[NESTLE] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
26-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -33.6%
YoY- -23.9%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,750,922 1,842,409 1,647,983 1,683,433 1,638,978 1,693,751 1,466,526 12.57%
PBT 239,841 262,317 183,328 149,557 237,945 288,647 146,814 38.83%
Tax -58,922 -65,172 -50,476 -36,909 -68,291 -83,467 -34,710 42.44%
NP 180,919 197,145 132,852 112,648 169,654 205,180 112,104 37.70%
-
NP to SH 180,919 197,145 132,852 112,648 169,654 205,180 112,104 37.70%
-
Tax Rate 24.57% 24.84% 27.53% 24.68% 28.70% 28.92% 23.64% -
Total Cost 1,570,003 1,645,264 1,515,131 1,570,785 1,469,324 1,488,571 1,354,422 10.37%
-
Net Worth 719,914 537,004 626,115 668,324 715,224 551,074 581,560 15.33%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 164,150 - 286,090 164,150 164,150 - 239,190 -22.25%
Div Payout % 90.73% - 215.34% 145.72% 96.76% - 213.36% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 719,914 537,004 626,115 668,324 715,224 551,074 581,560 15.33%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.33% 10.70% 8.06% 6.69% 10.35% 12.11% 7.64% -
ROE 25.13% 36.71% 21.22% 16.86% 23.72% 37.23% 19.28% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 746.66 785.68 702.76 717.88 698.92 722.28 625.38 12.57%
EPS 77.15 84.07 56.65 48.04 72.35 87.50 47.81 37.69%
DPS 70.00 0.00 122.00 70.00 70.00 0.00 102.00 -22.25%
NAPS 3.07 2.29 2.67 2.85 3.05 2.35 2.48 15.33%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 746.66 785.68 702.76 717.88 698.92 722.28 625.38 12.57%
EPS 77.15 84.07 56.65 48.04 72.35 87.50 47.81 37.69%
DPS 70.00 0.00 122.00 70.00 70.00 0.00 102.00 -22.25%
NAPS 3.07 2.29 2.67 2.85 3.05 2.35 2.48 15.33%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 131.00 137.10 140.00 130.50 132.60 133.60 134.20 -
P/RPS 17.54 17.45 19.92 18.18 18.97 18.50 21.46 -12.61%
P/EPS 169.80 163.08 247.12 271.66 183.28 152.69 280.72 -28.54%
EY 0.59 0.61 0.40 0.37 0.55 0.65 0.36 39.13%
DY 0.53 0.00 0.87 0.54 0.53 0.00 0.76 -21.41%
P/NAPS 42.67 59.87 52.43 45.79 43.48 56.85 54.11 -14.68%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 27/07/23 25/04/23 21/02/23 26/10/22 28/07/22 26/04/22 22/02/22 -
Price 132.00 136.50 135.10 133.00 134.80 133.40 136.40 -
P/RPS 17.68 17.37 19.22 18.53 19.29 18.47 21.81 -13.09%
P/EPS 171.09 162.36 238.47 276.87 186.32 152.46 285.32 -28.95%
EY 0.58 0.62 0.42 0.36 0.54 0.66 0.35 40.16%
DY 0.53 0.00 0.90 0.53 0.52 0.00 0.75 -20.71%
P/NAPS 43.00 59.61 50.60 46.67 44.20 56.77 55.00 -15.17%

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