[EIG] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 61.69%
YoY- 165.61%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 170,629 171,617 171,571 169,560 164,611 160,381 159,278 4.69%
PBT 11,123 12,605 13,299 10,460 9,065 6,735 4,292 88.56%
Tax -3,531 -3,405 -3,452 -2,817 -3,394 -3,361 -2,955 12.59%
NP 7,592 9,200 9,847 7,643 5,671 3,374 1,337 217.94%
-
NP to SH 8,399 11,130 11,026 8,518 5,268 1,832 -394 -
-
Tax Rate 31.75% 27.01% 25.96% 26.93% 37.44% 49.90% 68.85% -
Total Cost 163,037 162,417 161,724 161,917 158,940 157,007 157,941 2.13%
-
Net Worth 180,267 177,895 175,523 177,895 180,267 175,523 173,151 2.71%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 2,964 2,964 2,964 2,964 2,964 2,964 -
Div Payout % - 26.64% 26.89% 34.81% 56.28% 161.84% 0.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 180,267 177,895 175,523 177,895 180,267 175,523 173,151 2.71%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.45% 5.36% 5.74% 4.51% 3.45% 2.10% 0.84% -
ROE 4.66% 6.26% 6.28% 4.79% 2.92% 1.04% -0.23% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 71.94 72.35 72.33 71.49 69.40 67.62 67.15 4.69%
EPS 3.54 4.69 4.65 3.59 2.22 0.77 -0.17 -
DPS 0.00 1.25 1.25 1.25 1.25 1.25 1.25 -
NAPS 0.76 0.75 0.74 0.75 0.76 0.74 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 237,194
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 71.94 72.35 72.33 71.49 69.40 67.62 67.15 4.69%
EPS 3.54 4.69 4.65 3.59 2.22 0.77 -0.17 -
DPS 0.00 1.25 1.25 1.25 1.25 1.25 1.25 -
NAPS 0.76 0.75 0.74 0.75 0.76 0.74 0.73 2.71%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.565 0.59 0.655 0.60 0.60 0.60 0.60 -
P/RPS 0.79 0.82 0.91 0.84 0.86 0.89 0.89 -7.63%
P/EPS 15.96 12.57 14.09 16.71 27.02 77.68 -361.21 -
EY 6.27 7.95 7.10 5.99 3.70 1.29 -0.28 -
DY 0.00 2.12 1.91 2.08 2.08 2.08 2.08 -
P/NAPS 0.74 0.79 0.89 0.80 0.79 0.81 0.82 -6.60%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 28/05/19 26/02/19 26/11/18 27/08/18 25/05/18 -
Price 0.555 0.67 0.54 0.66 0.595 0.61 0.60 -
P/RPS 0.77 0.93 0.75 0.92 0.86 0.90 0.89 -9.19%
P/EPS 15.67 14.28 11.62 18.38 26.79 78.98 -361.21 -
EY 6.38 7.00 8.61 5.44 3.73 1.27 -0.28 -
DY 0.00 1.87 2.31 1.89 2.10 2.05 2.08 -
P/NAPS 0.73 0.89 0.73 0.88 0.78 0.82 0.82 -7.45%

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