[EIG] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 143.43%
YoY- 7.77%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 80,979 78,941 76,085 72,967 71,522 64,411 64,642 3.82%
PBT 2,373 8,102 9,792 11,382 10,833 3,486 370 36.26%
Tax -1,287 -2,139 -2,099 -2,200 -2,313 -1,652 -2,137 -8.09%
NP 1,086 5,963 7,693 9,182 8,520 1,834 -1,767 -
-
NP to SH 1,273 6,742 10,460 9,182 8,520 1,834 -1,551 -
-
Tax Rate 54.24% 26.40% 21.44% 19.33% 21.35% 47.39% 577.57% -
Total Cost 79,893 72,978 68,392 63,785 63,002 62,577 66,409 3.12%
-
Net Worth 182,639 202,786 204,159 135,138 125,674 113,004 80,178 14.69%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,964 3,291 3,780 2,776 2,772 - - -
Div Payout % 232.91% 48.83% 36.14% 30.24% 32.54% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 182,639 202,786 204,159 135,138 125,674 113,004 80,178 14.69%
NOSH 237,194 263,359 252,048 185,120 184,815 185,252 131,440 10.32%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.34% 7.55% 10.11% 12.58% 11.91% 2.85% -2.73% -
ROE 0.70% 3.32% 5.12% 6.79% 6.78% 1.62% -1.93% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 34.14 29.97 30.19 39.42 38.70 34.77 49.18 -5.89%
EPS 0.46 2.56 4.15 4.96 4.61 0.99 -1.18 -
DPS 1.25 1.25 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.77 0.77 0.81 0.73 0.68 0.61 0.61 3.95%
Adjusted Per Share Value based on latest NOSH - 185,273
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 23.95 23.35 22.50 21.58 21.15 19.05 19.12 3.82%
EPS 0.38 1.99 3.09 2.72 2.52 0.54 -0.46 -
DPS 0.88 0.97 1.12 0.82 0.82 0.00 0.00 -
NAPS 0.5402 0.5998 0.6038 0.3997 0.3717 0.3342 0.2371 14.69%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.83 0.88 0.90 1.25 0.97 0.43 0.49 -
P/RPS 2.43 2.94 2.98 3.17 2.51 1.24 1.00 15.93%
P/EPS 154.65 34.38 21.69 25.20 21.04 43.43 -41.53 -
EY 0.65 2.91 4.61 3.97 4.75 2.30 -2.41 -
DY 1.51 1.42 1.67 1.20 1.55 0.00 0.00 -
P/NAPS 1.08 1.14 1.11 1.71 1.43 0.70 0.80 5.12%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/12/17 22/11/16 18/11/15 19/11/14 20/11/13 21/11/12 24/11/11 -
Price 0.645 0.88 0.91 1.10 0.90 0.50 0.45 -
P/RPS 1.89 2.94 3.01 2.79 2.33 1.44 0.92 12.73%
P/EPS 120.18 34.38 21.93 22.18 19.52 50.51 -38.14 -
EY 0.83 2.91 4.56 4.51 5.12 1.98 -2.62 -
DY 1.94 1.42 1.65 1.36 1.67 0.00 0.00 -
P/NAPS 0.84 1.14 1.12 1.51 1.32 0.82 0.74 2.13%

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