[EIG] YoY TTM Result on 30-Jun-2013 [#1]

Stock

[EIG] ESTHETICS INTERNATIONAL GROUP

Announcement Date

26-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

30-Jun-2013 [#1]

Profit Trend

QoQ- 26.94%

YoY- 45.45%

Quarter Report

EIG - 1st Quarter 2014 Result.pdf

Latest QR

Upcoming QR

EIG's Result

EIG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	160,924	150,729	144,101	136,420	131,879	133,666	172,049	-1.10%
YoY %	6.76%	4.60%	5.63%	3.44%	-1.34%	-22.31%	-	-
Horiz. %	93.53%	87.61%	83.76%	79.29%	76.65%	77.69%	100.00%	-
PBT	21,413	20,212	20,579	13,020	10,177	-41,445	-696	-
YoY %	5.94%	-1.78%	58.06%	27.94%	124.56%	-5,854.74%	-	-
Horiz. %	-3,076.58%	-2,904.02%	-2,956.75%	-1,870.69%	-1,462.21%	5,954.74%	100.00%	-
Tax	-5,425	-4,516	-5,044	-3,815	-3,846	316	-3,516	7.48%
YoY %	-20.13%	10.47%	-32.21%	0.81%	-1,317.09%	108.99%	-	-
Horiz. %	154.29%	128.44%	143.46%	108.50%	109.39%	-8.99%	100.00%	-
NP	15,988	15,696	15,535	9,205	6,331	-41,129	-4,212	-
YoY %	1.86%	1.04%	68.77%	45.40%	115.39%	-876.47%	-	-
Horiz. %	-379.58%	-372.65%	-368.83%	-218.54%	-150.31%	976.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,263	18,180	15,120	9,207	6,330	-40,136	-4,849	-
YoY %	-16.05%	20.24%	64.22%	45.45%	115.77%	-727.72%	-	-
Horiz. %	-314.77%	-374.92%	-311.82%	-189.87%	-130.54%	827.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.34%	22.34%	24.51%	29.30%	37.79%	-	-	-
YoY %	13.43%	-8.85%	-16.35%	-22.47%	0.00%	-	-	-
Horiz. %	67.05%	59.12%	64.86%	77.53%	100.00%	-	-	-
Total Cost	144,936	135,033	128,566	127,215	125,548	174,795	176,261	-3.20%
YoY %	7.33%	5.03%	1.06%	1.33%	-28.17%	-0.83%	-	-
Horiz. %	82.23%	76.61%	72.94%	72.17%	71.23%	99.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,023	153,826	129,431	122,214	110,500	80,502	124,040	7.54%
YoY %	24.83%	18.85%	5.91%	10.60%	37.26%	-35.10%	-	-
Horiz. %	154.81%	124.01%	104.35%	98.53%	89.08%	64.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	6,493	6,488	5,541	4,604	-	-	-	-
YoY %	0.08%	17.09%	20.35%	0.00%	-	-	-	-
Horiz. %	141.03%	140.92%	120.35%	100.00%	-	-	-	-
Div Payout %	42.54%	35.69%	36.65%	50.01%	-	-	-	-
YoY %	19.19%	-2.62%	-26.71%	0.00%	-	-	-	-
Horiz. %	85.06%	71.37%	73.29%	100.00%	-	-	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	192,023	153,826	129,431	122,214	110,500	80,502	124,040	7.54%
YoY %	24.83%	18.85%	5.91%	10.60%	37.26%	-35.10%	-	-
Horiz. %	154.81%	124.01%	104.35%	98.53%	89.08%	64.90%	100.00%	-
NOSH	256,031	199,775	184,901	185,174	184,166	131,971	131,958	11.66%
YoY %	28.16%	8.04%	-0.15%	0.55%	39.55%	0.01%	-	-
Horiz. %	194.02%	151.39%	140.12%	140.33%	139.56%	100.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	9.94%	10.41%	10.78%	6.75%	4.80%	-30.77%	-2.45%	-
YoY %	-4.51%	-3.43%	59.70%	40.62%	115.60%	-1,155.92%	-	-
Horiz. %	-405.71%	-424.90%	-440.00%	-275.51%	-195.92%	1,255.92%	100.00%	-
ROE	7.95%	11.82%	11.68%	7.53%	5.73%	-49.86%	-3.91%	-
YoY %	-32.74%	1.20%	55.11%	31.41%	111.49%	-1,175.19%	-	-
Horiz. %	-203.32%	-302.30%	-298.72%	-192.58%	-146.55%	1,275.19%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	62.85	75.45	77.93	73.67	71.61	101.28	130.38	-11.44%
YoY %	-16.70%	-3.18%	5.78%	2.88%	-29.30%	-22.32%	-	-
