[EIG] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 261.51%
YoY- 115.77%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 150,729 144,101 136,420 131,879 133,666 172,049 174,096 -2.37%
PBT 20,212 20,579 13,020 10,177 -41,445 -696 12,973 7.66%
Tax -4,516 -5,044 -3,815 -3,846 316 -3,516 -4,239 1.06%
NP 15,696 15,535 9,205 6,331 -41,129 -4,212 8,734 10.25%
-
NP to SH 18,180 15,120 9,207 6,330 -40,136 -4,849 8,734 12.98%
-
Tax Rate 22.34% 24.51% 29.30% 37.79% - - 32.68% -
Total Cost 135,033 128,566 127,215 125,548 174,795 176,261 165,362 -3.31%
-
Net Worth 153,826 129,431 122,214 110,500 80,502 124,040 131,538 2.64%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,488 5,541 4,604 - - - 3,958 8.58%
Div Payout % 35.69% 36.65% 50.01% - - - 45.32% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 153,826 129,431 122,214 110,500 80,502 124,040 131,538 2.64%
NOSH 199,775 184,901 185,174 184,166 131,971 131,958 131,538 7.20%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.41% 10.78% 6.75% 4.80% -30.77% -2.45% 5.02% -
ROE 11.82% 11.68% 7.53% 5.73% -49.86% -3.91% 6.64% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 75.45 77.93 73.67 71.61 101.28 130.38 132.35 -8.93%
EPS 9.10 8.18 4.97 3.44 -30.41 -3.67 6.64 5.39%
DPS 3.25 3.00 2.49 0.00 0.00 0.00 3.00 1.34%
NAPS 0.77 0.70 0.66 0.60 0.61 0.94 1.00 -4.26%
Adjusted Per Share Value based on latest NOSH - 184,166
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 44.58 42.62 40.35 39.01 39.53 50.89 51.49 -2.37%
EPS 5.38 4.47 2.72 1.87 -11.87 -1.43 2.58 13.02%
DPS 1.92 1.64 1.36 0.00 0.00 0.00 1.17 8.60%
NAPS 0.455 0.3828 0.3615 0.3268 0.2381 0.3669 0.389 2.64%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.96 1.25 0.65 0.41 0.45 0.69 0.57 -
P/RPS 1.27 1.60 0.88 0.57 0.44 0.53 0.43 19.77%
P/EPS 10.55 15.29 13.07 11.93 -1.48 -18.78 8.58 3.50%
EY 9.48 6.54 7.65 8.38 -67.58 -5.33 11.65 -3.37%
DY 3.38 2.40 3.83 0.00 0.00 0.00 5.26 -7.10%
P/NAPS 1.25 1.79 0.98 0.68 0.74 0.73 0.57 13.97%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 27/08/12 26/08/11 25/08/10 26/08/09 -
Price 0.98 1.25 0.74 0.38 0.50 0.56 0.70 -
P/RPS 1.30 1.60 1.00 0.53 0.49 0.43 0.53 16.12%
P/EPS 10.77 15.29 14.88 11.06 -1.64 -15.24 10.54 0.36%
EY 9.29 6.54 6.72 9.05 -60.83 -6.56 9.49 -0.35%
DY 3.31 2.40 3.36 0.00 0.00 0.00 4.29 -4.22%
P/NAPS 1.27 1.79 1.12 0.63 0.82 0.60 0.70 10.43%

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