[NESTLE] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
07-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -12.99%
YoY- -10.16%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 5,389,649 5,585,578 5,561,576 5,305,020 5,084,832 4,852,020 4,933,561 1.48%
PBT 743,166 938,070 927,938 864,484 913,336 812,044 778,253 -0.76%
Tax -182,862 -216,610 -214,520 -181,482 -153,088 -157,453 -175,480 0.68%
NP 560,304 721,460 713,418 683,001 760,248 654,590 602,773 -1.20%
-
NP to SH 560,304 721,460 713,418 683,001 760,248 654,590 602,773 -1.20%
-
Tax Rate 24.61% 23.09% 23.12% 20.99% 16.76% 19.39% 22.55% -
Total Cost 4,829,345 4,864,118 4,848,157 4,622,018 4,324,584 4,197,429 4,330,788 1.83%
-
Net Worth 593,284 701,155 708,189 673,014 745,710 809,025 719,914 -3.17%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 437,733 437,733 437,733 437,733 437,733 406,466 187,600 15.15%
Div Payout % 78.12% 60.67% 61.36% 64.09% 57.58% 62.09% 31.12% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 593,284 701,155 708,189 673,014 745,710 809,025 719,914 -3.17%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.40% 12.92% 12.83% 12.87% 14.95% 13.49% 12.22% -
ROE 94.44% 102.90% 100.74% 101.48% 101.95% 80.91% 83.73% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2,298.36 2,381.91 2,371.67 2,262.27 2,168.37 2,069.09 2,103.86 1.48%
EPS 238.93 307.65 304.23 291.25 324.20 279.15 257.04 -1.20%
DPS 186.67 186.67 186.67 186.67 186.67 173.33 80.00 15.15%
NAPS 2.53 2.99 3.02 2.87 3.18 3.45 3.07 -3.17%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2,298.24 2,381.78 2,371.55 2,262.15 2,168.26 2,068.98 2,103.75 1.48%
EPS 238.92 307.64 304.21 291.24 324.18 279.13 257.03 -1.20%
DPS 186.66 186.66 186.66 186.66 186.66 173.32 80.00 15.15%
NAPS 2.5299 2.9898 3.0198 2.8698 3.1798 3.4498 3.0698 -3.16%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 141.40 145.70 146.40 84.80 78.86 72.10 66.40 -
P/RPS 6.15 6.12 6.17 3.75 3.64 3.48 3.16 11.72%
P/EPS 59.18 47.36 48.12 29.12 24.32 25.83 25.83 14.80%
EY 1.69 2.11 2.08 3.43 4.11 3.87 3.87 -12.88%
DY 1.32 1.28 1.28 2.20 2.37 2.40 1.20 1.59%
P/NAPS 55.89 48.73 48.48 29.55 24.80 20.90 21.63 17.12%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 10/11/20 12/11/19 30/10/18 07/11/17 25/10/16 22/10/15 27/10/14 -
Price 141.00 145.40 143.50 88.00 78.20 72.00 68.00 -
P/RPS 6.13 6.10 6.05 3.89 3.61 3.48 3.23 11.25%
P/EPS 59.01 47.26 47.17 30.21 24.12 25.79 26.45 14.29%
EY 1.69 2.12 2.12 3.31 4.15 3.88 3.78 -12.54%
DY 1.32 1.28 1.30 2.12 2.39 2.41 1.18 1.88%
P/NAPS 55.73 48.63 47.52 30.66 24.59 20.87 22.15 16.60%

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