[EIG] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 47.08%
YoY- 13.92%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 172,624 161,958 157,882 152,170 145,934 143,044 128,822 4.99%
PBT 14,292 4,746 16,204 19,584 22,764 21,666 6,972 12.70%
Tax -3,452 -2,574 -4,278 -4,198 -4,400 -4,626 -3,304 0.73%
NP 10,840 2,172 11,926 15,386 18,364 17,040 3,668 19.78%
-
NP to SH 13,870 2,546 13,484 20,920 18,364 17,040 3,668 24.80%
-
Tax Rate 24.15% 54.24% 26.40% 21.44% 19.33% 21.35% 47.39% -
Total Cost 161,784 159,786 145,956 136,784 127,570 126,004 125,154 4.36%
-
Net Worth 180,267 182,639 202,786 204,159 135,138 125,674 113,004 8.09%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 5,929 5,929 6,583 7,561 5,553 5,544 - -
Div Payout % 42.75% 232.91% 48.83% 36.14% 30.24% 32.54% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 180,267 182,639 202,786 204,159 135,138 125,674 113,004 8.09%
NOSH 237,194 237,194 263,359 252,048 185,120 184,815 185,252 4.20%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.28% 1.34% 7.55% 10.11% 12.58% 11.91% 2.85% -
ROE 7.69% 1.39% 6.65% 10.25% 13.59% 13.56% 3.25% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 72.78 68.28 59.95 60.37 78.83 77.40 69.54 0.76%
EPS 4.58 0.92 5.12 8.30 9.92 9.22 1.98 14.99%
DPS 2.50 2.50 2.50 3.00 3.00 3.00 0.00 -
NAPS 0.76 0.77 0.77 0.81 0.73 0.68 0.61 3.73%
Adjusted Per Share Value based on latest NOSH - 292,542
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 72.78 68.28 66.56 64.15 61.53 60.31 54.31 4.99%
EPS 4.58 0.92 5.68 8.82 7.74 7.18 1.55 19.78%
DPS 2.50 2.50 2.78 3.19 2.34 2.34 0.00 -
NAPS 0.76 0.77 0.8549 0.8607 0.5697 0.5298 0.4764 8.09%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.60 0.83 0.88 0.90 1.25 0.97 0.43 -
P/RPS 0.82 1.22 1.47 1.49 1.59 1.25 0.62 4.76%
P/EPS 10.26 77.33 17.19 10.84 12.60 10.52 21.72 -11.74%
EY 9.75 1.29 5.82 9.22 7.94 9.51 4.60 13.33%
DY 4.17 3.01 2.84 3.33 2.40 3.09 0.00 -
P/NAPS 0.79 1.08 1.14 1.11 1.71 1.43 0.70 2.03%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 06/12/17 22/11/16 18/11/15 19/11/14 20/11/13 21/11/12 -
Price 0.595 0.645 0.88 0.91 1.10 0.90 0.50 -
P/RPS 0.82 0.94 1.47 1.51 1.40 1.16 0.72 2.19%
P/EPS 10.18 60.09 17.19 10.96 11.09 9.76 25.25 -14.04%
EY 9.83 1.66 5.82 9.12 9.02 10.24 3.96 16.35%
DY 4.20 3.88 2.84 3.30 2.73 3.33 0.00 -
P/NAPS 0.78 0.84 1.14 1.12 1.51 1.32 0.82 -0.82%

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