[NESTLE] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
20-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 11.5%
YoY- 1.36%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 5,452,906 5,343,707 5,318,278 5,260,490 5,228,647 5,168,391 5,121,926 4.25%
PBT 861,721 820,080 818,214 814,128 729,855 770,022 781,633 6.71%
Tax -193,112 -169,409 -171,635 -168,334 -150,663 -149,867 -134,495 27.24%
NP 668,609 650,671 646,579 645,794 579,192 620,155 647,138 2.19%
-
NP to SH 668,609 650,671 646,579 645,794 579,192 620,155 647,138 2.19%
-
Tax Rate 22.41% 20.66% 20.98% 20.68% 20.64% 19.46% 17.21% -
Total Cost 4,784,297 4,693,036 4,671,699 4,614,696 4,649,455 4,548,236 4,474,788 4.55%
-
Net Worth 708,189 736,330 862,960 640,185 673,014 712,879 862,960 -12.33%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 644,875 644,875 644,875 644,875 633,150 633,150 633,114 1.23%
Div Payout % 96.45% 99.11% 99.74% 99.86% 109.32% 102.10% 97.83% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 708,189 736,330 862,960 640,185 673,014 712,879 862,960 -12.33%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.26% 12.18% 12.16% 12.28% 11.08% 12.00% 12.63% -
ROE 94.41% 88.37% 74.93% 100.88% 86.06% 86.99% 74.99% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2,325.33 2,278.77 2,267.92 2,243.28 2,229.70 2,204.00 2,184.19 4.25%
EPS 285.12 277.47 275.73 275.39 246.99 264.46 275.97 2.19%
DPS 275.00 275.00 275.00 275.00 270.00 270.00 270.00 1.22%
NAPS 3.02 3.14 3.68 2.73 2.87 3.04 3.68 -12.33%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2,325.33 2,278.77 2,267.92 2,243.28 2,229.70 2,204.00 2,184.19 4.25%
EPS 285.12 277.47 275.73 275.39 246.99 264.46 275.97 2.19%
DPS 275.00 275.00 275.00 275.00 270.00 270.00 270.00 1.22%
NAPS 3.02 3.14 3.68 2.73 2.87 3.04 3.68 -12.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 146.40 147.50 154.50 103.20 84.80 85.00 79.38 -
P/RPS 6.30 6.47 6.81 4.60 3.80 3.86 3.63 44.37%
P/EPS 51.35 53.16 56.03 37.47 34.33 32.14 28.76 47.12%
EY 1.95 1.88 1.78 2.67 2.91 3.11 3.48 -32.00%
DY 1.88 1.86 1.78 2.66 3.18 3.18 3.40 -32.60%
P/NAPS 48.48 46.97 41.98 37.80 29.55 27.96 21.57 71.49%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/10/18 14/08/18 24/04/18 20/02/18 07/11/17 21/08/17 25/04/17 -
Price 143.50 147.20 147.50 121.50 88.00 84.58 82.48 -
P/RPS 6.17 6.46 6.50 5.42 3.95 3.84 3.78 38.59%
P/EPS 50.33 53.05 53.50 44.12 35.63 31.98 29.89 41.49%
EY 1.99 1.88 1.87 2.27 2.81 3.13 3.35 -29.31%
DY 1.92 1.87 1.86 2.26 3.07 3.19 3.27 -29.85%
P/NAPS 47.52 46.88 40.08 44.51 30.66 27.82 22.41 64.97%

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