%

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