[NESTLE] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 23.14%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,189,184 2,788,419 1,452,713 5,519,045 4,171,182 2,738,730 1,429,670 104.63%
PBT 703,553 511,908 312,796 875,890 695,954 509,234 294,826 78.48%
Tax -162,458 -119,805 -77,580 -217,008 -160,890 -111,856 -63,610 86.73%
NP 541,095 392,103 235,216 658,882 535,064 397,378 231,216 76.17%
-
NP to SH 541,095 392,103 235,216 658,882 535,064 397,378 231,216 76.17%
-
Tax Rate 23.09% 23.40% 24.80% 24.78% 23.12% 21.97% 21.58% -
Total Cost 3,648,089 2,396,316 1,217,497 4,860,163 3,636,118 2,341,352 1,198,454 109.89%
-
Net Worth 701,155 715,224 884,064 654,254 708,189 736,330 862,960 -12.91%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 328,300 164,150 - 656,600 328,300 164,150 - -
Div Payout % 60.67% 41.86% - 99.65% 61.36% 41.31% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 701,155 715,224 884,064 654,254 708,189 736,330 862,960 -12.91%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.92% 14.06% 16.19% 11.94% 12.83% 14.51% 16.17% -
ROE 77.17% 54.82% 26.61% 100.71% 75.55% 53.97% 26.79% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,786.43 1,189.09 619.49 2,353.54 1,778.76 1,167.90 609.67 104.63%
EPS 230.74 167.21 100.31 280.97 228.17 169.46 98.60 76.17%
DPS 140.00 70.00 0.00 280.00 140.00 70.00 0.00 -
NAPS 2.99 3.05 3.77 2.79 3.02 3.14 3.68 -12.91%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,786.43 1,189.09 619.49 2,353.54 1,778.76 1,167.90 609.67 104.63%
EPS 230.74 167.21 100.31 280.97 228.17 169.46 98.60 76.17%
DPS 140.00 70.00 0.00 280.00 140.00 70.00 0.00 -
NAPS 2.99 3.05 3.77 2.79 3.02 3.14 3.68 -12.91%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 145.70 149.10 146.80 147.40 146.40 147.50 154.50 -
P/RPS 8.16 12.54 23.70 6.26 8.23 12.63 25.34 -52.98%
P/EPS 63.14 89.17 146.35 52.46 64.16 87.04 156.69 -45.41%
EY 1.58 1.12 0.68 1.91 1.56 1.15 0.64 82.56%
DY 0.96 0.47 0.00 1.90 0.96 0.47 0.00 -
P/NAPS 48.73 48.89 38.94 52.83 48.48 46.97 41.98 10.44%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 12/11/19 27/08/19 23/04/19 26/02/19 30/10/18 14/08/18 24/04/18 -
Price 145.40 149.10 145.40 149.00 143.50 147.20 147.50 -
P/RPS 8.14 12.54 23.47 6.33 8.07 12.60 24.19 -51.58%
P/EPS 63.01 89.17 144.96 53.03 62.89 86.87 149.59 -43.77%
EY 1.59 1.12 0.69 1.89 1.59 1.15 0.67 77.82%
DY 0.96 0.47 0.00 1.88 0.98 0.48 0.00 -
P/NAPS 48.63 48.89 38.57 53.41 47.52 46.88 40.08 13.74%

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