[NESTLE] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 27.25%
YoY- 8.87%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 5,365,592 3,593,331 1,842,409 6,664,145 5,016,162 3,332,729 1,693,751 115.54%
PBT 702,432 502,158 262,317 859,477 676,149 526,592 288,647 80.82%
Tax -190,666 -124,094 -65,172 -239,143 -188,667 -151,758 -83,467 73.36%
NP 511,766 378,064 197,145 620,334 487,482 374,834 205,180 83.81%
-
NP to SH 511,766 378,064 197,145 620,334 487,482 374,834 205,180 83.81%
-
Tax Rate 27.14% 24.71% 24.84% 27.82% 27.90% 28.82% 28.92% -
Total Cost 4,853,826 3,215,267 1,645,264 6,043,811 4,528,680 2,957,895 1,488,571 119.73%
-
Net Worth 694,120 719,914 537,004 626,115 668,324 715,224 551,074 16.61%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 328,300 164,150 - 614,390 328,300 164,150 - -
Div Payout % 64.15% 43.42% - 99.04% 67.35% 43.79% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 694,120 719,914 537,004 626,115 668,324 715,224 551,074 16.61%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.54% 10.52% 10.70% 9.31% 9.72% 11.25% 12.11% -
ROE 73.73% 52.52% 36.71% 99.08% 72.94% 52.41% 37.23% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2,288.10 1,532.34 785.68 2,841.85 2,139.09 1,421.21 722.28 115.54%
EPS 218.24 161.22 84.07 264.53 207.88 159.84 87.50 83.81%
DPS 140.00 70.00 0.00 262.00 140.00 70.00 0.00 -
NAPS 2.96 3.07 2.29 2.67 2.85 3.05 2.35 16.61%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2,288.10 1,532.34 785.68 2,841.85 2,139.09 1,421.21 722.28 115.54%
EPS 218.24 161.22 84.07 264.53 207.88 159.84 87.50 83.81%
DPS 140.00 70.00 0.00 262.00 140.00 70.00 0.00 -
NAPS 2.96 3.07 2.29 2.67 2.85 3.05 2.35 16.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 126.50 131.00 137.10 140.00 130.50 132.60 133.60 -
P/RPS 5.53 8.55 17.45 4.93 6.10 9.33 18.50 -55.26%
P/EPS 57.96 81.25 163.08 52.92 62.78 82.96 152.69 -47.54%
EY 1.73 1.23 0.61 1.89 1.59 1.21 0.65 91.93%
DY 1.11 0.53 0.00 1.87 1.07 0.53 0.00 -
P/NAPS 42.74 42.67 59.87 52.43 45.79 43.48 56.85 -17.30%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 26/10/23 27/07/23 25/04/23 21/02/23 26/10/22 28/07/22 26/04/22 -
Price 124.90 132.00 136.50 135.10 133.00 134.80 133.40 -
P/RPS 5.46 8.61 17.37 4.75 6.22 9.48 18.47 -55.59%
P/EPS 57.23 81.88 162.36 51.07 63.98 84.33 152.46 -47.93%
EY 1.75 1.22 0.62 1.96 1.56 1.19 0.66 91.45%
DY 1.12 0.53 0.00 1.94 1.05 0.52 0.00 -
P/NAPS 42.20 43.00 59.61 50.60 46.67 44.20 56.77 -17.92%

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