[EIG] YoY TTM Result on 30-Jun-2015 [#1]

Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 1.11%
YoY- 20.24%
Quarter Report
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 160,381 164,005 160,924 150,729 144,101 136,420 131,879 3.31%
PBT 6,735 16,072 21,413 20,212 20,579 13,020 10,177 -6.64%
Tax -3,361 -4,874 -5,425 -4,516 -5,044 -3,815 -3,846 -2.22%
NP 3,374 11,198 15,988 15,696 15,535 9,205 6,331 -9.95%
-
NP to SH 1,832 11,207 15,263 18,180 15,120 9,207 6,330 -18.66%
-
Tax Rate 49.90% 30.33% 25.34% 22.34% 24.51% 29.30% 37.79% -
Total Cost 157,007 152,807 144,936 135,033 128,566 127,215 125,548 3.79%
-
Net Worth 175,523 180,500 192,023 153,826 129,431 122,214 110,500 8.01%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,964 7,505 6,493 6,488 5,541 4,604 - -
Div Payout % 161.84% 66.97% 42.54% 35.69% 36.65% 50.01% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 175,523 180,500 192,023 153,826 129,431 122,214 110,500 8.01%
NOSH 237,194 237,194 256,031 199,775 184,901 185,174 184,166 4.30%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.10% 6.83% 9.94% 10.41% 10.78% 6.75% 4.80% -
ROE 1.04% 6.21% 7.95% 11.82% 11.68% 7.53% 5.73% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 67.62 69.05 62.85 75.45 77.93 73.67 71.61 -0.95%
EPS 0.77 4.72 5.96 9.10 8.18 4.97 3.44 -22.06%
DPS 1.25 3.16 2.54 3.25 3.00 2.49 0.00 -
NAPS 0.74 0.76 0.75 0.77 0.70 0.66 0.60 3.55%
Adjusted Per Share Value based on latest NOSH - 199,775
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 67.62 69.14 67.84 63.55 60.75 57.51 55.60 3.31%
EPS 0.77 4.72 6.43 7.66 6.37 3.88 2.67 -18.70%
DPS 1.25 3.16 2.74 2.74 2.34 1.94 0.00 -
NAPS 0.74 0.761 0.8096 0.6485 0.5457 0.5153 0.4659 8.01%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.60 0.91 0.85 0.96 1.25 0.65 0.41 -
P/RPS 0.89 1.32 1.35 1.27 1.60 0.88 0.57 7.70%
P/EPS 77.68 19.28 14.26 10.55 15.29 13.07 11.93 36.63%
EY 1.29 5.19 7.01 9.48 6.54 7.65 8.38 -26.78%
DY 2.08 3.47 2.98 3.38 2.40 3.83 0.00 -
P/NAPS 0.81 1.20 1.13 1.25 1.79 0.98 0.68 2.95%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 21/08/17 24/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 0.61 0.90 0.85 0.98 1.25 0.74 0.38 -
P/RPS 0.90 1.30 1.35 1.30 1.60 1.00 0.53 9.22%
P/EPS 78.98 19.07 14.26 10.77 15.29 14.88 11.06 38.74%
EY 1.27 5.24 7.01 9.29 6.54 6.72 9.05 -27.90%
DY 2.05 3.51 2.98 3.31 2.40 3.36 0.00 -
P/NAPS 0.82 1.18 1.13 1.27 1.79 1.12 0.63 4.48%

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