[EIG] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 51.4%
YoY- 171.4%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 144,101 142,984 143,192 141,525 136,420 134,414 131,740 6.17%
PBT 20,579 20,383 19,568 18,368 13,020 11,021 10,242 59.43%
Tax -5,044 -4,898 -3,685 -4,431 -3,815 -3,770 -3,505 27.55%
NP 15,535 15,485 15,883 13,937 9,205 7,251 6,737 74.80%
-
NP to SH 15,120 15,485 15,884 13,939 9,207 7,253 6,743 71.57%
-
Tax Rate 24.51% 24.03% 18.83% 24.12% 29.30% 34.21% 34.22% -
Total Cost 128,566 127,499 127,309 127,588 127,215 127,163 125,003 1.89%
-
Net Worth 129,431 127,591 123,730 125,486 122,214 117,862 114,257 8.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 5,541 5,541 7,372 7,372 4,604 4,604 - -
Div Payout % 36.65% 35.79% 46.41% 52.89% 50.01% 63.48% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 129,431 127,591 123,730 125,486 122,214 117,862 114,257 8.69%
NOSH 184,901 184,915 184,671 184,538 185,174 184,160 184,285 0.22%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.78% 10.83% 11.09% 9.85% 6.75% 5.39% 5.11% -
ROE 11.68% 12.14% 12.84% 11.11% 7.53% 6.15% 5.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 77.93 77.32 77.54 76.69 73.67 72.99 71.49 5.93%
EPS 8.18 8.37 8.60 7.55 4.97 3.94 3.66 71.19%
DPS 3.00 3.00 4.00 4.00 2.49 2.50 0.00 -
NAPS 0.70 0.69 0.67 0.68 0.66 0.64 0.62 8.45%
Adjusted Per Share Value based on latest NOSH - 184,538
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 60.75 60.28 60.37 59.67 57.51 56.67 55.54 6.17%
EPS 6.37 6.53 6.70 5.88 3.88 3.06 2.84 71.60%
DPS 2.34 2.34 3.11 3.11 1.94 1.94 0.00 -
NAPS 0.5457 0.5379 0.5216 0.529 0.5153 0.4969 0.4817 8.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.25 1.21 1.00 0.97 0.65 0.50 0.50 -
P/RPS 1.60 1.56 1.29 1.26 0.88 0.69 0.70 73.78%
P/EPS 15.29 14.45 11.63 12.84 13.07 12.70 13.66 7.82%
EY 6.54 6.92 8.60 7.79 7.65 7.88 7.32 -7.25%
DY 2.40 2.48 4.00 4.12 3.83 5.00 0.00 -
P/NAPS 1.79 1.75 1.49 1.43 0.98 0.78 0.81 69.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 24/02/14 20/11/13 26/08/13 22/05/13 27/02/13 -
Price 1.25 1.24 1.27 0.90 0.74 0.50 0.50 -
P/RPS 1.60 1.60 1.64 1.17 1.00 0.69 0.70 73.78%
P/EPS 15.29 14.81 14.77 11.92 14.88 12.70 13.66 7.82%
EY 6.54 6.75 6.77 8.39 6.72 7.88 7.32 -7.25%
DY 2.40 2.42 3.15 4.44 3.36 5.00 0.00 -
P/NAPS 1.79 1.80 1.90 1.32 1.12 0.78 0.81 69.90%

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