[EIG] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 0.6%
YoY- -12.31%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 159,813 162,975 164,005 160,937 161,022 161,198 160,924 -0.45%
PBT 8,905 13,147 16,072 18,876 20,043 19,833 21,413 -44.19%
Tax -4,329 -4,675 -4,874 -5,527 -5,207 -5,186 -5,425 -13.93%
NP 4,576 8,472 11,198 13,349 14,836 14,647 15,988 -56.47%
-
NP to SH 3,207 8,204 11,207 13,673 13,592 11,875 15,263 -64.55%
-
Tax Rate 48.61% 35.56% 30.33% 29.28% 25.98% 26.15% 25.34% -
Total Cost 155,237 154,503 152,807 147,588 146,186 146,551 144,936 4.67%
-
Net Worth 177,895 182,639 180,500 180,265 178,530 206,665 192,023 -4.95%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 7,115 7,115 7,505 7,505 5,459 5,459 6,493 6.27%
Div Payout % 221.88% 86.74% 66.97% 54.90% 40.17% 45.98% 42.54% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 177,895 182,639 180,500 180,265 178,530 206,665 192,023 -4.95%
NOSH 237,194 237,194 237,194 237,194 237,030 268,396 256,031 -4.95%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.86% 5.20% 6.83% 8.29% 9.21% 9.09% 9.94% -
ROE 1.80% 4.49% 6.21% 7.58% 7.61% 5.75% 7.95% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 67.38 68.71 69.05 67.85 68.55 60.06 62.85 4.73%
EPS 1.35 3.46 4.72 5.76 5.79 4.42 5.96 -62.74%
DPS 3.00 3.00 3.16 3.16 2.32 2.03 2.54 11.70%
NAPS 0.75 0.77 0.76 0.76 0.76 0.77 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 237,194
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 47.27 48.20 48.51 47.60 47.63 47.68 47.60 -0.46%
EPS 0.95 2.43 3.31 4.04 4.02 3.51 4.51 -64.49%
DPS 2.10 2.10 2.22 2.22 1.61 1.61 1.92 6.13%
NAPS 0.5262 0.5402 0.5339 0.5332 0.528 0.6112 0.5679 -4.94%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.70 0.83 0.91 0.92 0.875 0.88 0.85 -
P/RPS 1.04 1.21 1.32 1.36 1.28 1.47 1.35 -15.92%
P/EPS 51.77 24.00 19.28 15.96 15.12 19.89 14.26 135.65%
EY 1.93 4.17 5.19 6.27 6.61 5.03 7.01 -57.57%
DY 4.29 3.61 3.47 3.44 2.66 2.31 2.98 27.41%
P/NAPS 0.93 1.08 1.20 1.21 1.15 1.14 1.13 -12.14%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 06/12/17 21/08/17 30/05/17 28/02/17 22/11/16 24/08/16 -
Price 0.66 0.645 0.90 0.91 0.84 0.88 0.85 -
P/RPS 0.98 0.94 1.30 1.34 1.23 1.47 1.35 -19.18%
P/EPS 48.81 18.65 19.07 15.79 14.52 19.89 14.26 126.61%
EY 2.05 5.36 5.24 6.33 6.89 5.03 7.01 -55.84%
DY 4.55 4.65 3.51 3.48 2.77 2.31 2.98 32.49%
P/NAPS 0.88 0.84 1.18 1.20 1.11 1.14 1.13 -15.31%

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