[NESTLE] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 244.61%
YoY- 4.54%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,281,725 1,323,253 1,283,630 1,371,882 1,249,882 1,262,997 1,237,165 2.38%
PBT 165,766 145,080 212,542 290,996 81,493 185,247 223,897 -18.11%
Tax -32,222 -25,331 -50,472 -60,309 -14,551 -24,535 -35,100 -5.52%
NP 133,544 119,749 162,070 230,687 66,942 160,712 188,797 -20.56%
-
NP to SH 133,544 119,749 162,070 230,687 66,942 160,712 188,797 -20.56%
-
Tax Rate 19.44% 17.46% 23.75% 20.73% 17.86% 13.24% 15.68% -
Total Cost 1,148,181 1,203,504 1,121,560 1,141,195 1,182,940 1,102,285 1,048,368 6.23%
-
Net Worth 640,185 673,014 712,879 862,960 647,219 745,710 722,259 -7.70%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 316,575 164,150 164,150 - 304,850 164,150 164,150 54.75%
Div Payout % 237.06% 137.08% 101.28% - 455.39% 102.14% 86.95% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 640,185 673,014 712,879 862,960 647,219 745,710 722,259 -7.70%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.42% 9.05% 12.63% 16.82% 5.36% 12.72% 15.26% -
ROE 20.86% 17.79% 22.73% 26.73% 10.34% 21.55% 26.14% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 546.58 564.29 547.39 585.02 533.00 538.59 527.58 2.38%
EPS 56.95 51.07 69.11 98.37 28.55 68.53 80.51 -20.56%
DPS 135.00 70.00 70.00 0.00 130.00 70.00 70.00 54.75%
NAPS 2.73 2.87 3.04 3.68 2.76 3.18 3.08 -7.70%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 546.58 564.29 547.39 585.02 533.00 538.59 527.58 2.38%
EPS 56.95 51.07 69.11 98.37 28.55 68.53 80.51 -20.56%
DPS 135.00 70.00 70.00 0.00 130.00 70.00 70.00 54.75%
NAPS 2.73 2.87 3.04 3.68 2.76 3.18 3.08 -7.70%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 103.20 84.80 85.00 79.38 78.20 78.86 76.52 -
P/RPS 18.88 15.03 15.53 13.57 14.67 14.64 14.50 19.18%
P/EPS 181.22 166.06 122.99 80.69 273.94 115.07 95.04 53.58%
EY 0.55 0.60 0.81 1.24 0.37 0.87 1.05 -34.94%
DY 1.31 0.83 0.82 0.00 1.66 0.89 0.91 27.40%
P/NAPS 37.80 29.55 27.96 21.57 28.33 24.80 24.84 32.19%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 20/02/18 07/11/17 21/08/17 25/04/17 28/02/17 25/10/16 22/08/16 -
Price 121.50 88.00 84.58 82.48 75.70 78.20 78.76 -
P/RPS 22.23 15.59 15.45 14.10 14.20 14.52 14.93 30.29%
P/EPS 213.35 172.33 122.38 83.84 265.18 114.10 97.83 67.93%
EY 0.47 0.58 0.82 1.19 0.38 0.88 1.02 -40.25%
DY 1.11 0.80 0.83 0.00 1.72 0.90 0.89 15.81%
P/NAPS 44.51 30.66 27.82 22.41 27.43 24.59 25.57 44.55%

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