[NESTLE] QoQ TTM 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- 10.41%
YoY- 22.9%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 5,121,926 5,063,506 5,012,566 4,967,954 4,873,690 4,837,957 4,747,777 5.18%
PBT 781,633 766,495 803,679 823,657 759,316 727,710 726,529 4.98%
Tax -134,495 -129,367 -133,704 -135,233 -135,786 -136,979 -137,283 -1.35%
NP 647,138 637,128 669,975 688,424 623,530 590,731 589,246 6.44%
-
NP to SH 647,138 637,128 669,975 688,424 623,530 590,731 589,246 6.44%
-
Tax Rate 17.21% 16.88% 16.64% 16.42% 17.88% 18.82% 18.90% -
Total Cost 4,474,788 4,426,378 4,342,591 4,279,530 4,250,160 4,247,226 4,158,531 5.00%
-
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 633,114 633,150 633,150 621,425 609,700 609,700 715,225 -7.80%
Div Payout % 97.83% 99.38% 94.50% 90.27% 97.78% 103.21% 121.38% -
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 12.63% 12.58% 13.37% 13.86% 12.79% 12.21% 12.41% -
ROE 74.99% 98.44% 89.84% 95.32% 73.86% 83.41% 72.83% -
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 2,184.19 2,159.28 2,137.55 2,118.53 2,078.33 2,063.09 2,024.64 5.18%
EPS 275.97 271.70 285.70 293.57 265.90 251.91 251.28 6.44%
DPS 270.00 270.00 270.00 265.00 260.00 260.00 305.00 -7.79%
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 2,184.00 2,159.09 2,137.37 2,118.35 2,078.15 2,062.92 2,024.46 5.18%
EPS 275.94 271.67 285.68 293.55 265.87 251.89 251.26 6.43%
DPS 269.96 269.98 269.98 264.98 259.98 259.98 304.97 -7.80%
NAPS 3.6797 2.7598 3.1797 3.0797 3.5997 3.0197 3.4497 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 3.63 3.62 3.69 3.61 3.70 3.56 3.56 1.30%
P/EPS 28.76 28.78 27.60 26.07 28.92 29.14 28.69 0.16%
EY 3.48 3.47 3.62 3.84 3.46 3.43 3.49 -0.19%
DY 3.40 3.45 3.42 3.46 3.38 3.54 4.23 -13.53%
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 3.78 3.51 3.66 3.72 3.61 3.61 3.56 4.07%
P/EPS 29.89 27.86 27.37 26.83 28.21 29.60 28.65 2.86%
EY 3.35 3.59 3.65 3.73 3.55 3.38 3.49 -2.69%
DY 3.27 3.57 3.45 3.36 3.47 3.49 4.24 -15.88%
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