[NESTLE] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 76.04%
YoY- 16.54%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,272,712 4,787,925 3,649,614 2,441,573 1,227,351 4,556,423 3,456,644 -48.66%
PBT 238,813 719,054 594,610 417,295 243,115 637,668 524,804 -40.86%
Tax -55,286 -157,353 -133,364 -92,640 -58,698 -132,316 -118,931 -40.01%
NP 183,527 561,701 461,246 324,655 184,417 505,352 405,873 -41.11%
-
NP to SH 183,527 402 461,246 324,655 184,417 -5 405,873 -41.11%
-
Tax Rate 23.15% 21.88% 22.43% 22.20% 24.14% 20.75% 22.66% -
Total Cost 1,089,185 4,226,224 3,188,368 2,116,918 1,042,934 4,051,071 3,050,771 -49.70%
-
Net Worth 998,970 816,060 841,854 705,844 935,655 750,406 787,919 17.15%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 551,075 140,700 140,700 - 492,454 128,975 -
Div Payout % - 137,083.33% 30.50% 43.34% - 0.00% 31.78% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 998,970 816,060 841,854 705,844 935,655 750,406 787,919 17.15%
NOSH 234,500 234,500 234,500 234,500 234,500 234,502 234,500 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.42% 11.73% 12.64% 13.30% 15.03% 11.09% 11.74% -
ROE 18.37% 0.05% 54.79% 46.00% 19.71% 0.00% 51.51% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 542.73 2,041.76 1,556.34 1,041.18 523.39 1,943.02 1,474.05 -48.66%
EPS 78.26 239.53 196.69 138.45 78.64 215.50 173.08 -41.11%
DPS 0.00 235.00 60.00 60.00 0.00 210.00 55.00 -
NAPS 4.26 3.48 3.59 3.01 3.99 3.20 3.36 17.15%
Adjusted Per Share Value based on latest NOSH - 234,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 542.73 2,041.76 1,556.34 1,041.18 523.39 1,943.04 1,474.05 -48.66%
EPS 78.26 239.53 196.69 138.45 78.64 0.00 173.08 -41.11%
DPS 0.00 235.00 60.00 60.00 0.00 210.00 55.00 -
NAPS 4.26 3.48 3.59 3.01 3.99 3.20 3.36 17.15%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 66.68 68.00 68.00 67.00 60.68 62.84 61.50 -
P/RPS 12.29 3.33 4.37 6.43 11.59 3.23 4.17 105.69%
P/EPS 85.20 39,666.67 34.57 48.39 77.16 -2,947,222.00 35.53 79.25%
EY 1.17 0.00 2.89 2.07 1.30 0.00 2.81 -44.27%
DY 0.00 3.46 0.88 0.90 0.00 3.34 0.89 -
P/NAPS 15.65 19.54 18.94 22.26 15.21 19.64 18.30 -9.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 17/04/14 24/02/14 12/11/13 22/08/13 30/04/13 21/02/13 01/11/12 -
Price 68.70 66.00 68.60 67.54 61.80 58.70 69.50 -
P/RPS 12.66 3.23 4.41 6.49 11.81 3.02 4.71 93.43%
P/EPS 87.78 38,500.00 34.88 48.78 78.58 -2,753,054.50 40.15 68.53%
EY 1.14 0.00 2.87 2.05 1.27 0.00 2.49 -40.62%
DY 0.00 3.56 0.87 0.89 0.00 3.58 0.79 -
P/NAPS 16.13 18.97 19.11 22.44 15.49 18.34 20.68 -15.27%

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