[NESTLE] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -16.65%
YoY- -1.33%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 6,665,458 5,657,174 5,307,628 5,576,838 5,477,460 5,311,024 5,101,254 4.55%
PBT 1,053,184 794,788 772,798 1,023,816 1,018,468 1,006,564 999,510 0.87%
Tax -303,516 -175,412 -189,118 -239,610 -223,712 -221,562 -180,562 9.03%
NP 749,668 619,376 583,680 784,206 794,756 785,002 818,948 -1.46%
-
NP to SH 749,668 619,376 583,680 784,206 794,756 785,002 818,948 -1.46%
-
Tax Rate 28.82% 22.07% 24.47% 23.40% 21.97% 22.01% 18.07% -
Total Cost 5,915,790 5,037,798 4,723,948 4,792,632 4,682,704 4,526,022 4,282,306 5.53%
-
Net Worth 715,224 656,599 630,805 715,224 736,330 712,879 722,259 -0.16%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 328,300 328,300 328,300 328,300 328,300 328,300 328,300 0.00%
Div Payout % 43.79% 53.00% 56.25% 41.86% 41.31% 41.82% 40.09% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 715,224 656,599 630,805 715,224 736,330 712,879 722,259 -0.16%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 11.25% 10.95% 11.00% 14.06% 14.51% 14.78% 16.05% -
ROE 104.82% 94.33% 92.53% 109.64% 107.93% 110.12% 113.39% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 2,842.41 2,412.44 2,263.38 2,378.18 2,335.80 2,264.83 2,175.37 4.55%
EPS 319.68 264.12 248.90 334.42 338.92 334.76 349.24 -1.46%
DPS 140.00 140.00 140.00 140.00 140.00 140.00 140.00 0.00%
NAPS 3.05 2.80 2.69 3.05 3.14 3.04 3.08 -0.16%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 2,842.41 2,412.44 2,263.38 2,378.18 2,335.80 2,264.83 2,175.37 4.55%
EPS 319.68 264.12 248.90 334.42 338.92 334.76 349.24 -1.46%
DPS 140.00 140.00 140.00 140.00 140.00 140.00 140.00 0.00%
NAPS 3.05 2.80 2.69 3.05 3.14 3.04 3.08 -0.16%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 132.60 133.30 139.90 149.10 147.50 85.00 76.52 -
P/RPS 4.67 5.53 6.18 6.27 6.31 3.75 3.52 4.82%
P/EPS 41.48 50.47 56.21 44.59 43.52 25.39 21.91 11.21%
EY 2.41 1.98 1.78 2.24 2.30 3.94 4.56 -10.07%
DY 1.06 1.05 1.00 0.94 0.95 1.65 1.83 -8.69%
P/NAPS 43.48 47.61 52.01 48.89 46.97 27.96 24.84 9.77%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/07/22 24/08/21 25/08/20 27/08/19 14/08/18 21/08/17 22/08/16 -
Price 134.80 133.90 140.70 149.10 147.20 84.58 78.76 -
P/RPS 4.74 5.55 6.22 6.27 6.30 3.73 3.62 4.59%
P/EPS 42.17 50.70 56.53 44.59 43.43 25.27 22.55 10.99%
EY 2.37 1.97 1.77 2.24 2.30 3.96 4.43 -9.89%
DY 1.04 1.05 1.00 0.94 0.95 1.66 1.78 -8.56%
P/NAPS 44.20 47.82 52.30 48.89 46.88 27.82 25.57 9.54%

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