[NESTLE] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 82.69%
YoY- 21.04%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 3,593,331 3,332,729 2,828,587 2,653,814 2,788,419 2,738,730 2,655,512 5.16%
PBT 502,158 526,592 397,394 386,399 511,908 509,234 503,282 -0.03%
Tax -124,094 -151,758 -87,706 -94,559 -119,805 -111,856 -110,781 1.90%
NP 378,064 374,834 309,688 291,840 392,103 397,378 392,501 -0.62%
-
NP to SH 378,064 374,834 309,688 291,840 392,103 397,378 392,501 -0.62%
-
Tax Rate 24.71% 28.82% 22.07% 24.47% 23.40% 21.97% 22.01% -
Total Cost 3,215,267 2,957,895 2,518,899 2,361,974 2,396,316 2,341,352 2,263,011 6.02%
-
Net Worth 719,914 715,224 656,599 630,805 715,224 736,330 712,879 0.16%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 164,150 164,150 164,150 164,150 164,150 164,150 164,150 0.00%
Div Payout % 43.42% 43.79% 53.00% 56.25% 41.86% 41.31% 41.82% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 719,914 715,224 656,599 630,805 715,224 736,330 712,879 0.16%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.52% 11.25% 10.95% 11.00% 14.06% 14.51% 14.78% -
ROE 52.52% 52.41% 47.17% 46.26% 54.82% 53.97% 55.06% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,532.34 1,421.21 1,206.22 1,131.69 1,189.09 1,167.90 1,132.41 5.16%
EPS 161.22 159.84 132.06 124.45 167.21 169.46 167.38 -0.62%
DPS 70.00 70.00 70.00 70.00 70.00 70.00 70.00 0.00%
NAPS 3.07 3.05 2.80 2.69 3.05 3.14 3.04 0.16%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,532.34 1,421.21 1,206.22 1,131.69 1,189.09 1,167.90 1,132.41 5.16%
EPS 161.22 159.84 132.06 124.45 167.21 169.46 167.38 -0.62%
DPS 70.00 70.00 70.00 70.00 70.00 70.00 70.00 0.00%
NAPS 3.07 3.05 2.80 2.69 3.05 3.14 3.04 0.16%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 131.00 132.60 133.30 139.90 149.10 147.50 85.00 -
P/RPS 8.55 9.33 11.05 12.36 12.54 12.63 7.51 2.18%
P/EPS 81.25 82.96 100.94 112.41 89.17 87.04 50.78 8.14%
EY 1.23 1.21 0.99 0.89 1.12 1.15 1.97 -7.54%
DY 0.53 0.53 0.53 0.50 0.47 0.47 0.82 -7.01%
P/NAPS 42.67 43.48 47.61 52.01 48.89 46.97 27.96 7.29%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/07/23 28/07/22 24/08/21 25/08/20 27/08/19 14/08/18 21/08/17 -
Price 132.00 134.80 133.90 140.70 149.10 147.20 84.58 -
P/RPS 8.61 9.48 11.10 12.43 12.54 12.60 7.47 2.39%
P/EPS 81.88 84.33 101.39 113.06 89.17 86.87 50.53 8.37%
EY 1.22 1.19 0.99 0.88 1.12 1.15 1.98 -7.75%
DY 0.53 0.52 0.52 0.50 0.47 0.48 0.83 -7.20%
P/NAPS 43.00 44.20 47.82 52.30 48.89 46.88 27.82 7.52%

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