[EIG] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 14.46%
YoY- -28.21%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 162,975 164,005 160,937 161,022 161,198 160,924 158,342 1.93%
PBT 13,147 16,072 18,876 20,043 19,833 21,413 21,523 -27.98%
Tax -4,675 -4,874 -5,527 -5,207 -5,186 -5,425 -5,146 -6.19%
NP 8,472 11,198 13,349 14,836 14,647 15,988 16,377 -35.53%
-
NP to SH 8,204 11,207 13,673 13,592 11,875 15,263 15,593 -34.80%
-
Tax Rate 35.56% 30.33% 29.28% 25.98% 26.15% 25.34% 23.91% -
Total Cost 154,503 152,807 147,588 146,186 146,551 144,936 141,965 5.79%
-
Net Worth 182,639 180,500 180,265 178,530 206,665 192,023 77,883 76.41%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 7,115 7,505 7,505 5,459 5,459 6,493 6,493 6.28%
Div Payout % 86.74% 66.97% 54.90% 40.17% 45.98% 42.54% 41.64% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 182,639 180,500 180,265 178,530 206,665 192,023 77,883 76.41%
NOSH 237,194 237,194 237,194 237,030 268,396 256,031 105,247 71.80%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.20% 6.83% 8.29% 9.21% 9.09% 9.94% 10.34% -
ROE 4.49% 6.21% 7.58% 7.61% 5.75% 7.95% 20.02% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 68.71 69.05 67.85 68.55 60.06 62.85 150.45 -40.66%
EPS 3.46 4.72 5.76 5.79 4.42 5.96 14.82 -62.05%
DPS 3.00 3.16 3.16 2.32 2.03 2.54 6.17 -38.13%
NAPS 0.77 0.76 0.76 0.76 0.77 0.75 0.74 2.68%
Adjusted Per Share Value based on latest NOSH - 237,030
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 48.20 48.51 47.60 47.63 47.68 47.60 46.83 1.93%
EPS 2.43 3.31 4.04 4.02 3.51 4.51 4.61 -34.72%
DPS 2.10 2.22 2.22 1.61 1.61 1.92 1.92 6.15%
NAPS 0.5402 0.5339 0.5332 0.528 0.6112 0.5679 0.2304 76.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.83 0.91 0.92 0.875 0.88 0.85 0.82 -
P/RPS 1.21 1.32 1.36 1.28 1.47 1.35 0.55 69.07%
P/EPS 24.00 19.28 15.96 15.12 19.89 14.26 5.53 165.82%
EY 4.17 5.19 6.27 6.61 5.03 7.01 18.07 -62.34%
DY 3.61 3.47 3.44 2.66 2.31 2.98 7.52 -38.66%
P/NAPS 1.08 1.20 1.21 1.15 1.14 1.13 1.11 -1.80%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 06/12/17 21/08/17 30/05/17 28/02/17 22/11/16 24/08/16 30/05/16 -
Price 0.645 0.90 0.91 0.84 0.88 0.85 0.825 -
P/RPS 0.94 1.30 1.34 1.23 1.47 1.35 0.55 42.90%
P/EPS 18.65 19.07 15.79 14.52 19.89 14.26 5.57 123.64%
EY 5.36 5.24 6.33 6.89 5.03 7.01 17.96 -55.30%
DY 4.65 3.51 3.48 2.77 2.31 2.98 7.48 -27.13%
P/NAPS 0.84 1.18 1.20 1.11 1.14 1.13 1.11 -16.94%

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