[NESTLE] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
12-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 38.0%
YoY- 1.13%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,653,814 1,434,514 5,518,076 4,189,184 2,788,419 1,452,713 5,519,045 -38.65%
PBT 386,399 246,259 875,725 703,553 511,908 312,796 875,890 -42.07%
Tax -94,559 -59,952 -202,812 -162,458 -119,805 -77,580 -217,008 -42.55%
NP 291,840 186,307 672,913 541,095 392,103 235,216 658,882 -41.92%
-
NP to SH 291,840 186,307 672,913 541,095 392,103 235,216 658,882 -41.92%
-
Tax Rate 24.47% 24.35% 23.16% 23.09% 23.40% 24.80% 24.78% -
Total Cost 2,361,974 1,248,207 4,845,163 3,648,089 2,396,316 1,217,497 4,860,163 -38.21%
-
Net Worth 630,805 858,270 665,979 701,155 715,224 884,064 654,254 -2.40%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 164,150 - 656,600 328,300 164,150 - 656,600 -60.34%
Div Payout % 56.25% - 97.58% 60.67% 41.86% - 99.65% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 630,805 858,270 665,979 701,155 715,224 884,064 654,254 -2.40%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 11.00% 12.99% 12.19% 12.92% 14.06% 16.19% 11.94% -
ROE 46.26% 21.71% 101.04% 77.17% 54.82% 26.61% 100.71% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1,131.69 611.73 2,353.12 1,786.43 1,189.09 619.49 2,353.54 -38.65%
EPS 124.45 79.45 286.96 230.74 167.21 100.31 280.97 -41.92%
DPS 70.00 0.00 280.00 140.00 70.00 0.00 280.00 -60.34%
NAPS 2.69 3.66 2.84 2.99 3.05 3.77 2.79 -2.40%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1,131.69 611.73 2,353.12 1,786.43 1,189.09 619.49 2,353.54 -38.65%
EPS 124.45 79.45 286.96 230.74 167.21 100.31 280.97 -41.92%
DPS 70.00 0.00 280.00 140.00 70.00 0.00 280.00 -60.34%
NAPS 2.69 3.66 2.84 2.99 3.05 3.77 2.79 -2.40%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 139.90 136.70 147.00 145.70 149.10 146.80 147.40 -
P/RPS 12.36 22.35 6.25 8.16 12.54 23.70 6.26 57.45%
P/EPS 112.41 172.06 51.23 63.14 89.17 146.35 52.46 66.28%
EY 0.89 0.58 1.95 1.58 1.12 0.68 1.91 -39.92%
DY 0.50 0.00 1.90 0.96 0.47 0.00 1.90 -58.96%
P/NAPS 52.01 37.35 51.76 48.73 48.89 38.94 52.83 -1.03%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 05/05/20 25/02/20 12/11/19 27/08/19 23/04/19 26/02/19 -
Price 140.70 139.60 142.00 145.40 149.10 145.40 149.00 -
P/RPS 12.43 22.82 6.03 8.14 12.54 23.47 6.33 56.87%
P/EPS 113.06 175.71 49.48 63.01 89.17 144.96 53.03 65.72%
EY 0.88 0.57 2.02 1.59 1.12 0.69 1.89 -39.95%
DY 0.50 0.00 1.97 0.96 0.47 0.00 1.88 -58.67%
P/NAPS 52.30 38.14 50.00 48.63 48.89 38.57 53.41 -1.39%

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