[NESTLE] YoY Quarter Result on 30-Jun-2020 [#2]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -43.36%
YoY- -32.73%
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,638,978 1,379,814 1,219,300 1,335,706 1,309,059 1,283,630 1,237,165 4.79%
PBT 237,945 177,016 140,140 199,112 214,408 212,542 223,897 1.01%
Tax -68,291 -42,491 -34,607 -42,225 -48,246 -50,472 -35,100 11.72%
NP 169,654 134,525 105,533 156,887 166,162 162,070 188,797 -1.76%
-
NP to SH 169,654 134,525 105,533 156,887 166,162 162,070 188,797 -1.76%
-
Tax Rate 28.70% 24.00% 24.69% 21.21% 22.50% 23.75% 15.68% -
Total Cost 1,469,324 1,245,289 1,113,767 1,178,819 1,142,897 1,121,560 1,048,368 5.78%
-
Net Worth 715,224 656,599 630,805 715,224 736,330 712,879 722,259 -0.16%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 164,150 164,150 164,150 164,150 164,150 164,150 164,150 0.00%
Div Payout % 96.76% 122.02% 155.54% 104.63% 98.79% 101.28% 86.95% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 715,224 656,599 630,805 715,224 736,330 712,879 722,259 -0.16%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 10.35% 9.75% 8.66% 11.75% 12.69% 12.63% 15.26% -
ROE 23.72% 20.49% 16.73% 21.94% 22.57% 22.73% 26.14% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 698.92 588.41 519.96 569.60 558.23 547.39 527.58 4.79%
EPS 72.35 57.37 45.00 66.90 70.86 69.11 80.51 -1.76%
DPS 70.00 70.00 70.00 70.00 70.00 70.00 70.00 0.00%
NAPS 3.05 2.80 2.69 3.05 3.14 3.04 3.08 -0.16%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 698.92 588.41 519.96 569.60 558.23 547.39 527.58 4.79%
EPS 72.35 57.37 45.00 66.90 70.86 69.11 80.51 -1.76%
DPS 70.00 70.00 70.00 70.00 70.00 70.00 70.00 0.00%
NAPS 3.05 2.80 2.69 3.05 3.14 3.04 3.08 -0.16%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 132.60 133.30 139.90 149.10 147.50 85.00 76.52 -
P/RPS 18.97 22.65 26.91 26.18 26.42 15.53 14.50 4.57%
P/EPS 183.28 232.36 310.87 222.86 208.16 122.99 95.04 11.56%
EY 0.55 0.43 0.32 0.45 0.48 0.81 1.05 -10.21%
DY 0.53 0.53 0.50 0.47 0.47 0.82 0.91 -8.61%
P/NAPS 43.48 47.61 52.01 48.89 46.97 27.96 24.84 9.77%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/07/22 24/08/21 25/08/20 27/08/19 14/08/18 21/08/17 22/08/16 -
Price 134.80 133.90 140.70 149.10 147.20 84.58 78.76 -
P/RPS 19.29 22.76 27.06 26.18 26.37 15.45 14.93 4.36%
P/EPS 186.32 233.41 312.64 222.86 207.74 122.38 97.83 11.32%
EY 0.54 0.43 0.32 0.45 0.48 0.82 1.02 -10.05%
DY 0.52 0.52 0.50 0.47 0.48 0.83 0.89 -8.56%
P/NAPS 44.20 47.82 52.30 48.89 46.88 27.82 25.57 9.54%

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