[EIG] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 21.71%
YoY- 7.77%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 140,276 150,779 146,152 145,934 140,476 142,984 145,760 -2.53%
PBT 16,620 20,972 18,506 22,764 19,660 20,383 21,380 -15.49%
Tax -3,396 -4,810 -3,584 -4,400 -4,572 -4,898 -3,642 -4.56%
NP 13,224 16,162 14,922 18,364 15,088 15,485 17,737 -17.82%
-
NP to SH 14,224 16,162 14,922 18,364 15,088 15,485 17,737 -13.71%
-
Tax Rate 20.43% 22.94% 19.37% 19.33% 23.26% 24.03% 17.03% -
Total Cost 127,052 134,617 131,229 127,570 125,388 127,499 128,022 -0.50%
-
Net Worth 153,826 138,848 135,043 135,138 129,431 127,501 123,791 15.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 6,479 - 5,553 - 5,543 - -
Div Payout % - 40.09% - 30.24% - 35.80% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 153,826 138,848 135,043 135,138 129,431 127,501 123,791 15.62%
NOSH 199,775 185,131 184,991 185,120 184,901 184,785 184,763 5.36%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.43% 10.72% 10.21% 12.58% 10.74% 10.83% 12.17% -
ROE 9.25% 11.64% 11.05% 13.59% 11.66% 12.14% 14.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 70.22 81.44 79.00 78.83 75.97 77.38 78.89 -7.48%
EPS 7.12 8.73 8.07 9.92 8.16 8.38 9.60 -18.10%
DPS 0.00 3.50 0.00 3.00 0.00 3.00 0.00 -
NAPS 0.77 0.75 0.73 0.73 0.70 0.69 0.67 9.74%
Adjusted Per Share Value based on latest NOSH - 185,273
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 41.49 44.60 43.23 43.16 41.55 42.29 43.11 -2.52%
EPS 4.21 4.78 4.41 5.43 4.46 4.58 5.25 -13.72%
DPS 0.00 1.92 0.00 1.64 0.00 1.64 0.00 -
NAPS 0.455 0.4107 0.3994 0.3997 0.3828 0.3771 0.3661 15.64%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.96 1.00 1.05 1.25 1.25 1.21 1.00 -
P/RPS 1.37 1.23 1.33 1.59 1.65 1.56 1.27 5.19%
P/EPS 13.48 11.45 13.02 12.60 15.32 14.44 10.42 18.78%
EY 7.42 8.73 7.68 7.94 6.53 6.93 9.60 -15.81%
DY 0.00 3.50 0.00 2.40 0.00 2.48 0.00 -
P/NAPS 1.25 1.33 1.44 1.71 1.79 1.75 1.49 -11.07%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 26/05/15 24/02/15 19/11/14 25/08/14 29/05/14 24/02/14 -
Price 0.98 0.975 1.04 1.10 1.25 1.24 1.27 -
P/RPS 1.40 1.20 1.32 1.40 1.65 1.60 1.61 -8.91%
P/EPS 13.76 11.17 12.89 11.09 15.32 14.80 13.23 2.66%
EY 7.27 8.95 7.76 9.02 6.53 6.76 7.56 -2.58%
DY 0.00 3.59 0.00 2.73 0.00 2.42 0.00 -
P/NAPS 1.27 1.30 1.42 1.51 1.79 1.80 1.90 -23.60%

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