[NESTLE] YoY Quarter Result on 31-Mar-2015 [#1]

Announcement Date
20-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 91.12%
YoY- 2.37%
Quarter Report
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,429,670 1,371,882 1,313,462 1,277,729 1,272,712 1,227,351 1,164,128 3.48%
PBT 294,826 290,996 275,858 244,252 238,813 243,115 206,827 6.08%
Tax -63,610 -60,309 -55,181 -56,374 -55,286 -58,698 -48,747 4.53%
NP 231,216 230,687 220,677 187,878 183,527 184,417 158,080 6.53%
-
NP to SH 231,216 230,687 220,677 187,878 183,527 184,417 158,080 6.53%
-
Tax Rate 21.58% 20.73% 20.00% 23.08% 23.15% 24.14% 23.57% -
Total Cost 1,198,454 1,141,195 1,092,785 1,089,851 1,089,185 1,042,934 1,006,048 2.95%
-
Net Worth 862,960 862,960 844,199 963,795 998,970 935,655 837,164 0.50%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 862,960 862,960 844,199 963,795 998,970 935,655 837,164 0.50%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.17% 16.82% 16.80% 14.70% 14.42% 15.03% 13.58% -
ROE 26.79% 26.73% 26.14% 19.49% 18.37% 19.71% 18.88% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 609.67 585.02 560.11 544.87 542.73 523.39 496.43 3.48%
EPS 98.60 98.37 94.11 80.12 78.26 78.64 67.41 6.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.68 3.68 3.60 4.11 4.26 3.99 3.57 0.50%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 609.69 585.05 560.14 544.90 542.76 523.41 496.45 3.48%
EPS 98.60 98.38 94.11 80.12 78.27 78.65 67.41 6.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6802 3.6802 3.6002 4.1102 4.2602 3.9902 3.5701 0.50%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 154.50 79.38 76.90 73.70 66.68 60.68 56.00 -
P/RPS 25.34 13.57 13.73 13.53 12.29 11.59 11.28 14.43%
P/EPS 156.69 80.69 81.72 91.99 85.20 77.16 83.07 11.15%
EY 0.64 1.24 1.22 1.09 1.17 1.30 1.20 -9.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 41.98 21.57 21.36 17.93 15.65 15.21 15.69 17.81%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/04/18 25/04/17 26/04/16 20/04/15 17/04/14 30/04/13 25/04/12 -
Price 147.50 82.48 75.00 74.48 68.70 61.80 55.86 -
P/RPS 24.19 14.10 13.39 13.67 12.66 11.81 11.25 13.60%
P/EPS 149.59 83.84 79.70 92.96 87.78 78.58 82.86 10.34%
EY 0.67 1.19 1.25 1.08 1.14 1.27 1.21 -9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 40.08 22.41 20.83 18.12 16.13 15.49 15.65 16.96%

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