[EIG] YoY TTM Result on 30-Jun-2014 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -2.36%
YoY- 64.22%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 164,005 160,924 150,729 144,101 136,420 131,879 133,666 3.46%
PBT 16,072 21,413 20,212 20,579 13,020 10,177 -41,445 -
Tax -4,874 -5,425 -4,516 -5,044 -3,815 -3,846 316 -
NP 11,198 15,988 15,696 15,535 9,205 6,331 -41,129 -
-
NP to SH 11,207 15,263 18,180 15,120 9,207 6,330 -40,136 -
-
Tax Rate 30.33% 25.34% 22.34% 24.51% 29.30% 37.79% - -
Total Cost 152,807 144,936 135,033 128,566 127,215 125,548 174,795 -2.21%
-
Net Worth 180,500 192,023 153,826 129,431 122,214 110,500 80,502 14.39%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 7,505 6,493 6,488 5,541 4,604 - - -
Div Payout % 66.97% 42.54% 35.69% 36.65% 50.01% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 180,500 192,023 153,826 129,431 122,214 110,500 80,502 14.39%
NOSH 237,194 256,031 199,775 184,901 185,174 184,166 131,971 10.25%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.83% 9.94% 10.41% 10.78% 6.75% 4.80% -30.77% -
ROE 6.21% 7.95% 11.82% 11.68% 7.53% 5.73% -49.86% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 69.05 62.85 75.45 77.93 73.67 71.61 101.28 -6.17%
EPS 4.72 5.96 9.10 8.18 4.97 3.44 -30.41 -
DPS 3.16 2.54 3.25 3.00 2.49 0.00 0.00 -
NAPS 0.76 0.75 0.77 0.70 0.66 0.60 0.61 3.72%
Adjusted Per Share Value based on latest NOSH - 184,901
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 69.14 67.84 63.55 60.75 57.51 55.60 56.35 3.46%
EPS 4.72 6.43 7.66 6.37 3.88 2.67 -16.92 -
DPS 3.16 2.74 2.74 2.34 1.94 0.00 0.00 -
NAPS 0.761 0.8096 0.6485 0.5457 0.5153 0.4659 0.3394 14.39%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.91 0.85 0.96 1.25 0.65 0.41 0.45 -
P/RPS 1.32 1.35 1.27 1.60 0.88 0.57 0.44 20.07%
P/EPS 19.28 14.26 10.55 15.29 13.07 11.93 -1.48 -
EY 5.19 7.01 9.48 6.54 7.65 8.38 -67.58 -
DY 3.47 2.98 3.38 2.40 3.83 0.00 0.00 -
P/NAPS 1.20 1.13 1.25 1.79 0.98 0.68 0.74 8.38%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 24/08/16 24/08/15 25/08/14 26/08/13 27/08/12 26/08/11 -
Price 0.90 0.85 0.98 1.25 0.74 0.38 0.50 -
P/RPS 1.30 1.35 1.30 1.60 1.00 0.53 0.49 17.64%
P/EPS 19.07 14.26 10.77 15.29 14.88 11.06 -1.64 -
EY 5.24 7.01 9.29 6.54 6.72 9.05 -60.83 -
DY 3.51 2.98 3.31 2.40 3.36 0.00 0.00 -
P/NAPS 1.18 1.13 1.27 1.79 1.12 0.63 0.82 6.24%

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