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

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

28-Jul-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 5.86%

YoY- 11.29%

Quarter Report

06KLSEreporting2022 (final).pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	6,924,747	6,237,958	5,586,953	5,383,471	5,568,735	5,343,707	5,168,391	4.99%
YoY %	11.01%	11.65%	3.78%	-3.33%	4.21%	3.39%	-	-
Horiz. %	133.98%	120.69%	108.10%	104.16%	107.75%	103.39%	100.00%	-
PBT	835,043	881,015	735,764	750,217	878,567	820,080	770,022	1.35%
YoY %	-5.22%	19.74%	-1.93%	-14.61%	7.13%	6.50%	-	-
Horiz. %	108.44%	114.41%	95.55%	97.43%	114.10%	106.50%	100.00%	-
Tax	-211,479	-246,057	-165,203	-177,566	-224,953	-169,409	-149,867	5.90%
YoY %	14.05%	-48.94%	6.96%	21.07%	-32.79%	-13.04%	-	-
Horiz. %	141.11%	164.18%	110.23%	118.48%	150.10%	113.04%	100.00%	-
NP	623,564	634,958	570,561	572,651	653,614	650,671	620,155	0.09%
YoY %	-1.79%	11.29%	-0.36%	-12.39%	0.45%	4.92%	-	-
Horiz. %	100.55%	102.39%	92.00%	92.34%	105.40%	104.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	623,564	634,958	570,561	572,651	653,614	650,671	620,155	0.09%
YoY %	-1.79%	11.29%	-0.36%	-12.39%	0.45%	4.92%	-	-
Horiz. %	100.55%	102.39%	92.00%	92.34%	105.40%	104.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.33%	27.93%	22.45%	23.67%	25.60%	20.66%	19.46%	-
YoY %	-9.31%	24.41%	-5.15%	-7.54%	23.91%	6.17%	-	-
Horiz. %	130.16%	143.53%	115.36%	121.63%	131.55%	106.17%	100.00%	-
Total Cost	6,301,183	5,603,000	5,016,392	4,810,820	4,915,121	4,693,036	4,548,236	5.58%
YoY %	12.46%	11.69%	4.27%	-2.12%	4.73%	3.18%	-	-
Horiz. %	138.54%	123.19%	110.29%	105.77%	108.07%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	719,914	715,224	656,599	630,805	715,224	736,330	712,879	0.16%
YoY %	0.66%	8.93%	4.09%	-11.80%	-2.87%	3.29%	-	-
Horiz. %	100.99%	100.33%	92.11%	88.49%	100.33%	103.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	614,390	567,490	544,040	656,600	656,600	644,875	633,150	-0.49%
YoY %	8.26%	4.31%	-17.14%	0.00%	1.82%	1.85%	-	-
Horiz. %	97.04%	89.63%	85.93%	103.70%	103.70%	101.85%	100.00%	-
Div Payout %	98.53%	89.37%	95.35%	114.66%	100.46%	99.11%	102.10%	-
YoY %	10.25%	-6.27%	-16.84%	14.13%	1.36%	-2.93%	-	-
Horiz. %	96.50%	87.53%	93.39%	112.30%	98.39%	97.07%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	719,914	715,224	656,599	630,805	715,224	736,330	712,879	0.16%
YoY %	0.66%	8.93%	4.09%	-11.80%	-2.87%	3.29%	-	-
Horiz. %	100.99%	100.33%	92.11%	88.49%	100.33%	103.29%	100.00%	-
NOSH	234,500	234,500	234,500	234,500	234,500	234,500	234,500	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	9.00%	10.18%	10.21%	10.64%	11.74%	12.18%	12.00%	-
YoY %	-11.59%	-0.29%	-4.04%	-9.37%	-3.61%	1.50%	-	-
Horiz. %	75.00%	84.83%	85.08%	88.67%	97.83%	101.50%	100.00%	-
ROE	86.62%	88.78%	86.90%	90.78%	91.39%	88.37%	86.99%	-
YoY %	-2.43%	2.16%	-4.27%	-0.67%	3.42%	1.59%	-	-
Horiz. %	99.57%	102.06%	99.90%	104.36%	105.06%	101.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	2,952.98	2,660.11	2,382.50	2,295.72	2,374.73	2,278.77	2,204.00	4.99%
YoY %	11.01%	11.65%	3.78%	-3.33%	4.21%	3.39%	-	-
Horiz. %	133.98%	120.69%	108.10%	104.16%	107.75%	103.39%	100.00%	-
EPS	265.91	270.77	243.31	244.20	278.73	277.47	264.46	0.09%
