[EIG] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 31.29%
YoY- 177.09%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 141,525 136,420 134,414 131,740 132,109 131,879 132,340 4.57%
PBT 18,368 13,020 11,021 10,242 8,347 10,177 5,231 130.84%
Tax -4,431 -3,815 -3,770 -3,505 -3,197 -3,846 -3,682 13.12%
NP 13,937 9,205 7,251 6,737 5,150 6,331 1,549 332.01%
-
NP to SH 13,939 9,207 7,253 6,743 5,136 6,330 1,751 298.18%
-
Tax Rate 24.12% 29.30% 34.21% 34.22% 38.30% 37.79% 70.39% -
Total Cost 127,588 127,215 127,163 125,003 126,959 125,548 130,791 -1.63%
-
Net Worth 125,486 122,214 117,862 114,257 100,650 110,500 107,120 11.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 7,372 4,604 4,604 - - - - -
Div Payout % 52.89% 50.01% 63.48% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 125,486 122,214 117,862 114,257 100,650 110,500 107,120 11.11%
NOSH 184,538 185,174 184,160 184,285 165,000 184,166 178,534 2.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.85% 6.75% 5.39% 5.11% 3.90% 4.80% 1.17% -
ROE 11.11% 7.53% 6.15% 5.90% 5.10% 5.73% 1.63% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.69 73.67 72.99 71.49 80.07 71.61 74.13 2.28%
EPS 7.55 4.97 3.94 3.66 3.11 3.44 0.98 289.59%
DPS 4.00 2.49 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.64 0.62 0.61 0.60 0.60 8.69%
Adjusted Per Share Value based on latest NOSH - 184,285
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.67 57.51 56.67 55.54 55.70 55.60 55.79 4.58%
EPS 5.88 3.88 3.06 2.84 2.17 2.67 0.74 297.69%
DPS 3.11 1.94 1.94 0.00 0.00 0.00 0.00 -
NAPS 0.529 0.5153 0.4969 0.4817 0.4243 0.4659 0.4516 11.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.97 0.65 0.50 0.50 0.43 0.41 0.38 -
P/RPS 1.26 0.88 0.69 0.70 0.54 0.57 0.51 82.65%
P/EPS 12.84 13.07 12.70 13.66 13.81 11.93 38.75 -52.08%
EY 7.79 7.65 7.88 7.32 7.24 8.38 2.58 108.76%
DY 4.12 3.83 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.98 0.78 0.81 0.70 0.68 0.63 72.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 26/08/13 22/05/13 27/02/13 21/11/12 27/08/12 22/05/12 -
Price 0.90 0.74 0.50 0.50 0.50 0.38 0.44 -
P/RPS 1.17 1.00 0.69 0.70 0.62 0.53 0.59 57.77%
P/EPS 11.92 14.88 12.70 13.66 16.06 11.06 44.86 -58.63%
EY 8.39 6.72 7.88 7.32 6.23 9.05 2.23 141.70%
DY 4.44 3.36 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.12 0.78 0.81 0.82 0.63 0.73 48.36%

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