[NESTLE] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
24-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 43.21%
YoY- 0.23%
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 5,795,092 5,738,056 5,810,852 5,718,680 5,487,528 5,253,848 5,110,916 2.11%
PBT 881,508 985,036 1,251,184 1,179,304 1,163,984 1,103,432 977,008 -1.69%
Tax -180,860 -239,808 -310,320 -254,440 -241,236 -220,724 -225,496 -3.60%
NP 700,648 745,228 940,864 924,864 922,748 882,708 751,512 -1.16%
-
NP to SH 700,648 745,228 940,864 924,864 922,748 882,708 751,512 -1.16%
-
Tax Rate 20.52% 24.35% 24.80% 21.58% 20.73% 20.00% 23.08% -
Total Cost 5,094,444 4,992,828 4,869,988 4,793,816 4,564,780 4,371,140 4,359,404 2.62%
-
Net Worth 741,020 858,270 884,064 862,960 862,960 844,199 963,795 -4.28%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 741,020 858,270 884,064 862,960 862,960 844,199 963,795 -4.28%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.09% 12.99% 16.19% 16.17% 16.82% 16.80% 14.70% -
ROE 94.55% 86.83% 106.42% 107.17% 106.93% 104.56% 77.97% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2,471.25 2,446.93 2,477.98 2,438.67 2,340.10 2,240.45 2,179.50 2.11%
EPS 298.80 317.80 401.24 394.40 393.48 376.44 320.48 -1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.66 3.77 3.68 3.68 3.60 4.11 -4.28%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2,471.25 2,446.93 2,477.98 2,438.67 2,340.10 2,240.45 2,179.50 2.11%
EPS 298.80 317.80 401.24 394.40 393.48 376.44 320.48 -1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.66 3.77 3.68 3.68 3.60 4.11 -4.28%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 135.00 136.70 146.80 154.50 79.38 76.90 73.70 -
P/RPS 5.46 5.59 5.92 6.34 3.39 3.43 3.38 8.31%
P/EPS 45.18 43.02 36.59 39.17 20.17 20.43 23.00 11.89%
EY 2.21 2.32 2.73 2.55 4.96 4.89 4.35 -10.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 42.72 37.35 38.94 41.98 21.57 21.36 17.93 15.55%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/04/21 05/05/20 23/04/19 24/04/18 25/04/17 26/04/16 20/04/15 -
Price 135.50 139.60 145.40 147.50 82.48 75.00 74.48 -
P/RPS 5.48 5.71 5.87 6.05 3.52 3.35 3.42 8.16%
P/EPS 45.35 43.93 36.24 37.40 20.96 19.92 23.24 11.77%
EY 2.21 2.28 2.76 2.67 4.77 5.02 4.30 -10.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 42.88 38.14 38.57 40.08 22.41 20.83 18.12 15.42%

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