[EIG] YoY TTM Result on 30-Jun-2011 [#1]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 0.88%
YoY- -727.72%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 144,101 136,420 131,879 133,666 172,049 174,096 176,339 -3.30%
PBT 20,579 13,020 10,177 -41,445 -696 12,973 21,891 -1.02%
Tax -5,044 -3,815 -3,846 316 -3,516 -4,239 -5,390 -1.09%
NP 15,535 9,205 6,331 -41,129 -4,212 8,734 16,501 -0.99%
-
NP to SH 15,120 9,207 6,330 -40,136 -4,849 8,734 16,501 -1.44%
-
Tax Rate 24.51% 29.30% 37.79% - - 32.68% 24.62% -
Total Cost 128,566 127,215 125,548 174,795 176,261 165,362 159,838 -3.56%
-
Net Worth 129,431 122,214 110,500 80,502 124,040 131,538 126,962 0.32%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 5,541 4,604 - - - 3,958 3,302 9.00%
Div Payout % 36.65% 50.01% - - - 45.32% 20.02% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 129,431 122,214 110,500 80,502 124,040 131,538 126,962 0.32%
NOSH 184,901 185,174 184,166 131,971 131,958 131,538 132,252 5.74%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.78% 6.75% 4.80% -30.77% -2.45% 5.02% 9.36% -
ROE 11.68% 7.53% 5.73% -49.86% -3.91% 6.64% 13.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 77.93 73.67 71.61 101.28 130.38 132.35 133.34 -8.55%
EPS 8.18 4.97 3.44 -30.41 -3.67 6.64 12.48 -6.79%
DPS 3.00 2.49 0.00 0.00 0.00 3.00 2.50 3.08%
NAPS 0.70 0.66 0.60 0.61 0.94 1.00 0.96 -5.12%
Adjusted Per Share Value based on latest NOSH - 131,971
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 60.75 57.51 55.60 56.35 72.54 73.40 74.34 -3.30%
EPS 6.37 3.88 2.67 -16.92 -2.04 3.68 6.96 -1.46%
DPS 2.34 1.94 0.00 0.00 0.00 1.67 1.39 9.06%
NAPS 0.5457 0.5153 0.4659 0.3394 0.523 0.5546 0.5353 0.32%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.25 0.65 0.41 0.45 0.69 0.57 0.69 -
P/RPS 1.60 0.88 0.57 0.44 0.53 0.43 0.52 20.59%
P/EPS 15.29 13.07 11.93 -1.48 -18.78 8.58 5.53 18.46%
EY 6.54 7.65 8.38 -67.58 -5.33 11.65 18.08 -15.58%
DY 2.40 3.83 0.00 0.00 0.00 5.26 3.62 -6.61%
P/NAPS 1.79 0.98 0.68 0.74 0.73 0.57 0.72 16.38%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 27/08/12 26/08/11 25/08/10 26/08/09 19/08/08 -
Price 1.25 0.74 0.38 0.50 0.56 0.70 0.80 -
P/RPS 1.60 1.00 0.53 0.49 0.43 0.53 0.60 17.75%
P/EPS 15.29 14.88 11.06 -1.64 -15.24 10.54 6.41 15.58%
EY 6.54 6.72 9.05 -60.83 -6.56 9.49 15.60 -13.48%
DY 2.40 3.36 0.00 0.00 0.00 4.29 3.13 -4.32%
P/NAPS 1.79 1.12 0.63 0.82 0.60 0.70 0.83 13.65%

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