[NESTLE] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
26-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 83.03%
YoY- 17.14%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,647,983 1,683,433 1,638,978 1,693,751 1,466,526 1,438,703 1,379,814 12.53%
PBT 183,328 149,557 237,945 288,647 146,814 207,609 177,016 2.35%
Tax -50,476 -36,909 -68,291 -83,467 -34,710 -59,589 -42,491 12.13%
NP 132,852 112,648 169,654 205,180 112,104 148,020 134,525 -0.82%
-
NP to SH 132,852 112,648 169,654 205,180 112,104 148,020 134,525 -0.82%
-
Tax Rate 27.53% 24.68% 28.70% 28.92% 23.64% 28.70% 24.00% -
Total Cost 1,515,131 1,570,785 1,469,324 1,488,571 1,354,422 1,290,683 1,245,289 13.92%
-
Net Worth 626,115 668,324 715,224 551,074 581,560 635,495 656,599 -3.11%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 286,090 164,150 164,150 - 239,190 164,150 164,150 44.67%
Div Payout % 215.34% 145.72% 96.76% - 213.36% 110.90% 122.02% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 626,115 668,324 715,224 551,074 581,560 635,495 656,599 -3.11%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.06% 6.69% 10.35% 12.11% 7.64% 10.29% 9.75% -
ROE 21.22% 16.86% 23.72% 37.23% 19.28% 23.29% 20.49% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 702.76 717.88 698.92 722.28 625.38 613.52 588.41 12.53%
EPS 56.65 48.04 72.35 87.50 47.81 63.12 57.37 -0.83%
DPS 122.00 70.00 70.00 0.00 102.00 70.00 70.00 44.67%
NAPS 2.67 2.85 3.05 2.35 2.48 2.71 2.80 -3.11%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 702.76 717.88 698.92 722.28 625.38 613.52 588.41 12.53%
EPS 56.65 48.04 72.35 87.50 47.81 63.12 57.37 -0.83%
DPS 122.00 70.00 70.00 0.00 102.00 70.00 70.00 44.67%
NAPS 2.67 2.85 3.05 2.35 2.48 2.71 2.80 -3.11%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 140.00 130.50 132.60 133.60 134.20 133.10 133.30 -
P/RPS 19.92 18.18 18.97 18.50 21.46 21.69 22.65 -8.18%
P/EPS 247.12 271.66 183.28 152.69 280.72 210.86 232.36 4.17%
EY 0.40 0.37 0.55 0.65 0.36 0.47 0.43 -4.69%
DY 0.87 0.54 0.53 0.00 0.76 0.53 0.53 39.02%
P/NAPS 52.43 45.79 43.48 56.85 54.11 49.11 47.61 6.62%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 26/10/22 28/07/22 26/04/22 22/02/22 02/11/21 24/08/21 -
Price 135.10 133.00 134.80 133.40 136.40 135.00 133.90 -
P/RPS 19.22 18.53 19.29 18.47 21.81 22.00 22.76 -10.63%
P/EPS 238.47 276.87 186.32 152.46 285.32 213.87 233.41 1.43%
EY 0.42 0.36 0.54 0.66 0.35 0.47 0.43 -1.55%
DY 0.90 0.53 0.52 0.00 0.75 0.52 0.52 44.00%
P/NAPS 50.60 46.67 44.20 56.77 55.00 49.82 47.82 3.82%

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