[EIG] QoQ TTM Result on 30-Sep-2016 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -22.2%
YoY- -38.68%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 164,005 160,937 161,022 161,198 160,924 158,342 160,635 1.39%
PBT 16,072 18,876 20,043 19,833 21,413 21,523 22,490 -20.08%
Tax -4,874 -5,527 -5,207 -5,186 -5,425 -5,146 -5,847 -11.43%
NP 11,198 13,349 14,836 14,647 15,988 16,377 16,643 -23.23%
-
NP to SH 11,207 13,673 13,592 11,875 15,263 15,593 18,933 -29.52%
-
Tax Rate 30.33% 29.28% 25.98% 26.15% 25.34% 23.91% 26.00% -
Total Cost 152,807 147,588 146,186 146,551 144,936 141,965 143,992 4.04%
-
Net Worth 180,500 180,265 178,530 206,665 192,023 77,883 96,223 52.15%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 7,505 7,505 5,459 5,459 6,493 6,493 8,097 -4.94%
Div Payout % 66.97% 54.90% 40.17% 45.98% 42.54% 41.64% 42.77% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 180,500 180,265 178,530 206,665 192,023 77,883 96,223 52.15%
NOSH 237,194 237,194 237,030 268,396 256,031 105,247 120,279 57.32%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.83% 8.29% 9.21% 9.09% 9.94% 10.34% 10.36% -
ROE 6.21% 7.58% 7.61% 5.75% 7.95% 20.02% 19.68% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.05 67.85 68.55 60.06 62.85 150.45 133.55 -35.60%
EPS 4.72 5.76 5.79 4.42 5.96 14.82 15.74 -55.23%
DPS 3.16 3.16 2.32 2.03 2.54 6.17 6.73 -39.61%
NAPS 0.76 0.76 0.76 0.77 0.75 0.74 0.80 -3.36%
Adjusted Per Share Value based on latest NOSH - 268,396
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.14 67.85 67.89 67.96 67.84 66.76 67.72 1.39%
EPS 4.72 5.76 5.73 5.01 6.43 6.57 7.98 -29.55%
DPS 3.16 3.16 2.30 2.30 2.74 2.74 3.41 -4.95%
NAPS 0.761 0.76 0.7527 0.8713 0.8096 0.3284 0.4057 52.15%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.91 0.92 0.875 0.88 0.85 0.82 0.91 -
P/RPS 1.32 1.36 1.28 1.47 1.35 0.55 0.68 55.67%
P/EPS 19.28 15.96 15.12 19.89 14.26 5.53 5.78 123.41%
EY 5.19 6.27 6.61 5.03 7.01 18.07 17.30 -55.21%
DY 3.47 3.44 2.66 2.31 2.98 7.52 7.40 -39.67%
P/NAPS 1.20 1.21 1.15 1.14 1.13 1.11 1.14 3.48%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 30/05/17 28/02/17 22/11/16 24/08/16 30/05/16 26/02/16 -
Price 0.90 0.91 0.84 0.88 0.85 0.825 0.90 -
P/RPS 1.30 1.34 1.23 1.47 1.35 0.55 0.67 55.62%
P/EPS 19.07 15.79 14.52 19.89 14.26 5.57 5.72 123.33%
EY 5.24 6.33 6.89 5.03 7.01 17.96 17.49 -55.25%
DY 3.51 3.48 2.77 2.31 2.98 7.48 7.48 -39.64%
P/NAPS 1.18 1.20 1.11 1.14 1.13 1.11 1.13 2.93%

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