[EIG] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 4.62%
YoY- 18.49%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 183,330 182,617 183,930 176,339 167,152 164,018 145,440 16.67%
PBT 14,823 17,039 20,655 21,891 21,175 20,236 16,793 -7.97%
Tax -4,179 -3,879 -4,870 -5,390 -5,402 -5,305 -4,246 -1.05%
NP 10,644 13,160 15,785 16,501 15,773 14,931 12,547 -10.37%
-
NP to SH 10,644 13,160 15,785 16,501 15,773 14,931 12,547 -10.37%
-
Tax Rate 28.19% 22.77% 23.58% 24.62% 25.51% 26.22% 25.28% -
Total Cost 172,686 169,457 168,145 159,838 151,379 149,087 132,893 19.06%
-
Net Worth 133,487 130,412 130,533 126,962 124,201 121,545 116,174 9.69%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,958 1,975 3,302 3,302 3,302 6,302 6,002 -24.21%
Div Payout % 37.19% 15.01% 20.92% 20.02% 20.94% 42.21% 47.84% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 133,487 130,412 130,533 126,962 124,201 121,545 116,174 9.69%
NOSH 132,165 131,729 131,851 132,252 132,128 132,114 132,016 0.07%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.81% 7.21% 8.58% 9.36% 9.44% 9.10% 8.63% -
ROE 7.97% 10.09% 12.09% 13.00% 12.70% 12.28% 10.80% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 138.71 138.63 139.50 133.34 126.51 124.15 110.17 16.58%
EPS 8.05 9.99 11.97 12.48 11.94 11.30 9.50 -10.44%
DPS 3.00 1.50 2.50 2.50 2.50 4.77 4.55 -24.22%
NAPS 1.01 0.99 0.99 0.96 0.94 0.92 0.88 9.61%
Adjusted Per Share Value based on latest NOSH - 132,252
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 77.29 76.99 77.54 74.34 70.47 69.15 61.32 16.66%
EPS 4.49 5.55 6.65 6.96 6.65 6.29 5.29 -10.34%
DPS 1.67 0.83 1.39 1.39 1.39 2.66 2.53 -24.17%
NAPS 0.5628 0.5498 0.5503 0.5353 0.5236 0.5124 0.4898 9.69%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.70 0.63 0.74 0.69 0.72 0.76 0.84 -
P/RPS 0.50 0.45 0.53 0.52 0.57 0.61 0.76 -24.33%
P/EPS 8.69 6.31 6.18 5.53 6.03 6.72 8.84 -1.13%
EY 11.51 15.86 16.18 18.08 16.58 14.87 11.31 1.17%
DY 4.29 2.38 3.38 3.62 3.47 6.28 5.41 -14.31%
P/NAPS 0.69 0.64 0.75 0.72 0.77 0.83 0.95 -19.18%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 13/02/09 19/11/08 19/08/08 16/05/08 20/02/08 21/11/07 -
Price 0.59 0.82 0.73 0.80 0.75 0.75 0.75 -
P/RPS 0.43 0.59 0.52 0.60 0.59 0.60 0.68 -26.30%
P/EPS 7.33 8.21 6.10 6.41 6.28 6.64 7.89 -4.78%
EY 13.65 12.18 16.40 15.60 15.92 15.07 12.67 5.08%
DY 5.08 1.83 3.42 3.13 3.33 6.36 6.06 -11.08%
P/NAPS 0.58 0.83 0.74 0.83 0.80 0.82 0.85 -22.47%

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