[NESTLE] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -21.85%
YoY- 32.17%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,198,942 1,108,762 1,138,311 1,099,799 1,072,828 963,893 950,632 3.94%
PBT 118,677 117,496 124,444 112,864 101,847 45,004 99,175 3.03%
Tax -18,888 -19,192 -23,989 -13,385 -26,579 -5,745 -12,951 6.48%
NP 99,789 98,304 100,455 99,479 75,268 39,259 86,224 2.46%
-
NP to SH 99,789 98,304 57 99,479 75,268 39,259 86,224 2.46%
-
Tax Rate 15.92% 16.33% 19.28% 11.86% 26.10% 12.77% 13.06% -
Total Cost 1,099,153 1,010,458 1,037,856 1,000,320 997,560 924,634 864,408 4.08%
-
Net Worth 708,189 776,194 816,060 750,400 651,881 614,447 567,479 3.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 304,850 410,375 410,375 363,475 293,112 269,700 234,495 4.46%
Div Payout % 305.49% 417.46% 719,956.10% 365.38% 389.42% 686.98% 271.96% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 708,189 776,194 816,060 750,400 651,881 614,447 567,479 3.75%
NOSH 234,500 234,500 234,500 234,500 234,489 234,522 234,495 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.32% 8.87% 8.82% 9.05% 7.02% 4.07% 9.07% -
ROE 14.09% 12.66% 0.01% 13.26% 11.55% 6.39% 15.19% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 511.28 472.82 485.42 469.00 457.52 411.00 405.39 3.94%
EPS 42.55 41.92 42.84 42.42 32.09 16.74 36.77 2.46%
DPS 130.00 175.00 175.00 155.00 125.00 115.00 100.00 4.46%
NAPS 3.02 3.31 3.48 3.20 2.78 2.62 2.42 3.75%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 511.28 472.82 485.42 469.00 457.50 411.04 405.39 3.94%
EPS 42.55 41.92 42.84 42.42 32.10 16.74 36.77 2.46%
DPS 130.00 175.00 175.00 155.00 124.99 115.01 100.00 4.46%
NAPS 3.02 3.31 3.48 3.20 2.7799 2.6202 2.42 3.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 73.40 68.50 68.00 62.84 56.20 43.34 33.10 -
P/RPS 14.36 14.49 14.01 13.40 12.28 10.54 8.16 9.87%
P/EPS 172.49 163.40 279,754.40 148.13 175.09 258.90 90.02 11.44%
EY 0.58 0.61 0.00 0.68 0.57 0.39 1.11 -10.24%
DY 1.77 2.55 2.57 2.47 2.22 2.65 3.02 -8.51%
P/NAPS 24.30 20.69 19.54 19.64 20.22 16.54 13.68 10.04%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 23/02/15 24/02/14 21/02/13 23/02/12 24/02/11 25/02/10 -
Price 74.56 73.80 66.00 58.70 55.80 45.30 33.90 -
P/RPS 14.58 15.61 13.60 12.52 12.20 11.02 8.36 9.70%
P/EPS 175.21 176.05 271,526.30 138.37 173.84 270.61 92.19 11.29%
EY 0.57 0.57 0.00 0.72 0.58 0.37 1.08 -10.09%
DY 1.74 2.37 2.65 2.64 2.24 2.54 2.95 -8.41%
P/NAPS 24.69 22.30 18.97 18.34 20.07 17.29 14.01 9.89%

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