[NESTLE] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -1.35%
YoY- -17.86%
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 6,664,145 5,733,816 5,412,180 5,518,076 5,519,045 5,260,490 5,063,506 4.68%
PBT 859,477 751,817 724,769 875,725 875,890 814,129 766,494 1.92%
Tax -239,143 -182,006 -172,056 -202,812 -217,008 -168,334 -129,367 10.77%
NP 620,334 569,811 552,713 672,913 658,882 645,795 637,127 -0.44%
-
NP to SH 620,334 569,811 552,713 672,913 658,882 645,795 637,127 -0.44%
-
Tax Rate 27.82% 24.21% 23.74% 23.16% 24.78% 20.68% 16.88% -
Total Cost 6,043,811 5,164,005 4,859,467 4,845,163 4,860,163 4,614,695 4,426,379 5.32%
-
Net Worth 626,115 581,560 558,110 665,979 654,254 640,185 647,219 -0.55%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 614,390 567,490 544,040 656,600 656,600 644,875 633,150 -0.49%
Div Payout % 99.04% 99.59% 98.43% 97.58% 99.65% 99.86% 99.38% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 626,115 581,560 558,110 665,979 654,254 640,185 647,219 -0.55%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 9.31% 9.94% 10.21% 12.19% 11.94% 12.28% 12.58% -
ROE 99.08% 97.98% 99.03% 101.04% 100.71% 100.88% 98.44% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 2,841.85 2,445.12 2,307.97 2,353.12 2,353.54 2,243.28 2,159.28 4.68%
EPS 264.53 242.99 235.70 286.96 280.97 275.39 271.70 -0.44%
DPS 262.00 242.00 232.00 280.00 280.00 275.00 270.00 -0.49%
NAPS 2.67 2.48 2.38 2.84 2.79 2.73 2.76 -0.55%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 2,841.85 2,445.12 2,307.97 2,353.12 2,353.54 2,243.28 2,159.28 4.68%
EPS 264.53 242.99 235.70 286.96 280.97 275.39 271.70 -0.44%
DPS 262.00 242.00 232.00 280.00 280.00 275.00 270.00 -0.49%
NAPS 2.67 2.48 2.38 2.84 2.79 2.73 2.76 -0.55%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 140.00 134.20 138.90 147.00 147.40 103.20 78.20 -
P/RPS 4.93 5.49 6.02 6.25 6.26 4.60 3.62 5.28%
P/EPS 52.92 55.23 58.93 51.23 52.46 37.47 28.78 10.67%
EY 1.89 1.81 1.70 1.95 1.91 2.67 3.47 -9.62%
DY 1.87 1.80 1.67 1.90 1.90 2.66 3.45 -9.69%
P/NAPS 52.43 54.11 58.36 51.76 52.83 37.80 28.33 10.79%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 22/02/22 23/02/21 25/02/20 26/02/19 20/02/18 28/02/17 -
Price 135.10 136.40 135.30 142.00 149.00 121.50 75.70 -
P/RPS 4.75 5.58 5.86 6.03 6.33 5.42 3.51 5.16%
P/EPS 51.07 56.13 57.40 49.48 53.03 44.12 27.86 10.62%
EY 1.96 1.78 1.74 2.02 1.89 2.27 3.59 -9.59%
DY 1.94 1.77 1.71 1.97 1.88 2.26 3.57 -9.66%
P/NAPS 50.60 55.00 56.85 50.00 53.41 44.51 27.43 10.73%

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