[NESTLE] QoQ 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- -23.96%
YoY- 16.38%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter 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 1,138,311 1,208,041 1,214,222 1,227,351 1,099,799 1,142,994 7.43%
PBT 238,813 124,444 177,315 174,180 243,115 112,864 173,970 23.53%
Tax -55,286 -23,989 -40,724 -33,942 -58,698 -13,385 -46,671 11.96%
NP 183,527 100,455 136,591 140,238 184,417 99,479 127,299 27.64%
-
NP to SH 183,527 57 136,591 140,238 184,417 99,479 127,299 27.64%
-
Tax Rate 23.15% 19.28% 22.97% 19.49% 24.14% 11.86% 26.83% -
Total Cost 1,089,185 1,037,856 1,071,450 1,073,984 1,042,934 1,000,320 1,015,695 4.77%
-
Net Worth 998,970 816,060 841,854 705,844 935,655 750,400 787,919 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 - 410,375 - 140,700 - 363,475 - -
Div Payout % - 719,956.10% - 100.33% - 365.38% - -
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 998,970 816,060 841,854 705,844 935,655 750,400 787,919 17.15%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 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% 8.82% 11.31% 11.55% 15.03% 9.05% 11.14% -
ROE 18.37% 0.01% 16.23% 19.87% 19.71% 13.26% 16.16% -
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 542.73 485.42 515.16 517.79 523.39 469.00 487.42 7.43%
EPS 78.26 42.84 58.25 59.80 78.64 42.42 54.29 27.63%
DPS 0.00 175.00 0.00 60.00 0.00 155.00 0.00 -
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 542.73 485.42 515.16 517.79 523.39 469.00 487.42 7.43%
EPS 78.26 42.84 58.25 59.80 78.64 42.42 54.29 27.63%
DPS 0.00 175.00 0.00 60.00 0.00 155.00 0.00 -
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 14.01 13.20 12.94 11.59 13.40 12.62 -1.75%
P/EPS 85.20 279,754.40 116.74 112.03 77.16 148.13 113.29 -17.31%
EY 1.17 0.00 0.86 0.89 1.30 0.68 0.88 20.93%
DY 0.00 2.57 0.00 0.90 0.00 2.47 0.00 -
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 13.60 13.32 13.04 11.81 12.52 14.26 -7.63%
P/EPS 87.78 271,526.30 117.77 112.94 78.58 138.37 128.03 -22.26%
EY 1.14 0.00 0.85 0.89 1.27 0.72 0.78 28.81%
DY 0.00 2.65 0.00 0.89 0.00 2.64 0.00 -
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