YoY %	-1.79%	11.29%	-0.36%	-12.39%	0.45%	4.92%	-	-
Horiz. %	100.55%	102.39%	92.00%	92.34%	105.40%	104.92%	100.00%	-
DPS	262.00	242.00	232.00	280.00	280.00	275.00	270.00	-0.49%
YoY %	8.26%	4.31%	-17.14%	0.00%	1.82%	1.85%	-	-
Horiz. %	97.04%	89.63%	85.93%	103.70%	103.70%	101.85%	100.00%	-
NAPS	3.07	3.05	2.80	2.69	3.05	3.14	3.04	0.16%
YoY %	0.66%	8.93%	4.09%	-11.80%	-2.87%	3.29%	-	-
Horiz. %	100.99%	100.33%	92.11%	88.49%	100.33%	103.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 234,500
RPS	2,952.98	2,660.11	2,382.50	2,295.72	2,374.73	2,278.77	2,204.00	4.99%
YoY %	11.01%	11.65%	3.78%	-3.33%	4.21%	3.39%	-	-
Horiz. %	133.98%	120.69%	108.10%	104.16%	107.75%	103.39%	100.00%	-
EPS	265.91	270.77	243.31	244.20	278.73	277.47	264.46	0.09%
YoY %	-1.79%	11.29%	-0.36%	-12.39%	0.45%	4.92%	-	-
Horiz. %	100.55%	102.39%	92.00%	92.34%	105.40%	104.92%	100.00%	-
DPS	262.00	242.00	232.00	280.00	280.00	275.00	270.00	-0.49%
YoY %	8.26%	4.31%	-17.14%	0.00%	1.82%	1.85%	-	-
Horiz. %	97.04%	89.63%	85.93%	103.70%	103.70%	101.85%	100.00%	-
NAPS	3.07	3.05	2.80	2.69	3.05	3.14	3.04	0.16%
YoY %	0.66%	8.93%	4.09%	-11.80%	-2.87%	3.29%	-	-
Horiz. %	100.99%	100.33%	92.11%	88.49%	100.33%	103.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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	4.44	4.98	5.59	6.09	6.28	6.47	3.86	2.35%
YoY %	-10.84%	-10.91%	-8.21%	-3.03%	-2.94%	67.62%	-	-
Horiz. %	115.03%	129.02%	144.82%	157.77%	162.69%	167.62%	100.00%	-
P/EPS	49.26	48.97	54.79	57.29	53.49	53.16	32.14	7.37%
YoY %	0.59%	-10.62%	-4.36%	7.10%	0.62%	65.40%	-	-
Horiz. %	153.27%	152.36%	170.47%	178.25%	166.43%	165.40%	100.00%	-
EY	2.03	2.04	1.83	1.75	1.87	1.88	3.11	-6.85%
YoY %	-0.49%	11.48%	4.57%	-6.42%	-0.53%	-39.55%	-	-
Horiz. %	65.27%	65.59%	58.84%	56.27%	60.13%	60.45%	100.00%	-
DY	2.00	1.83	1.74	2.00	1.88	1.86	3.18	-7.43%
YoY %	9.29%	5.17%	-13.00%	6.38%	1.08%	-41.51%	-	-
Horiz. %	62.89%	57.55%	54.72%	62.89%	59.12%	58.49%	100.00%	-
P/NAPS	42.67	43.48	47.61	52.01	48.89	46.97	27.96	7.29%
YoY %	-1.86%	-8.67%	-8.46%	6.38%	4.09%	67.99%	-	-
Horiz. %	152.61%	155.51%	170.28%	186.02%	174.86%	167.99%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
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	148.60	147.20	84.58	-
P/RPS	4.47	5.07	5.62	6.13	6.26	6.46	3.84	2.56%
YoY %	-11.83%	-9.79%	-8.32%	-2.08%	-3.10%	68.23%	-	-
Horiz. %	116.41%	132.03%	146.35%	159.64%	163.02%	168.23%	100.00%	-
P/EPS	49.64	49.78	55.03	57.62	53.31	53.05	31.98	7.59%
YoY %	-0.28%	-9.54%	-4.49%	8.08%	0.49%	65.88%	-	-
Horiz. %	155.22%	155.66%	172.08%	180.18%	166.70%	165.88%	100.00%	-
EY	2.01	2.01	1.82	1.74	1.88	1.88	3.13	-7.11%
YoY %	0.00%	10.44%	4.60%	-7.45%	0.00%	-39.94%	-	-
Horiz. %	64.22%	64.22%	58.15%	55.59%	60.06%	60.06%	100.00%	-
DY	1.98	1.80	1.73	1.99	1.88	1.87	3.19	-7.63%
YoY %	10.00%	4.05%	-13.07%	5.85%	0.53%	-41.38%	-	-
Horiz. %	62.07%	56.43%	54.23%	62.38%	58.93%	58.62%	100.00%	-
P/NAPS	43.00	44.20	47.82	52.30	48.72	46.88	27.82	7.52%
YoY %	-2.71%	-7.57%	-8.57%	7.35%	3.92%	68.51%	-	-
Horiz. %	154.57%	158.88%	171.89%	187.99%	175.13%	168.51%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 11:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-19 11:15:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-19 10:00:00