Horiz. %	48.21%	57.87%	59.77%	56.50%	54.92%	77.68%	100.00%	-
EPS	5.96	9.10	8.18	4.97	3.44	-30.41	-3.67	-
YoY %	-34.51%	11.25%	64.59%	44.48%	111.31%	-728.61%	-	-
Horiz. %	-162.40%	-247.96%	-222.89%	-135.42%	-93.73%	828.61%	100.00%	-
DPS	2.54	3.25	3.00	2.49	0.00	0.00	0.00	-
YoY %	-21.85%	8.33%	20.48%	0.00%	0.00%	0.00%	-	-
Horiz. %	102.01%	130.52%	120.48%	100.00%	-	-	-	-
NAPS	0.75	0.77	0.70	0.66	0.60	0.61	0.94	-3.69%
YoY %	-2.60%	10.00%	6.06%	10.00%	-1.64%	-35.11%	-	-
Horiz. %	79.79%	81.91%	74.47%	70.21%	63.83%	64.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 185,174
RPS	47.60	44.58	42.62	40.35	39.01	39.53	50.89	-1.10%
YoY %	6.77%	4.60%	5.63%	3.44%	-1.32%	-22.32%	-	-
Horiz. %	93.54%	87.60%	83.75%	79.29%	76.66%	77.68%	100.00%	-
EPS	4.51	5.38	4.47	2.72	1.87	-11.87	-1.43	-
YoY %	-16.17%	20.36%	64.34%	45.45%	115.75%	-730.07%	-	-
Horiz. %	-315.38%	-376.22%	-312.59%	-190.21%	-130.77%	830.07%	100.00%	-
DPS	1.92	1.92	1.64	1.36	0.00	0.00	0.00	-
YoY %	0.00%	17.07%	20.59%	0.00%	0.00%	0.00%	-	-
Horiz. %	141.18%	141.18%	120.59%	100.00%	-	-	-	-
NAPS	0.5679	0.455	0.3828	0.3615	0.3268	0.2381	0.3669	7.54%
YoY %	24.81%	18.86%	5.89%	10.62%	37.25%	-35.10%	-	-
Horiz. %	154.78%	124.01%	104.33%	98.53%	89.07%	64.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.85	0.96	1.25	0.65	0.41	0.45	0.69	-
P/RPS	1.35	1.27	1.60	0.88	0.57	0.44	0.53	16.84%
YoY %	6.30%	-20.63%	81.82%	54.39%	29.55%	-16.98%	-	-
Horiz. %	254.72%	239.62%	301.89%	166.04%	107.55%	83.02%	100.00%	-
P/EPS	14.26	10.55	15.29	13.07	11.93	-1.48	-18.78	-
YoY %	35.17%	-31.00%	16.99%	9.56%	906.08%	92.12%	-	-
Horiz. %	-75.93%	-56.18%	-81.42%	-69.60%	-63.53%	7.88%	100.00%	-
EY	7.01	9.48	6.54	7.65	8.38	-67.58	-5.33	-
YoY %	-26.05%	44.95%	-14.51%	-8.71%	112.40%	-1,167.92%	-	-
Horiz. %	-131.52%	-177.86%	-122.70%	-143.53%	-157.22%	1,267.92%	100.00%	-
DY	2.98	3.38	2.40	3.83	0.00	0.00	0.00	-
YoY %	-11.83%	40.83%	-37.34%	0.00%	0.00%	0.00%	-	-
Horiz. %	77.81%	88.25%	62.66%	100.00%	-	-	-	-
P/NAPS	1.13	1.25	1.79	0.98	0.68	0.74	0.73	7.54%
YoY %	-9.60%	-30.17%	82.65%	44.12%	-8.11%	1.37%	-	-
Horiz. %	154.79%	171.23%	245.21%	134.25%	93.15%	101.37%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/08/16	24/08/15	25/08/14	26/08/13	27/08/12	26/08/11	25/08/10	-
Price	0.85	0.98	1.25	0.74	0.38	0.50	0.56	-
P/RPS	1.35	1.30	1.60	1.00	0.53	0.49	0.43	20.98%
YoY %	3.85%	-18.75%	60.00%	88.68%	8.16%	13.95%	-	-
Horiz. %	313.95%	302.33%	372.09%	232.56%	123.26%	113.95%	100.00%	-
P/EPS	14.26	10.77	15.29	14.88	11.06	-1.64	-15.24	-
YoY %	32.40%	-29.56%	2.76%	34.54%	774.39%	89.24%	-	-
Horiz. %	-93.57%	-70.67%	-100.33%	-97.64%	-72.57%	10.76%	100.00%	-
EY	7.01	9.29	6.54	6.72	9.05	-60.83	-6.56	-
YoY %	-24.54%	42.05%	-2.68%	-25.75%	114.88%	-827.29%	-	-
Horiz. %	-106.86%	-141.62%	-99.70%	-102.44%	-137.96%	927.29%	100.00%	-
DY	2.98	3.31	2.40	3.36	0.00	0.00	0.00	-
YoY %	-9.97%	37.92%	-28.57%	0.00%	0.00%	0.00%	-	-
Horiz. %	88.69%	98.51%	71.43%	100.00%	-	-	-	-
P/NAPS	1.13	1.27	1.79	1.12	0.63	0.82	0.60	11.11%
YoY %	-11.02%	-29.05%	59.82%	77.78%	-23.17%	36.67%	-	-
Horiz. %	188.33%	211.67%	298.33%	186.67%	105.00%	136.67%	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