[EIG] YoY Quarter Result on 30-Sep-2016 [#2]

Stock

[EIG] ESTHETICS INTERNATIONAL GROUP

Announcement Date

22-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Sep-2016 [#2]

Profit Trend

QoQ- 8.99%

YoY- -49.07%

Quarter Report

EIG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Quarter Result
Revenue	43,502	44,490	40,260	41,290	41,016	37,848	37,520	2.49%
YoY %	-2.22%	10.51%	-2.49%	0.67%	8.37%	0.87%	-	-
Horiz. %	115.94%	118.58%	107.30%	110.05%	109.32%	100.87%	100.00%	-
PBT	1,980	3,462	1,132	4,057	5,637	6,467	6,114	-17.12%
YoY %	-42.81%	205.83%	-72.10%	-28.03%	-12.83%	5.77%	-	-
Horiz. %	32.38%	56.62%	18.51%	66.36%	92.20%	105.77%	100.00%	-
Tax	-971	-845	-812	-1,011	-1,250	-1,057	-1,316	-4.93%
YoY %	-14.91%	-4.06%	19.68%	19.12%	-18.26%	19.68%	-	-
Horiz. %	73.78%	64.21%	61.70%	76.82%	94.98%	80.32%	100.00%	-
NP	1,009	2,617	320	3,046	4,387	5,410	4,798	-22.87%
YoY %	-61.44%	717.81%	-89.49%	-30.57%	-18.91%	12.76%	-	-
Horiz. %	21.03%	54.54%	6.67%	63.48%	91.43%	112.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,218	3,949	513	3,516	6,904	5,410	4,798	-20.41%
YoY %	-69.16%	669.79%	-85.41%	-49.07%	27.62%	12.76%	-	-
Horiz. %	25.39%	82.31%	10.69%	73.28%	143.89%	112.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.04%	24.41%	71.73%	24.92%	22.17%	16.34%	21.52%	-
YoY %	100.90%	-65.97%	187.84%	12.40%	35.68%	-24.07%	-	-
Horiz. %	227.88%	113.43%	333.32%	115.80%	103.02%	75.93%	100.00%	-
Total Cost	42,493	41,873	39,940	38,244	36,629	32,438	32,722	4.44%
YoY %	1.48%	4.84%	4.43%	4.41%	12.92%	-0.87%	-	-
Horiz. %	129.86%	127.97%	122.06%	116.88%	111.94%	99.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,267	180,267	182,639	206,665	236,959	135,249	125,486	6.22%
YoY %	0.00%	-1.30%	-11.63%	-12.78%	75.20%	7.78%	-	-
Horiz. %	143.66%	143.66%	145.55%	164.69%	188.83%	107.78%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	-	2,964	2,964	3,354	4,388	2,779	2,768	-
YoY %	-	0.00%	-11.63%	-23.56%	57.90%	0.40%	-	-
Horiz. %	-	107.08%	107.08%	121.17%	158.53%	100.40%	100.00%	-
Div Payout %	-	75.08%	577.96%	95.42%	63.56%	51.37%	57.69%	-
YoY %	-	-87.01%	505.70%	50.13%	23.73%	-10.96%	-	-
Horiz. %	-	130.14%	1,001.84%	165.40%	110.18%	89.04%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	180,267	180,267	182,639	206,665	236,959	135,249	125,486	6.22%
YoY %	0.00%	-1.30%	-11.63%	-12.78%	75.20%	7.78%	-	-
Horiz. %	143.66%	143.66%	145.55%	164.69%	188.83%	107.78%	100.00%	-
NOSH	237,194	237,194	237,194	268,396	292,542	185,273	184,538	4.27%
YoY %	0.00%	0.00%	-11.63%	-8.25%	57.90%	0.40%	-	-
Horiz. %	128.53%	128.53%	128.53%	145.44%	158.53%	100.40%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	2.32%	5.88%	0.79%	7.38%	10.70%	14.29%	12.79%	-
YoY %	-60.54%	644.30%	-89.30%	-31.03%	-25.12%	11.73%	-	-
Horiz. %	18.14%	45.97%	6.18%	57.70%	83.66%	111.73%	100.00%	-
ROE	0.68%	2.19%	0.28%	1.70%	2.91%	4.00%	3.82%	-
YoY %	-68.95%	682.14%	-83.53%	-41.58%	-27.25%	4.71%	-	-
Horiz. %	17.80%	57.33%	7.33%	44.50%	76.18%	104.71%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	18.34	18.76	16.97	15.38	14.02	20.43	20.33	-1.70%
YoY %	-2.24%	10.55%	10.34%	9.70%	-31.38%	0.49%	-	-
Horiz. %	90.21%	92.28%	83.47%	75.65%	68.96%	100.49%	100.00%	-