ADX

5 Mins

BUY

2024-04-19 09:30:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-04-19 09:30:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

383

MPI

MALAYSIAN PACIFIC INDUSTRIES

371

HLIND

HONG LEONG INDUSTRIES BHD

350

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

PBBANK

PUBLIC BANK BHD

251

MAYBANK

MALAYAN BANKING BHD

239

GENTING

GENTING BHD

231

RHBBANK

RHB BANK BERHAD

228

DNEX

DAGANG NEXCHANGE BERHAD

222

Daily Stocks

HSI-CVM

0.125

-0.025

179,295,400

HSI-HUE

0.175

+0.02

129,640,300

HSI-CVH

0.19

-0.04

105,147,400

TWL

0.03

0.00

95,833,700

INGENIEU

0.14

0.00

62,938,500

VELESTO

0.27

0.00

60,956,600

HSI-CVA

0.065

-0.02

55,824,000

HSI-HSY

0.23

+0.055

53,162,300

AWANTEC

0.20

-0.12

46,912,100

PMHLDG

0.21

+0.015

38,285,500

More active Stocks

NESTLE

124.00

+1.00

80,300

MISC

8.07

+0.24

1,507,100

HIBISCS

2.84

+0.22

13,915,000

AMWAY

7.39

+0.19

33,100

UTDPLT

25.18

+0.18

145,800

PMETAL

5.44

+0.16

5,926,500

PPB

15.76

+0.16

180,200

KLK

22.84

+0.14

362,100

MPI

31.00

+0.14

106,400

NIKKEI-HC

0.885

+0.125

39,000

More gainer Stocks

AJI

18.64

-0.54

33,900

DLADY

32.76

-0.46

282,900

ALLIANZ

20.68

-0.32

27,400

SAM

4.54

-0.23

533,800

HEIM

22.56

-0.22

145,200

HTPADU

2.10

-0.20

2,242,900

PETDAG

21.60

-0.20

15,900

NIKKEI-CD

0.21

-0.19

48,000

CRESNDO

3.72

-0.18

896,400

PIE

5.41

-0.16

1,906,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More