[NESTLE] QoQ Cumulative 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- 20.33%
YoY- 7.33%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 3,813,624 2,550,627 1,313,462 4,837,957 3,639,015 2,420,630 1,277,729 106.88%
PBT 685,002 499,755 275,858 727,711 609,033 403,808 244,252 98.49%
Tax -114,816 -90,281 -55,181 -136,978 -118,090 -92,027 -56,374 60.46%
NP 570,186 409,474 220,677 590,733 490,943 311,781 187,878 109.19%
-
NP to SH 570,186 409,474 220,677 590,733 490,943 311,781 187,878 109.19%
-
Tax Rate 16.76% 18.07% 20.00% 18.82% 19.39% 22.79% 23.08% -
Total Cost 3,243,438 2,141,153 1,092,785 4,247,224 3,148,072 2,108,849 1,089,851 106.48%
-
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 328,300 164,150 - 609,700 304,850 152,425 - -
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 76.46% 56.69% 26.14% 83.41% 60.68% 45.07% 19.49% -
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 1,626.28 1,087.69 560.11 2,063.09 1,551.82 1,032.25 544.87 106.88%
EPS 243.15 174.62 94.11 251.91 209.36 132.96 80.12 109.19%
DPS 140.00 70.00 0.00 260.00 130.00 65.00 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 1,626.14 1,087.59 560.06 2,062.92 1,551.69 1,032.16 544.83 106.88%
EPS 243.13 174.60 94.10 251.89 209.34 132.94 80.11 109.19%
DPS 139.99 69.99 0.00 259.98 129.99 64.99 0.00 -
NAPS 3.1797 3.0797 3.5997 3.0197 3.4497 2.9497 4.1096 -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 4.85 7.04 13.73 3.56 4.65 6.93 13.53 -49.44%
P/EPS 32.43 43.82 81.72 29.14 34.44 53.78 91.99 -50.00%
EY 3.08 2.28 1.22 3.43 2.90 1.86 1.09 99.49%
DY 1.78 0.91 0.00 3.54 1.80 0.91 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 4.81 7.24 13.39 3.61 4.64 6.97 13.67 -50.06%
P/EPS 32.16 45.10 79.70 29.60 34.39 54.09 92.96 -50.62%
EY 3.11 2.22 1.25 3.38 2.91 1.85 1.08 102.01%
DY 1.79 0.89 0.00 3.49 1.81 0.90 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