[EIG] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -16.63%
YoY- -11.86%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 173,060 174,096 183,330 182,617 183,930 176,339 167,152 2.34%
PBT 12,861 12,973 14,823 17,039 20,655 21,891 21,175 -28.25%
Tax -4,066 -4,239 -4,179 -3,879 -4,870 -5,390 -5,402 -17.24%
NP 8,795 8,734 10,644 13,160 15,785 16,501 15,773 -32.23%
-
NP to SH 8,811 8,734 10,644 13,160 15,785 16,501 15,773 -32.14%
-
Tax Rate 31.61% 32.68% 28.19% 22.77% 23.58% 24.62% 25.51% -
Total Cost 164,265 165,362 172,686 169,457 168,145 159,838 151,379 5.59%
-
Net Worth 134,439 131,538 133,487 130,412 130,533 126,962 124,201 5.41%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,958 3,958 3,958 1,975 3,302 3,302 3,302 12.82%
Div Payout % 44.93% 45.32% 37.19% 15.01% 20.92% 20.02% 20.94% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 134,439 131,538 133,487 130,412 130,533 126,962 124,201 5.41%
NOSH 133,108 131,538 132,165 131,729 131,851 132,252 132,128 0.49%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.08% 5.02% 5.81% 7.21% 8.58% 9.36% 9.44% -
ROE 6.55% 6.64% 7.97% 10.09% 12.09% 13.00% 12.70% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 130.01 132.35 138.71 138.63 139.50 133.34 126.51 1.83%
EPS 6.62 6.64 8.05 9.99 11.97 12.48 11.94 -32.48%
DPS 3.00 3.00 3.00 1.50 2.50 2.50 2.50 12.91%
NAPS 1.01 1.00 1.01 0.99 0.99 0.96 0.94 4.90%
Adjusted Per Share Value based on latest NOSH - 131,729
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 72.96 73.40 77.29 76.99 77.54 74.34 70.47 2.33%
EPS 3.71 3.68 4.49 5.55 6.65 6.96 6.65 -32.20%
DPS 1.67 1.67 1.67 0.83 1.39 1.39 1.39 13.00%
NAPS 0.5668 0.5546 0.5628 0.5498 0.5503 0.5353 0.5236 5.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.57 0.70 0.63 0.74 0.69 0.72 -
P/RPS 0.48 0.43 0.50 0.45 0.53 0.52 0.57 -10.81%
P/EPS 9.37 8.58 8.69 6.31 6.18 5.53 6.03 34.12%
EY 10.68 11.65 11.51 15.86 16.18 18.08 16.58 -25.39%
DY 4.84 5.26 4.29 2.38 3.38 3.62 3.47 24.81%
P/NAPS 0.61 0.57 0.69 0.64 0.75 0.72 0.77 -14.37%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 13/02/09 19/11/08 19/08/08 16/05/08 -
Price 0.60 0.70 0.59 0.82 0.73 0.80 0.75 -
P/RPS 0.46 0.53 0.43 0.59 0.52 0.60 0.59 -15.27%
P/EPS 9.06 10.54 7.33 8.21 6.10 6.41 6.28 27.64%
EY 11.03 9.49 13.65 12.18 16.40 15.60 15.92 -21.68%
DY 5.00 4.29 5.08 1.83 3.42 3.13 3.33 31.09%
P/NAPS 0.59 0.70 0.58 0.83 0.74 0.83 0.80 -18.35%

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