[NESTLE] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 21.74%
YoY- 136811.44%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 3,639,015 2,420,630 1,277,729 4,808,933 3,700,171 2,542,876 1,272,712 101.32%
PBT 609,033 403,808 244,252 701,187 583,690 393,870 238,813 86.55%
Tax -118,090 -92,027 -56,374 -150,803 -131,610 -91,865 -55,286 65.77%
NP 490,943 311,781 187,878 550,384 452,080 302,005 183,527 92.58%
-
NP to SH 490,943 311,781 187,878 550,384 452,080 302,005 183,527 92.58%
-
Tax Rate 19.39% 22.79% 23.08% 21.51% 22.55% 23.32% 23.15% -
Total Cost 3,148,072 2,108,849 1,089,851 4,258,549 3,248,091 2,240,871 1,089,185 102.77%
-
Net Worth 809,025 691,775 963,795 776,194 719,914 705,844 998,970 -13.10%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 304,850 152,425 - 551,075 140,700 140,700 - -
Div Payout % 62.09% 48.89% - 100.13% 31.12% 46.59% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 809,025 691,775 963,795 776,194 719,914 705,844 998,970 -13.10%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.49% 12.88% 14.70% 11.45% 12.22% 11.88% 14.42% -
ROE 60.68% 45.07% 19.49% 70.91% 62.80% 42.79% 18.37% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,551.82 1,032.25 544.87 2,050.72 1,577.90 1,084.38 542.73 101.32%
EPS 209.36 132.96 80.12 234.71 192.78 128.79 78.26 92.59%
DPS 130.00 65.00 0.00 235.00 60.00 60.00 0.00 -
NAPS 3.45 2.95 4.11 3.31 3.07 3.01 4.26 -13.10%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,551.82 1,032.25 544.87 2,050.72 1,577.90 1,084.38 542.73 101.32%
EPS 209.36 132.96 80.12 234.71 192.78 128.79 78.26 92.59%
DPS 130.00 65.00 0.00 235.00 60.00 60.00 0.00 -
NAPS 3.45 2.95 4.11 3.31 3.07 3.01 4.26 -13.10%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 72.10 71.50 73.70 68.50 66.40 67.00 66.68 -
P/RPS 4.65 6.93 13.53 3.34 4.21 6.18 12.29 -47.65%
P/EPS 34.44 53.78 91.99 29.19 34.44 52.02 85.20 -45.29%
EY 2.90 1.86 1.09 3.43 2.90 1.92 1.17 83.04%
DY 1.80 0.91 0.00 3.43 0.90 0.90 0.00 -
P/NAPS 20.90 24.24 17.93 20.69 21.63 22.26 15.65 21.24%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 22/10/15 12/08/15 20/04/15 23/02/15 27/10/14 12/08/14 17/04/14 -
Price 72.00 71.92 74.48 73.80 68.00 67.70 68.70 -
P/RPS 4.64 6.97 13.67 3.60 4.31 6.24 12.66 -48.75%
P/EPS 34.39 54.09 92.96 31.44 35.27 52.57 87.78 -46.42%
EY 2.91 1.85 1.08 3.18 2.84 1.90 1.14 86.67%
DY 1.81 0.90 0.00 3.18 0.88 0.89 0.00 -
P/NAPS 20.87 24.38 18.12 22.30 22.15 22.49 16.13 18.72%

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