[NESTLE] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[NESTLE] NESTLE (M) BHD

Announcement Date

25-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -8.23%

YoY- -12.39%

Quarter Report

06KLSEreporting2020 (25.08.2020).pdf

Latest QR

Upcoming QR

NESTLE's Result

NESTLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	6,924,747	6,237,958	5,586,953	5,383,471	5,568,735	5,343,707	5,168,391	4.99%
YoY %	11.01%	11.65%	3.78%	-3.33%	4.21%	3.39%	-	-
Horiz. %	133.98%	120.69%	108.10%	104.16%	107.75%	103.39%	100.00%	-
PBT	835,043	881,015	735,764	750,217	878,567	820,080	770,022	1.35%
YoY %	-5.22%	19.74%	-1.93%	-14.61%	7.13%	6.50%	-	-
Horiz. %	108.44%	114.41%	95.55%	97.43%	114.10%	106.50%	100.00%	-
Tax	-211,479	-246,057	-165,203	-177,566	-224,953	-169,409	-149,867	5.90%
YoY %	14.05%	-48.94%	6.96%	21.07%	-32.79%	-13.04%	-	-
Horiz. %	141.11%	164.18%	110.23%	118.48%	150.10%	113.04%	100.00%	-
NP	623,564	634,958	570,561	572,651	653,614	650,671	620,155	0.09%
YoY %	-1.79%	11.29%	-0.36%	-12.39%	0.45%	4.92%	-	-
Horiz. %	100.55%	102.39%	92.00%	92.34%	105.40%	104.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	623,564	634,958	570,561	572,651	653,614	650,671	620,155	0.09%
YoY %	-1.79%	11.29%	-0.36%	-12.39%	0.45%	4.92%	-	-
Horiz. %	100.55%	102.39%	92.00%	92.34%	105.40%	104.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.33%	27.93%	22.45%	23.67%	25.60%	20.66%	19.46%	-
YoY %	-9.31%	24.41%	-5.15%	-7.54%	23.91%	6.17%	-	-
Horiz. %	130.16%	143.53%	115.36%	121.63%	131.55%	106.17%	100.00%	-
Total Cost	6,301,183	5,603,000	5,016,392	4,810,820	4,915,121	4,693,036	4,548,236	5.58%
YoY %	12.46%	11.69%	4.27%	-2.12%	4.73%	3.18%	-	-
Horiz. %	138.54%	123.19%	110.29%	105.77%	108.07%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	719,914	715,224	656,599	630,805	715,224	736,330	712,879	0.16%
YoY %	0.66%	8.93%	4.09%	-11.80%	-2.87%	3.29%	-	-
Horiz. %	100.99%	100.33%	92.11%	88.49%	100.33%	103.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	614,390	567,490	544,040	656,600	656,600	644,875	633,150	-0.49%
YoY %	8.26%	4.31%	-17.14%	0.00%	1.82%	1.85%	-	-
Horiz. %	97.04%	89.63%	85.93%	103.70%	103.70%	101.85%	100.00%	-
Div Payout %	98.53%	89.37%	95.35%	114.66%	100.46%	99.11%	102.10%	-
YoY %	10.25%	-6.27%	-16.84%	14.13%	1.36%	-2.93%	-	-
Horiz. %	96.50%	87.53%	93.39%	112.30%	98.39%	97.07%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	719,914	715,224	656,599	630,805	715,224	736,330	712,879	0.16%
YoY %	0.66%	8.93%	4.09%	-11.80%	-2.87%	3.29%	-	-
Horiz. %	100.99%	100.33%	92.11%	88.49%	100.33%	103.29%	100.00%	-
NOSH	234,500	234,500	234,500	234,500	234,500	234,500	234,500	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	9.00%	10.18%	10.21%	10.64%	11.74%	12.18%	12.00%	-
YoY %	-11.59%	-0.29%	-4.04%	-9.37%	-3.61%	1.50%	-	-
Horiz. %	75.00%	84.83%	85.08%	88.67%	97.83%	101.50%	100.00%	-
ROE	86.62%	88.78%	86.90%	90.78%	91.39%	88.37%	86.99%	-
YoY %	-2.43%	2.16%	-4.27%	-0.67%	3.42%	1.59%	-	-
Horiz. %	99.57%	102.06%	99.90%	104.36%	105.06%	101.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	2,952.98	2,660.11	2,382.50	2,295.72	2,374.73	2,278.77	2,204.00	4.99%
YoY %	11.01%	11.65%	3.78%	-3.33%	4.21%	3.39%	-	-
Horiz. %	133.98%	120.69%	108.10%	104.16%	107.75%	103.39%	100.00%	-
