[NESTLE] YoY Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,750,922 1,638,978 1,379,814 1,219,300 1,335,706 1,309,059 1,283,630 5.31% YoY % 6.83% 18.78% 13.16% -8.71% 2.04% 1.98% - Horiz. % 136.40% 127.68% 107.49% 94.99% 104.06% 101.98% 100.00%
PBT 239,841 237,945 177,016 140,140 199,112 214,408 212,542 2.03% YoY % 0.80% 34.42% 26.31% -29.62% -7.13% 0.88% - Horiz. % 112.84% 111.95% 83.29% 65.94% 93.68% 100.88% 100.00%
Tax -58,922 -68,291 -42,491 -34,607 -42,225 -48,246 -50,472 2.61% YoY % 13.72% -60.72% -22.78% 18.04% 12.48% 4.41% - Horiz. % 116.74% 135.30% 84.19% 68.57% 83.66% 95.59% 100.00%
NP 180,919 169,654 134,525 105,533 156,887 166,162 162,070 1.85% YoY % 6.64% 26.11% 27.47% -32.73% -5.58% 2.52% - Horiz. % 111.63% 104.68% 83.00% 65.12% 96.80% 102.52% 100.00%
NP to SH 180,919 169,654 134,525 105,533 156,887 166,162 162,070 1.85% YoY % 6.64% 26.11% 27.47% -32.73% -5.58% 2.52% - Horiz. % 111.63% 104.68% 83.00% 65.12% 96.80% 102.52% 100.00%
Tax Rate 24.57 % 28.70 % 24.00 % 24.69 % 21.21 % 22.50 % 23.75 % 0.57% YoY % -14.39% 19.58% -2.79% 16.41% -5.73% -5.26% - Horiz. % 103.45% 120.84% 101.05% 103.96% 89.31% 94.74% 100.00%
Total Cost 1,570,003 1,469,324 1,245,289 1,113,767 1,178,819 1,142,897 1,121,560 5.76% YoY % 6.85% 17.99% 11.81% -5.52% 3.14% 1.90% - Horiz. % 139.98% 131.01% 111.03% 99.31% 105.11% 101.90% 100.00%
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%
Dividend 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 164,150 164,150 164,150 164,150 164,150 164,150 164,150 - 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%
Div Payout % 90.73 % 96.76 % 122.02 % 155.54 % 104.63 % 98.79 % 101.28 % -1.82% YoY % -6.23% -20.70% -21.55% 48.66% 5.91% -2.46% - Horiz. % 89.58% 95.54% 120.48% 153.57% 103.31% 97.54% 100.00%
Equity 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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 - 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%
Ratio Analysis 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.33 % 10.35 % 9.75 % 8.66 % 11.75 % 12.69 % 12.63 % -3.29% YoY % -0.19% 6.15% 12.59% -26.30% -7.41% 0.48% - Horiz. % 81.79% 81.95% 77.20% 68.57% 93.03% 100.48% 100.00%
ROE 25.13 % 23.72 % 20.49 % 16.73 % 21.94 % 22.57 % 22.73 % 1.69% YoY % 5.94% 15.76% 22.47% -23.75% -2.79% -0.70% - Horiz. % 110.56% 104.36% 90.15% 73.60% 96.52% 99.30% 100.00%
Per Share 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 746.66 698.92 588.41 519.96 569.60 558.23 547.39 5.31% YoY % 6.83% 18.78% 13.16% -8.71% 2.04% 1.98% - Horiz. % 136.40% 127.68% 107.49% 94.99% 104.06% 101.98% 100.00%
EPS 77.15 72.35 57.37 45.00 66.90 70.86 69.11 1.85% YoY % 6.63% 26.11% 27.49% -32.74% -5.59% 2.53% - Horiz. % 111.63% 104.69% 83.01% 65.11% 96.80% 102.53% 100.00%
DPS 70.00 70.00 70.00 70.00 70.00 70.00 70.00 - 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%
