[EIG] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -18.74%
YoY- -15.87%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 152,170 140,276 150,779 146,152 145,934 140,476 142,984 4.23%
PBT 19,584 16,620 20,972 18,506 22,764 19,660 20,383 -2.62%
Tax -4,198 -3,396 -4,810 -3,584 -4,400 -4,572 -4,898 -9.76%
NP 15,386 13,224 16,162 14,922 18,364 15,088 15,485 -0.42%
-
NP to SH 20,920 14,224 16,162 14,922 18,364 15,088 15,485 22.18%
-
Tax Rate 21.44% 20.43% 22.94% 19.37% 19.33% 23.26% 24.03% -
Total Cost 136,784 127,052 134,617 131,229 127,570 125,388 127,499 4.79%
-
Net Worth 204,159 153,826 138,848 135,043 135,138 129,431 127,501 36.82%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 7,561 - 6,479 - 5,553 - 5,543 22.97%
Div Payout % 36.14% - 40.09% - 30.24% - 35.80% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 204,159 153,826 138,848 135,043 135,138 129,431 127,501 36.82%
NOSH 252,048 199,775 185,131 184,991 185,120 184,901 184,785 22.96%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.11% 9.43% 10.72% 10.21% 12.58% 10.74% 10.83% -
ROE 10.25% 9.25% 11.64% 11.05% 13.59% 11.66% 12.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 60.37 70.22 81.44 79.00 78.83 75.97 77.38 -15.23%
EPS 8.30 7.12 8.73 8.07 9.92 8.16 8.38 -0.63%
DPS 3.00 0.00 3.50 0.00 3.00 0.00 3.00 0.00%
NAPS 0.81 0.77 0.75 0.73 0.73 0.70 0.69 11.27%
Adjusted Per Share Value based on latest NOSH - 184,403
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 45.01 41.49 44.60 43.23 43.16 41.55 42.29 4.23%
EPS 6.19 4.21 4.78 4.41 5.43 4.46 4.58 22.21%
DPS 2.24 0.00 1.92 0.00 1.64 0.00 1.64 23.07%
NAPS 0.6038 0.455 0.4107 0.3994 0.3997 0.3828 0.3771 36.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.90 0.96 1.00 1.05 1.25 1.25 1.21 -
P/RPS 1.49 1.37 1.23 1.33 1.59 1.65 1.56 -3.01%
P/EPS 10.84 13.48 11.45 13.02 12.60 15.32 14.44 -17.38%
EY 9.22 7.42 8.73 7.68 7.94 6.53 6.93 20.94%
DY 3.33 0.00 3.50 0.00 2.40 0.00 2.48 21.68%
P/NAPS 1.11 1.25 1.33 1.44 1.71 1.79 1.75 -26.15%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 24/08/15 26/05/15 24/02/15 19/11/14 25/08/14 29/05/14 -
Price 0.91 0.98 0.975 1.04 1.10 1.25 1.24 -
P/RPS 1.51 1.40 1.20 1.32 1.40 1.65 1.60 -3.78%
P/EPS 10.96 13.76 11.17 12.89 11.09 15.32 14.80 -18.13%
EY 9.12 7.27 8.95 7.76 9.02 6.53 6.76 22.07%
DY 3.30 0.00 3.59 0.00 2.73 0.00 2.42 22.94%
P/NAPS 1.12 1.27 1.30 1.42 1.51 1.79 1.80 -27.09%

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