EPS	265.91	270.77	243.31	244.20	278.73	277.47	264.46	0.09%
YoY %	-1.79%	11.29%	-0.36%	-12.39%	0.45%	4.92%	-	-
Horiz. %	100.55%	102.39%	92.00%	92.34%	105.40%	104.92%	100.00%	-
DPS	262.00	242.00	232.00	280.00	280.00	275.00	270.00	-0.49%
YoY %	8.26%	4.31%	-17.14%	0.00%	1.82%	1.85%	-	-
Horiz. %	97.04%	89.63%	85.93%	103.70%	103.70%	101.85%	100.00%	-
NAPS	3.07	3.05	2.80	2.69	3.05	3.14	3.04	0.16%
YoY %	0.66%	8.93%	4.09%	-11.80%	-2.87%	3.29%	-	-
Horiz. %	100.99%	100.33%	92.11%	88.49%	100.33%	103.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 234,500
RPS	2,952.98	2,660.11	2,382.50	2,295.72	2,374.73	2,278.77	2,204.00	4.99%
YoY %	11.01%	11.65%	3.78%	-3.33%	4.21%	3.39%	-	-
Horiz. %	133.98%	120.69%	108.10%	104.16%	107.75%	103.39%	100.00%	-
EPS	265.91	270.77	243.31	244.20	278.73	277.47	264.46	0.09%
YoY %	-1.79%	11.29%	-0.36%	-12.39%	0.45%	4.92%	-	-
Horiz. %	100.55%	102.39%	92.00%	92.34%	105.40%	104.92%	100.00%	-
DPS	262.00	242.00	232.00	280.00	280.00	275.00	270.00	-0.49%
YoY %	8.26%	4.31%	-17.14%	0.00%	1.82%	1.85%	-	-
Horiz. %	97.04%	89.63%	85.93%	103.70%	103.70%	101.85%	100.00%	-
NAPS	3.07	3.05	2.80	2.69	3.05	3.14	3.04	0.16%
YoY %	0.66%	8.93%	4.09%	-11.80%	-2.87%	3.29%	-	-
Horiz. %	100.99%	100.33%	92.11%	88.49%	100.33%	103.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	131.00	132.60	133.30	139.90	149.10	147.50	85.00	-
P/RPS	4.44	4.98	5.59	6.09	6.28	6.47	3.86	2.35%
YoY %	-10.84%	-10.91%	-8.21%	-3.03%	-2.94%	67.62%	-	-
Horiz. %	115.03%	129.02%	144.82%	157.77%	162.69%	167.62%	100.00%	-
P/EPS	49.26	48.97	54.79	57.29	53.49	53.16	32.14	7.37%
YoY %	0.59%	-10.62%	-4.36%	7.10%	0.62%	65.40%	-	-
Horiz. %	153.27%	152.36%	170.47%	178.25%	166.43%	165.40%	100.00%	-
EY	2.03	2.04	1.83	1.75	1.87	1.88	3.11	-6.85%
YoY %	-0.49%	11.48%	4.57%	-6.42%	-0.53%	-39.55%	-	-
Horiz. %	65.27%	65.59%	58.84%	56.27%	60.13%	60.45%	100.00%	-
DY	2.00	1.83	1.74	2.00	1.88	1.86	3.18	-7.43%
YoY %	9.29%	5.17%	-13.00%	6.38%	1.08%	-41.51%	-	-
Horiz. %	62.89%	57.55%	54.72%	62.89%	59.12%	58.49%	100.00%	-
P/NAPS	42.67	43.48	47.61	52.01	48.89	46.97	27.96	7.29%
YoY %	-1.86%	-8.67%	-8.46%	6.38%	4.09%	67.99%	-	-
Horiz. %	152.61%	155.51%	170.28%	186.02%	174.86%	167.99%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/07/23	28/07/22	24/08/21	25/08/20	27/08/19	14/08/18	21/08/17	-
Price	132.00	134.80	133.90	140.70	148.60	147.20	84.58	-
P/RPS	4.47	5.07	5.62	6.13	6.26	6.46	3.84	2.56%
YoY %	-11.83%	-9.79%	-8.32%	-2.08%	-3.10%	68.23%	-	-
Horiz. %	116.41%	132.03%	146.35%	159.64%	163.02%	168.23%	100.00%	-
P/EPS	49.64	49.78	55.03	57.62	53.31	53.05	31.98	7.59%
YoY %	-0.28%	-9.54%	-4.49%	8.08%	0.49%	65.88%	-	-
Horiz. %	155.22%	155.66%	172.08%	180.18%	166.70%	165.88%	100.00%	-
EY	2.01	2.01	1.82	1.74	1.88	1.88	3.13	-7.11%
YoY %	0.00%	10.44%	4.60%	-7.45%	0.00%	-39.94%	-	-
Horiz. %	64.22%	64.22%	58.15%	55.59%	60.06%	60.06%	100.00%	-
DY	1.98	1.80	1.73	1.99	1.88	1.87	3.19	-7.63%
YoY %	10.00%	4.05%	-13.07%	5.85%	0.53%	-41.38%	-	-
Horiz. %	62.07%	56.43%	54.23%	62.38%	58.93%	58.62%	100.00%	-
P/NAPS	43.00	44.20	47.82	52.30	48.72	46.88	27.82	7.52%
YoY %	-2.71%	-7.57%	-8.57%	7.35%	3.92%	68.51%	-	-
Horiz. %	154.57%	158.88%	171.89%	187.99%	175.13%	168.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos