[NESTLE] QoQ Annualized Quarter 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- -13.3%
YoY- 6.51%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 7,186,662 7,369,636 6,664,145 6,688,216 6,665,458 6,775,004 5,733,816 16.29%
PBT 1,004,316 1,049,268 859,477 901,532 1,053,184 1,154,588 751,817 21.35%
Tax -248,188 -260,688 -239,143 -251,556 -303,516 -333,868 -182,006 23.03%
NP 756,128 788,580 620,334 649,976 749,668 820,720 569,811 20.81%
-
NP to SH 756,128 788,580 620,334 649,976 749,668 820,720 569,811 20.81%
-
Tax Rate 24.71% 24.84% 27.82% 27.90% 28.82% 28.92% 24.21% -
Total Cost 6,430,534 6,581,056 6,043,811 6,038,240 5,915,790 5,954,284 5,164,005 15.79%
-
Net Worth 719,914 537,004 626,115 668,324 715,224 551,074 581,560 15.33%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 328,300 - 614,390 437,733 328,300 - 567,490 -30.64%
Div Payout % 43.42% - 99.04% 67.35% 43.79% - 99.59% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 719,914 537,004 626,115 668,324 715,224 551,074 581,560 15.33%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.52% 10.70% 9.31% 9.72% 11.25% 12.11% 9.94% -
ROE 105.03% 146.85% 99.08% 97.25% 104.82% 148.93% 97.98% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3,064.67 3,142.70 2,841.85 2,852.12 2,842.41 2,889.13 2,445.12 16.29%
EPS 322.44 336.28 264.53 277.17 319.68 350.00 242.99 20.81%
DPS 140.00 0.00 262.00 186.67 140.00 0.00 242.00 -30.64%
NAPS 3.07 2.29 2.67 2.85 3.05 2.35 2.48 15.33%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3,064.67 3,142.70 2,841.85 2,852.12 2,842.41 2,889.13 2,445.12 16.29%
EPS 322.44 336.28 264.53 277.17 319.68 350.00 242.99 20.81%
DPS 140.00 0.00 262.00 186.67 140.00 0.00 242.00 -30.64%
NAPS 3.07 2.29 2.67 2.85 3.05 2.35 2.48 15.33%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 131.00 137.10 140.00 130.50 132.60 133.60 134.20 -
P/RPS 4.27 4.36 4.93 4.58 4.67 4.62 5.49 -15.46%
P/EPS 40.63 40.77 52.92 47.08 41.48 38.17 55.23 -18.55%
EY 2.46 2.45 1.89 2.12 2.41 2.62 1.81 22.76%
DY 1.07 0.00 1.87 1.43 1.06 0.00 1.80 -29.36%
P/NAPS 42.67 59.87 52.43 45.79 43.48 56.85 54.11 -14.68%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 27/07/23 25/04/23 21/02/23 26/10/22 28/07/22 26/04/22 22/02/22 -
Price 132.00 136.50 135.10 133.00 134.80 133.40 136.40 -
P/RPS 4.31 4.34 4.75 4.66 4.74 4.62 5.58 -15.85%
P/EPS 40.94 40.59 51.07 47.98 42.17 38.12 56.13 -19.01%
EY 2.44 2.46 1.96 2.08 2.37 2.62 1.78 23.47%
DY 1.06 0.00 1.94 1.40 1.04 0.00 1.77 -29.01%
P/NAPS 43.00 59.61 50.60 46.67 44.20 56.77 55.00 -15.17%

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