[EIG] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 6.52%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 160,924 158,342 160,635 153,897 150,729 150,779 143,278 8.05%
PBT 21,413 21,523 22,490 19,382 20,212 20,972 18,228 11.34%
Tax -5,425 -5,146 -5,847 -4,709 -4,516 -4,810 -4,854 7.70%
NP 15,988 16,377 16,643 14,673 15,696 16,162 13,374 12.65%
-
NP to SH 15,263 15,593 18,933 19,366 18,180 17,981 14,276 4.56%
-
Tax Rate 25.34% 23.91% 26.00% 24.30% 22.34% 22.94% 26.63% -
Total Cost 144,936 141,965 143,992 139,224 135,033 134,617 129,904 7.57%
-
Net Worth 192,023 77,883 96,223 236,959 153,826 139,085 134,614 26.74%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,493 6,493 8,097 8,097 6,488 6,488 5,552 11.01%
Div Payout % 42.54% 41.64% 42.77% 41.81% 35.69% 36.08% 38.90% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 192,023 77,883 96,223 236,959 153,826 139,085 134,614 26.74%
NOSH 256,031 105,247 120,279 292,542 199,775 185,447 184,403 24.48%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.94% 10.34% 10.36% 9.53% 10.41% 10.72% 9.33% -
ROE 7.95% 20.02% 19.68% 8.17% 11.82% 12.93% 10.61% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 62.85 150.45 133.55 52.61 75.45 81.31 77.70 -13.19%
EPS 5.96 14.82 15.74 6.62 9.10 9.70 7.74 -16.00%
DPS 2.54 6.17 6.73 2.77 3.25 3.50 3.00 -10.51%
NAPS 0.75 0.74 0.80 0.81 0.77 0.75 0.73 1.81%
Adjusted Per Share Value based on latest NOSH - 292,542
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 67.84 66.76 67.72 64.88 63.55 63.57 60.41 8.04%
EPS 6.43 6.57 7.98 8.16 7.66 7.58 6.02 4.49%
DPS 2.74 2.74 3.41 3.41 2.74 2.74 2.34 11.10%
NAPS 0.8096 0.3284 0.4057 0.999 0.6485 0.5864 0.5675 26.75%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.85 0.82 0.91 0.90 0.96 1.00 1.05 -
P/RPS 1.35 0.55 0.68 1.71 1.27 1.23 1.35 0.00%
P/EPS 14.26 5.53 5.78 13.60 10.55 10.31 13.56 3.41%
EY 7.01 18.07 17.30 7.36 9.48 9.70 7.37 -3.28%
DY 2.98 7.52 7.40 3.08 3.38 3.50 2.86 2.78%
P/NAPS 1.13 1.11 1.14 1.11 1.25 1.33 1.44 -14.93%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 30/05/16 26/02/16 18/11/15 24/08/15 26/05/15 24/02/15 -
Price 0.85 0.825 0.90 0.91 0.98 0.975 1.04 -
P/RPS 1.35 0.55 0.67 1.73 1.30 1.20 1.34 0.49%
P/EPS 14.26 5.57 5.72 13.75 10.77 10.06 13.43 4.08%
EY 7.01 17.96 17.49 7.27 9.29 9.94 7.44 -3.89%
DY 2.98 7.48 7.48 3.04 3.31 3.59 2.88 2.30%
P/NAPS 1.13 1.11 1.13 1.12 1.27 1.30 1.42 -14.13%

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