EPS	0.43	1.10	0.13	1.31	2.36	2.92	2.60	-25.90%
YoY %	-60.91%	746.15%	-90.08%	-44.49%	-19.18%	12.31%	-	-
Horiz. %	16.54%	42.31%	5.00%	50.38%	90.77%	112.31%	100.00%	-
DPS	0.00	1.25	1.25	1.25	1.50	1.50	1.50	-
YoY %	0.00%	0.00%	0.00%	-16.67%	0.00%	0.00%	-	-
Horiz. %	0.00%	83.33%	83.33%	83.33%	100.00%	100.00%	100.00%	-
NAPS	0.76	0.76	0.77	0.77	0.81	0.73	0.68	1.87%
YoY %	0.00%	-1.30%	0.00%	-4.94%	10.96%	7.35%	-	-
Horiz. %	111.76%	111.76%	113.24%	113.24%	119.12%	107.35%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 268,396
RPS	12.87	13.16	11.91	12.21	12.13	11.19	11.10	2.49%
YoY %	-2.20%	10.50%	-2.46%	0.66%	8.40%	0.81%	-	-
Horiz. %	115.95%	118.56%	107.30%	110.00%	109.28%	100.81%	100.00%	-
EPS	0.36	1.17	0.15	1.04	2.04	1.60	1.42	-20.43%
YoY %	-69.23%	680.00%	-85.58%	-49.02%	27.50%	12.68%	-	-
Horiz. %	25.35%	82.39%	10.56%	73.24%	143.66%	112.68%	100.00%	-
DPS	0.00	0.88	0.88	0.99	1.30	0.82	0.82	-
YoY %	0.00%	0.00%	-11.11%	-23.85%	58.54%	0.00%	-	-
Horiz. %	0.00%	107.32%	107.32%	120.73%	158.54%	100.00%	100.00%	-
NAPS	0.5332	0.5332	0.5402	0.6112	0.7008	0.40	0.3711	6.22%
YoY %	0.00%	-1.30%	-11.62%	-12.79%	75.20%	7.79%	-	-
Horiz. %	143.68%	143.68%	145.57%	164.70%	188.84%	107.79%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	0.565	0.60	0.83	0.88	0.90	1.25	0.97	-
P/RPS	3.08	3.20	4.89	5.72	6.42	6.12	4.77	-7.02%
YoY %	-3.75%	-34.56%	-14.51%	-10.90%	4.90%	28.30%	-	-
Horiz. %	64.57%	67.09%	102.52%	119.92%	134.59%	128.30%	100.00%	-
P/EPS	110.03	36.04	383.76	67.18	38.14	42.81	37.31	19.74%
YoY %	205.30%	-90.61%	471.24%	76.14%	-10.91%	14.74%	-	-
Horiz. %	294.91%	96.60%	1,028.57%	180.06%	102.22%	114.74%	100.00%	-
EY	0.91	2.77	0.26	1.49	2.62	2.34	2.68	-16.46%
YoY %	-67.15%	965.38%	-82.55%	-43.13%	11.97%	-12.69%	-	-
Horiz. %	33.96%	103.36%	9.70%	55.60%	97.76%	87.31%	100.00%	-
DY	0.00	2.08	1.51	1.42	1.67	1.20	1.55	-
YoY %	0.00%	37.75%	6.34%	-14.97%	39.17%	-22.58%	-	-
Horiz. %	0.00%	134.19%	97.42%	91.61%	107.74%	77.42%	100.00%	-
P/NAPS	0.74	0.79	1.08	1.14	1.11	1.71	1.43	-10.39%
YoY %	-6.33%	-26.85%	-5.26%	2.70%	-35.09%	19.58%	-	-
Horiz. %	51.75%	55.24%	75.52%	79.72%	77.62%	119.58%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	26/11/18	06/12/17	22/11/16	18/11/15	19/11/14	20/11/13	-
Price	0.555	0.595	0.645	0.88	0.91	1.10	0.90	-
P/RPS	3.03	3.17	3.80	5.72	6.49	5.38	4.43	-6.13%
YoY %	-4.42%	-16.58%	-33.57%	-11.86%	20.63%	21.44%	-	-
Horiz. %	68.40%	71.56%	85.78%	129.12%	146.50%	121.44%	100.00%	-
P/EPS	108.08	35.74	298.23	67.18	38.56	37.67	34.62	20.88%
YoY %	202.41%	-88.02%	343.93%	74.22%	2.36%	8.81%	-	-
Horiz. %	312.19%	103.24%	861.44%	194.05%	111.38%	108.81%	100.00%	-
EY	0.93	2.80	0.34	1.49	2.59	2.65	2.89	-17.21%
YoY %	-66.79%	723.53%	-77.18%	-42.47%	-2.26%	-8.30%	-	-
Horiz. %	32.18%	96.89%	11.76%	51.56%	89.62%	91.70%	100.00%	-
DY	0.00	2.10	1.94	1.42	1.65	1.36	1.67	-
YoY %	0.00%	8.25%	36.62%	-13.94%	21.32%	-18.56%	-	-
Horiz. %	0.00%	125.75%	116.17%	85.03%	98.80%	81.44%	100.00%	-
P/NAPS	0.73	0.78	0.84	1.14	1.12	1.51	1.32	-9.39%
YoY %	-6.41%	-7.14%	-26.32%	1.79%	-25.83%	14.39%	-	-
Horiz. %	55.30%	59.09%	63.64%	86.36%	84.85%	114.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos