[NESTLE] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
20-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 26.07%
YoY- 1.36%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,171,182 2,738,730 1,429,670 5,260,490 3,978,765 2,655,512 1,371,882 109.73%
PBT 695,954 509,234 294,826 814,129 648,363 503,282 290,996 78.74%
Tax -160,890 -111,856 -63,610 -168,334 -136,112 -110,781 -60,309 92.23%
NP 535,064 397,378 231,216 645,795 512,251 392,501 230,687 75.13%
-
NP to SH 535,064 397,378 231,216 645,795 512,251 392,501 230,687 75.13%
-
Tax Rate 23.12% 21.97% 21.58% 20.68% 20.99% 22.01% 20.73% -
Total Cost 3,636,118 2,341,352 1,198,454 4,614,695 3,466,514 2,263,011 1,141,195 116.37%
-
Net Worth 708,189 736,330 862,960 640,185 673,014 712,879 862,960 -12.33%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 328,300 164,150 - 644,875 328,300 164,150 - -
Div Payout % 61.36% 41.31% - 99.86% 64.09% 41.82% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 708,189 736,330 862,960 640,185 673,014 712,879 862,960 -12.33%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.83% 14.51% 16.17% 12.28% 12.87% 14.78% 16.82% -
ROE 75.55% 53.97% 26.79% 100.88% 76.11% 55.06% 26.73% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,778.76 1,167.90 609.67 2,243.28 1,696.70 1,132.41 585.02 109.73%
EPS 228.17 169.46 98.60 275.39 218.44 167.38 98.37 75.13%
DPS 140.00 70.00 0.00 275.00 140.00 70.00 0.00 -
NAPS 3.02 3.14 3.68 2.73 2.87 3.04 3.68 -12.33%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,778.76 1,167.90 609.67 2,243.28 1,696.70 1,132.41 585.02 109.73%
EPS 228.17 169.46 98.60 275.39 218.44 167.38 98.37 75.13%
DPS 140.00 70.00 0.00 275.00 140.00 70.00 0.00 -
NAPS 3.02 3.14 3.68 2.73 2.87 3.04 3.68 -12.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 146.40 147.50 154.50 103.20 84.80 85.00 79.38 -
P/RPS 8.23 12.63 25.34 4.60 5.00 7.51 13.57 -28.32%
P/EPS 64.16 87.04 156.69 37.47 38.82 50.78 80.69 -14.15%
EY 1.56 1.15 0.64 2.67 2.58 1.97 1.24 16.52%
DY 0.96 0.47 0.00 2.66 1.65 0.82 0.00 -
P/NAPS 48.48 46.97 41.98 37.80 29.55 27.96 21.57 71.49%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/10/18 14/08/18 24/04/18 20/02/18 07/11/17 21/08/17 25/04/17 -
Price 143.50 147.20 147.50 121.50 88.00 84.58 82.48 -
P/RPS 8.07 12.60 24.19 5.42 5.19 7.47 14.10 -31.04%
P/EPS 62.89 86.87 149.59 44.12 40.28 50.53 83.84 -17.42%
EY 1.59 1.15 0.67 2.27 2.48 1.98 1.19 21.28%
DY 0.98 0.48 0.00 2.26 1.59 0.83 0.00 -
P/NAPS 47.52 46.88 40.08 44.51 30.66 27.82 22.41 64.97%

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