[NESTLE] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
07-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 30.51%
YoY- -10.16%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 4,042,237 4,189,184 4,171,182 3,978,765 3,813,624 3,639,015 3,700,171 1.48%
PBT 557,375 703,553 695,954 648,363 685,002 609,033 583,690 -0.76%
Tax -137,147 -162,458 -160,890 -136,112 -114,816 -118,090 -131,610 0.68%
NP 420,228 541,095 535,064 512,251 570,186 490,943 452,080 -1.20%
-
NP to SH 420,228 541,095 535,064 512,251 570,186 490,943 452,080 -1.20%
-
Tax Rate 24.61% 23.09% 23.12% 20.99% 16.76% 19.39% 22.55% -
Total Cost 3,622,009 3,648,089 3,636,118 3,466,514 3,243,438 3,148,072 3,248,091 1.83%
-
Net Worth 593,284 701,155 708,189 673,014 745,710 809,025 719,914 -3.17%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 328,300 328,300 328,300 328,300 328,300 304,850 140,700 15.15%
Div Payout % 78.12% 60.67% 61.36% 64.09% 57.58% 62.09% 31.12% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 593,284 701,155 708,189 673,014 745,710 809,025 719,914 -3.17%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.40% 12.92% 12.83% 12.87% 14.95% 13.49% 12.22% -
ROE 70.83% 77.17% 75.55% 76.11% 76.46% 60.68% 62.80% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1,723.77 1,786.43 1,778.76 1,696.70 1,626.28 1,551.82 1,577.90 1.48%
EPS 179.20 230.74 228.17 218.44 243.15 209.36 192.78 -1.20%
DPS 140.00 140.00 140.00 140.00 140.00 130.00 60.00 15.15%
NAPS 2.53 2.99 3.02 2.87 3.18 3.45 3.07 -3.17%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1,723.77 1,786.43 1,778.76 1,696.70 1,626.28 1,551.82 1,577.90 1.48%
EPS 179.20 230.74 228.17 218.44 243.15 209.36 192.78 -1.20%
DPS 140.00 140.00 140.00 140.00 140.00 130.00 60.00 15.15%
NAPS 2.53 2.99 3.02 2.87 3.18 3.45 3.07 -3.17%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 141.40 145.70 146.40 84.80 78.86 72.10 66.40 -
P/RPS 8.20 8.16 8.23 5.00 4.85 4.65 4.21 11.74%
P/EPS 78.91 63.14 64.16 38.82 32.43 34.44 34.44 14.80%
EY 1.27 1.58 1.56 2.58 3.08 2.90 2.90 -12.84%
DY 0.99 0.96 0.96 1.65 1.78 1.80 0.90 1.59%
P/NAPS 55.89 48.73 48.48 29.55 24.80 20.90 21.63 17.12%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 10/11/20 12/11/19 30/10/18 07/11/17 25/10/16 22/10/15 27/10/14 -
Price 141.00 145.40 143.50 88.00 78.20 72.00 68.00 -
P/RPS 8.18 8.14 8.07 5.19 4.81 4.64 4.31 11.25%
P/EPS 78.68 63.01 62.89 40.28 32.16 34.39 35.27 14.29%
EY 1.27 1.59 1.59 2.48 3.11 2.91 2.84 -12.54%
DY 0.99 0.96 0.98 1.59 1.79 1.81 0.88 1.98%
P/NAPS 55.73 48.63 47.52 30.66 24.59 20.87 22.15 16.60%

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