[NESTLE] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
14-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 71.86%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,828,587 2,653,814 2,788,419 2,738,730 2,655,512 2,550,627 2,420,630 2.62%
PBT 397,394 386,399 511,908 509,234 503,282 499,755 403,808 -0.26%
Tax -87,706 -94,559 -119,805 -111,856 -110,781 -90,281 -92,027 -0.79%
NP 309,688 291,840 392,103 397,378 392,501 409,474 311,781 -0.11%
-
NP to SH 309,688 291,840 392,103 397,378 392,501 409,474 311,781 -0.11%
-
Tax Rate 22.07% 24.47% 23.40% 21.97% 22.01% 18.07% 22.79% -
Total Cost 2,518,899 2,361,974 2,396,316 2,341,352 2,263,011 2,141,153 2,108,849 3.00%
-
Net Worth 656,599 630,805 715,224 736,330 712,879 722,259 691,775 -0.86%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 164,150 164,150 164,150 164,150 164,150 164,150 152,425 1.24%
Div Payout % 53.00% 56.25% 41.86% 41.31% 41.82% 40.09% 48.89% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 656,599 630,805 715,224 736,330 712,879 722,259 691,775 -0.86%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 10.95% 11.00% 14.06% 14.51% 14.78% 16.05% 12.88% -
ROE 47.17% 46.26% 54.82% 53.97% 55.06% 56.69% 45.07% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1,206.22 1,131.69 1,189.09 1,167.90 1,132.41 1,087.69 1,032.25 2.62%
EPS 132.06 124.45 167.21 169.46 167.38 174.62 132.96 -0.11%
DPS 70.00 70.00 70.00 70.00 70.00 70.00 65.00 1.24%
NAPS 2.80 2.69 3.05 3.14 3.04 3.08 2.95 -0.86%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1,206.22 1,131.69 1,189.09 1,167.90 1,132.41 1,087.69 1,032.25 2.62%
EPS 132.06 124.45 167.21 169.46 167.38 174.62 132.96 -0.11%
DPS 70.00 70.00 70.00 70.00 70.00 70.00 65.00 1.24%
NAPS 2.80 2.69 3.05 3.14 3.04 3.08 2.95 -0.86%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 133.30 139.90 149.10 147.50 85.00 76.52 71.50 -
P/RPS 11.05 12.36 12.54 12.63 7.51 7.04 6.93 8.07%
P/EPS 100.94 112.41 89.17 87.04 50.78 43.82 53.78 11.05%
EY 0.99 0.89 1.12 1.15 1.97 2.28 1.86 -9.96%
DY 0.53 0.50 0.47 0.47 0.82 0.91 0.91 -8.60%
P/NAPS 47.61 52.01 48.89 46.97 27.96 24.84 24.24 11.89%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 25/08/20 27/08/19 14/08/18 21/08/17 22/08/16 12/08/15 -
Price 133.90 140.70 149.10 147.20 84.58 78.76 71.92 -
P/RPS 11.10 12.43 12.54 12.60 7.47 7.24 6.97 8.05%
P/EPS 101.39 113.06 89.17 86.87 50.53 45.10 54.09 11.02%
EY 0.99 0.88 1.12 1.15 1.98 2.22 1.85 -9.88%
DY 0.52 0.50 0.47 0.48 0.83 0.89 0.90 -8.72%
P/NAPS 47.82 52.30 48.89 46.88 27.82 25.57 24.38 11.87%

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