[NESTLE] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
26-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -5.57%
YoY- 1.59%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 6,437,315 7,013,575 6,482,688 5,637,233 5,371,129 5,537,048 5,452,906 2.80%
PBT 665,830 885,760 822,963 772,397 729,548 883,491 861,721 -4.20%
Tax -143,205 -241,142 -223,377 -182,204 -177,501 -218,572 -193,112 -4.85%
NP 522,625 644,618 599,586 590,193 552,047 664,919 668,609 -4.01%
-
NP to SH 522,625 644,618 599,586 590,193 552,047 664,919 668,609 -4.01%
-
Tax Rate 21.51% 27.22% 27.14% 23.59% 24.33% 24.74% 22.41% -
Total Cost 5,914,690 6,368,957 5,883,102 5,047,040 4,819,082 4,872,129 4,784,297 3.59%
-
Net Worth 572,180 694,120 668,324 635,495 593,284 701,155 708,189 -3.48%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 546,385 614,390 567,490 544,040 656,600 656,600 644,875 -2.72%
Div Payout % 104.55% 95.31% 94.65% 92.18% 118.94% 98.75% 96.45% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 572,180 694,120 668,324 635,495 593,284 701,155 708,189 -3.48%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 8.12% 9.19% 9.25% 10.47% 10.28% 12.01% 12.26% -
ROE 91.34% 92.87% 89.71% 92.87% 93.05% 94.83% 94.41% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 2,745.12 2,990.86 2,764.47 2,403.94 2,290.46 2,361.21 2,325.33 2.80%
EPS 222.87 274.89 255.69 251.68 235.41 283.55 285.12 -4.01%
DPS 233.00 262.00 242.00 232.00 280.00 280.00 275.00 -2.72%
NAPS 2.44 2.96 2.85 2.71 2.53 2.99 3.02 -3.48%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 2,745.12 2,990.86 2,764.47 2,403.94 2,290.46 2,361.21 2,325.33 2.80%
EPS 222.87 274.89 255.69 251.68 235.41 283.55 285.12 -4.01%
DPS 233.00 262.00 242.00 232.00 280.00 280.00 275.00 -2.72%
NAPS 2.44 2.96 2.85 2.71 2.53 2.99 3.02 -3.48%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 104.00 126.50 130.50 133.10 141.40 145.70 146.40 -
P/RPS 3.79 4.23 4.72 5.54 6.17 6.17 6.30 -8.11%
P/EPS 46.66 46.02 51.04 52.88 60.06 51.38 51.35 -1.58%
EY 2.14 2.17 1.96 1.89 1.66 1.95 1.95 1.56%
DY 2.24 2.07 1.85 1.74 1.98 1.92 1.88 2.96%
P/NAPS 42.62 42.74 45.79 49.11 55.89 48.73 48.48 -2.12%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 24/10/24 26/10/23 26/10/22 02/11/21 10/11/20 12/11/19 30/10/18 -
Price 102.50 124.90 133.00 135.00 141.00 145.30 143.50 -
P/RPS 3.73 4.18 4.81 5.62 6.16 6.15 6.17 -8.03%
P/EPS 45.99 45.44 52.02 53.64 59.89 51.24 50.33 -1.49%
EY 2.17 2.20 1.92 1.86 1.67 1.95 1.99 1.45%
DY 2.27 2.10 1.82 1.72 1.99 1.93 1.92 2.82%
P/NAPS 42.01 42.20 46.67 49.82 55.73 48.60 47.52 -2.03%

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