[NESTLE] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -99.91%
YoY- 8140.0%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,700,171 2,542,876 1,272,712 4,787,925 3,649,614 2,441,573 1,227,351 108.55%
PBT 583,690 393,870 238,813 719,054 594,610 417,295 243,115 79.20%
Tax -131,610 -91,865 -55,286 -157,353 -133,364 -92,640 -58,698 71.22%
NP 452,080 302,005 183,527 561,701 461,246 324,655 184,417 81.70%
-
NP to SH 452,080 302,005 183,527 402 461,246 324,655 184,417 81.70%
-
Tax Rate 22.55% 23.32% 23.15% 21.88% 22.43% 22.20% 24.14% -
Total Cost 3,248,091 2,240,871 1,089,185 4,226,224 3,188,368 2,116,918 1,042,934 113.11%
-
Net Worth 719,914 705,844 998,970 816,060 841,854 705,844 935,655 -16.01%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 140,700 140,700 - 551,075 140,700 140,700 - -
Div Payout % 31.12% 46.59% - 137,083.33% 30.50% 43.34% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 719,914 705,844 998,970 816,060 841,854 705,844 935,655 -16.01%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.22% 11.88% 14.42% 11.73% 12.64% 13.30% 15.03% -
ROE 62.80% 42.79% 18.37% 0.05% 54.79% 46.00% 19.71% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,577.90 1,084.38 542.73 2,041.76 1,556.34 1,041.18 523.39 108.55%
EPS 192.78 128.79 78.26 239.53 196.69 138.45 78.64 81.70%
DPS 60.00 60.00 0.00 235.00 60.00 60.00 0.00 -
NAPS 3.07 3.01 4.26 3.48 3.59 3.01 3.99 -16.01%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,577.76 1,084.29 542.69 2,041.58 1,556.20 1,041.09 523.35 108.54%
EPS 192.77 128.78 78.26 0.17 196.68 138.43 78.64 81.70%
DPS 59.99 59.99 0.00 234.98 59.99 59.99 0.00 -
NAPS 3.0697 3.0097 4.2596 3.4797 3.5897 3.0097 3.9897 -16.02%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 66.40 67.00 66.68 68.00 68.00 67.00 60.68 -
P/RPS 4.21 6.18 12.29 3.33 4.37 6.43 11.59 -49.05%
P/EPS 34.44 52.02 85.20 39,666.67 34.57 48.39 77.16 -41.56%
EY 2.90 1.92 1.17 0.00 2.89 2.07 1.30 70.64%
DY 0.90 0.90 0.00 3.46 0.88 0.90 0.00 -
P/NAPS 21.63 22.26 15.65 19.54 18.94 22.26 15.21 26.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/10/14 12/08/14 17/04/14 24/02/14 12/11/13 22/08/13 30/04/13 -
Price 68.00 67.70 68.70 66.00 68.60 67.54 61.80 -
P/RPS 4.31 6.24 12.66 3.23 4.41 6.49 11.81 -48.90%
P/EPS 35.27 52.57 87.78 38,500.00 34.88 48.78 78.58 -41.34%
EY 2.84 1.90 1.14 0.00 2.87 2.05 1.27 70.92%
DY 0.88 0.89 0.00 3.56 0.87 0.89 0.00 -
P/NAPS 22.15 22.49 16.13 18.97 19.11 22.44 15.49 26.89%

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