[NESTLE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -100.0%
YoY- -100.0%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,649,614 2,441,573 1,227,351 4,556,423 3,456,644 2,313,650 1,164,128 114.05%
PBT 594,610 417,295 243,115 637,668 524,804 350,835 206,827 102.05%
Tax -133,364 -92,640 -58,698 -132,316 -118,931 -72,260 -48,747 95.49%
NP 461,246 324,655 184,417 505,352 405,873 278,575 158,080 104.05%
-
NP to SH 461,246 324,655 184,417 -5 405,873 278,575 158,080 104.05%
-
Tax Rate 22.43% 22.20% 24.14% 20.75% 22.66% 20.60% 23.57% -
Total Cost 3,188,368 2,116,918 1,042,934 4,051,071 3,050,771 2,035,075 1,006,048 115.60%
-
Net Worth 841,854 705,844 935,655 750,406 787,919 658,944 837,164 0.37%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 140,700 140,700 - 492,454 128,975 128,975 - -
Div Payout % 30.50% 43.34% - 0.00% 31.78% 46.30% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 841,854 705,844 935,655 750,406 787,919 658,944 837,164 0.37%
NOSH 234,500 234,500 234,500 234,502 234,500 234,500 234,500 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.64% 13.30% 15.03% 11.09% 11.74% 12.04% 13.58% -
ROE 54.79% 46.00% 19.71% 0.00% 51.51% 42.28% 18.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,556.34 1,041.18 523.39 1,943.02 1,474.05 986.63 496.43 114.05%
EPS 196.69 138.45 78.64 215.50 173.08 118.80 67.41 104.05%
DPS 60.00 60.00 0.00 210.00 55.00 55.00 0.00 -
NAPS 3.59 3.01 3.99 3.20 3.36 2.81 3.57 0.37%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,556.34 1,041.18 523.39 1,943.04 1,474.05 986.63 496.43 114.05%
EPS 196.69 138.45 78.64 0.00 173.08 118.80 67.41 104.05%
DPS 60.00 60.00 0.00 210.00 55.00 55.00 0.00 -
NAPS 3.59 3.01 3.99 3.20 3.36 2.81 3.57 0.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 68.00 67.00 60.68 62.84 61.50 57.50 56.00 -
P/RPS 4.37 6.43 11.59 3.23 4.17 5.83 11.28 -46.82%
P/EPS 34.57 48.39 77.16 -2,947,222.00 35.53 48.40 83.07 -44.22%
EY 2.89 2.07 1.30 0.00 2.81 2.07 1.20 79.57%
DY 0.88 0.90 0.00 3.34 0.89 0.96 0.00 -
P/NAPS 18.94 22.26 15.21 19.64 18.30 20.46 15.69 13.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 12/11/13 22/08/13 30/04/13 21/02/13 01/11/12 30/08/12 25/04/12 -
Price 68.60 67.54 61.80 58.70 69.50 64.02 55.86 -
P/RPS 4.41 6.49 11.81 3.02 4.71 6.49 11.25 -46.40%
P/EPS 34.88 48.78 78.58 -2,753,054.50 40.15 53.89 82.86 -43.80%
EY 2.87 2.05 1.27 0.00 2.49 1.86 1.21 77.76%
DY 0.87 0.89 0.00 3.58 0.79 0.86 0.00 -
P/NAPS 19.11 22.44 15.49 18.34 20.68 22.78 15.65 14.22%

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