NAPS 3.0700 3.0500 2.8000 2.6900 3.0500 3.1400 3.0400 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%
Adjusted Per Share Value based on latest NOSH - 234,500 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 746.66 698.92 588.41 519.96 569.60 558.23 547.39 5.31% YoY % 6.83% 18.78% 13.16% -8.71% 2.04% 1.98% - Horiz. % 136.40% 127.68% 107.49% 94.99% 104.06% 101.98% 100.00%
EPS 77.15 72.35 57.37 45.00 66.90 70.86 69.11 1.85% YoY % 6.63% 26.11% 27.49% -32.74% -5.59% 2.53% - Horiz. % 111.63% 104.69% 83.01% 65.11% 96.80% 102.53% 100.00%
DPS 70.00 70.00 70.00 70.00 70.00 70.00 70.00 - 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%
NAPS 3.0700 3.0500 2.8000 2.6900 3.0500 3.1400 3.0400 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%
Price Multiplier on Financial Quarter End Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 131.0000 132.6000 133.3000 139.9000 149.1000 147.5000 85.0000 -
P/RPS 17.54 18.97 22.65 26.91 26.18 26.42 15.53 2.05% YoY % -7.54% -16.25% -15.83% 2.79% -0.91% 70.12% - Horiz. % 112.94% 122.15% 145.85% 173.28% 168.58% 170.12% 100.00%
P/EPS 169.80 183.28 232.36 310.87 222.86 208.16 122.99 5.52% YoY % -7.35% -21.12% -25.25% 39.49% 7.06% 69.25% - Horiz. % 138.06% 149.02% 188.93% 252.76% 181.20% 169.25% 100.00%
EY 0.59 0.55 0.43 0.32 0.45 0.48 0.81 -5.14% YoY % 7.27% 27.91% 34.38% -28.89% -6.25% -40.74% - Horiz. % 72.84% 67.90% 53.09% 39.51% 55.56% 59.26% 100.00%
DY 0.53 0.53 0.53 0.50 0.47 0.47 0.82 -7.01% YoY % 0.00% 0.00% 6.00% 6.38% 0.00% -42.68% - Horiz. % 64.63% 64.63% 64.63% 60.98% 57.32% 57.32% 100.00%
P/NAPS 42.67 43.48 47.61 52.01 48.89 46.97 27.96 7.30% 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%
Price Multiplier on Announcement Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date - 28/07/22 24/08/21 25/08/20 27/08/19 14/08/18 21/08/17 -
Price 132.0000 134.8000 133.9000 140.7000 149.1000 147.2000 84.5800 -
P/RPS 17.68 19.29 22.76 27.06 26.18 26.37 15.45 2.27% YoY % -8.35% -15.25% -15.89% 3.36% -0.72% 70.68% - Horiz. % 114.43% 124.85% 147.31% 175.15% 169.45% 170.68% 100.00%
P/EPS 171.09 186.32 233.41 312.64 222.86 207.74 122.38 5.74% YoY % -8.17% -20.17% -25.34% 40.29% 7.28% 69.75% - Horiz. % 139.80% 152.25% 190.73% 255.47% 182.10% 169.75% 100.00%
EY 0.58 0.54 0.43 0.32 0.45 0.48 0.82 -5.61% YoY % 7.41% 25.58% 34.38% -28.89% -6.25% -41.46% - Horiz. % 70.73% 65.85% 52.44% 39.02% 54.88% 58.54% 100.00%
DY 0.53 0.52 0.52 0.50 0.47 0.48 0.83 -7.20% YoY % 1.92% 0.00% 4.00% 6.38% -2.08% -42.17% - Horiz. % 63.86% 62.65% 62.65% 60.24% 56.63% 57.83% 100.00%
P/NAPS 43.00 44.20 47.82 52.30 48.89 46.88 27.82 7.52% YoY % -2.71% -7.57% -8.57% 6.97% 4.29% 68.51% - Horiz. % 154.57% 158.88% 171.89% 187.99% 175.74% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
06KLSEreporting2022 (final).pdf 
