[NESTLE] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.4753459E7%
YoY- 16.66%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 5,253,848 5,110,916 5,090,848 4,909,404 4,656,512 4,291,040 4,081,948 4.29%
PBT 1,103,432 977,008 955,252 972,460 827,308 764,428 682,468 8.32%
Tax -220,724 -225,496 -221,144 -234,792 -194,988 -175,820 -127,276 9.60%
NP 882,708 751,512 734,108 737,668 632,320 588,608 555,192 8.02%
-
NP to SH 882,708 751,512 734,108 737,668 632,320 588,608 555,192 8.02%
-
Tax Rate 20.00% 23.08% 23.15% 24.14% 23.57% 23.00% 18.65% -
Total Cost 4,371,140 4,359,404 4,356,740 4,171,736 4,024,192 3,702,432 3,526,756 3.63%
-
Net Worth 844,199 963,795 998,970 935,655 837,164 703,514 710,521 2.91%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 844,199 963,795 998,970 935,655 837,164 703,514 710,521 2.91%
NOSH 234,500 234,500 234,500 234,500 234,500 234,504 234,495 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 16.80% 14.70% 14.42% 15.03% 13.58% 13.72% 13.60% -
ROE 104.56% 77.97% 73.49% 78.84% 75.53% 83.67% 78.14% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,240.45 2,179.50 2,170.94 2,093.56 1,985.72 1,829.83 1,740.73 4.29%
EPS 376.44 320.48 313.04 314.56 269.64 251.00 236.76 8.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 4.11 4.26 3.99 3.57 3.00 3.03 2.91%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,240.45 2,179.50 2,170.94 2,093.56 1,985.72 1,829.87 1,740.70 4.29%
EPS 376.44 320.48 313.04 314.56 269.64 251.01 236.76 8.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 4.11 4.26 3.99 3.57 3.0001 3.0299 2.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 76.90 73.70 66.68 60.68 56.00 46.80 34.14 -
P/RPS 3.43 3.38 3.07 2.90 2.82 2.56 1.96 9.76%
P/EPS 20.43 23.00 21.30 19.29 20.77 18.65 14.42 5.97%
EY 4.89 4.35 4.69 5.18 4.82 5.36 6.93 -5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 21.36 17.93 15.65 15.21 15.69 15.60 11.27 11.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/04/16 20/04/15 17/04/14 30/04/13 25/04/12 20/04/11 21/04/10 -
Price 75.00 74.48 68.70 61.80 55.86 48.00 35.18 -
P/RPS 3.35 3.42 3.16 2.95 2.81 2.62 2.02 8.78%
P/EPS 19.92 23.24 21.95 19.65 20.72 19.12 14.86 5.00%
EY 5.02 4.30 4.56 5.09 4.83 5.23 6.73 -4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.83 18.12 16.13 15.49 15.65 16.00 11.61 10.22%

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