[NESTLE] YoY TTM 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- -6.61%
YoY- -13.55%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 5,371,129 5,537,048 5,452,906 5,228,647 5,012,566 4,747,777 4,838,482 1.75%
PBT 729,548 883,491 861,721 729,855 803,679 726,529 708,134 0.49%
Tax -177,501 -218,572 -193,112 -150,663 -133,704 -137,283 -155,599 2.21%
NP 552,047 664,919 668,609 579,192 669,975 589,246 552,535 -0.01%
-
NP to SH 552,047 664,919 668,609 579,192 669,975 589,246 552,535 -0.01%
-
Tax Rate 24.33% 24.74% 22.41% 20.64% 16.64% 18.90% 21.97% -
Total Cost 4,819,082 4,872,129 4,784,297 4,649,455 4,342,591 4,158,531 4,285,947 1.97%
-
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 656,600 656,600 644,875 633,150 633,150 715,225 551,075 2.96%
Div Payout % 118.94% 98.75% 96.45% 109.32% 94.50% 121.38% 99.74% -
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 10.28% 12.01% 12.26% 11.08% 13.37% 12.41% 11.42% -
ROE 93.05% 94.83% 94.41% 86.06% 89.84% 72.83% 76.75% -
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 2,290.46 2,361.21 2,325.33 2,229.70 2,137.55 2,024.64 2,063.32 1.75%
EPS 235.41 283.55 285.12 246.99 285.70 251.28 235.62 -0.01%
DPS 280.00 280.00 275.00 270.00 270.00 305.00 235.00 2.96%
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 2,290.46 2,361.21 2,325.33 2,229.70 2,137.55 2,024.64 2,063.32 1.75%
EPS 235.41 283.55 285.12 246.99 285.70 251.28 235.62 -0.01%
DPS 280.00 280.00 275.00 270.00 270.00 305.00 235.00 2.96%
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 6.17 6.17 6.30 3.80 3.69 3.56 3.22 11.43%
P/EPS 60.06 51.38 51.35 34.33 27.60 28.69 28.18 13.42%
EY 1.66 1.95 1.95 2.91 3.62 3.49 3.55 -11.88%
DY 1.98 1.92 1.88 3.18 3.42 4.23 3.54 -9.22%
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 141.00 145.30 143.50 88.00 78.20 72.00 68.00 -
P/RPS 6.16 6.15 6.17 3.95 3.66 3.56 3.30 10.95%
P/EPS 59.89 51.24 50.33 35.63 27.37 28.65 28.86 12.92%
EY 1.67 1.95 1.99 2.81 3.65 3.49 3.47 -11.46%
DY 1.99 1.93 1.92 3.07 3.45 4.24 3.46 -8.79%
P/NAPS 55.73 48.60 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