[EIG] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 47.85%
YoY- 17.48%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 144,429 141,525 132,109 127,010 167,812 173,060 183,930 -3.94%
PBT 20,932 18,368 8,347 -20,470 -22,193 12,861 20,655 0.22%
Tax -4,785 -4,431 -3,197 -1,242 -2,742 -4,066 -4,870 -0.29%
NP 16,147 13,937 5,150 -21,712 -24,935 8,795 15,785 0.37%
-
NP to SH 16,040 13,939 5,136 -20,930 -25,364 8,811 15,785 0.26%
-
Tax Rate 22.86% 24.12% 38.30% - - 31.61% 23.58% -
Total Cost 128,282 127,588 126,959 148,722 192,747 164,265 168,145 -4.40%
-
Net Worth 135,249 125,486 100,650 80,905 105,564 134,439 130,533 0.59%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 5,552 7,372 - - - 3,958 3,302 9.04%
Div Payout % 34.62% 52.89% - - - 44.93% 20.92% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 135,249 125,486 100,650 80,905 105,564 134,439 130,533 0.59%
NOSH 185,273 184,538 165,000 132,631 131,955 133,108 131,851 5.83%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.18% 9.85% 3.90% -17.09% -14.86% 5.08% 8.58% -
ROE 11.86% 11.11% 5.10% -25.87% -24.03% 6.55% 12.09% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 77.95 76.69 80.07 95.76 127.17 130.01 139.50 -9.24%
EPS 8.66 7.55 3.11 -15.78 -19.22 6.62 11.97 -5.24%
DPS 3.00 4.00 0.00 0.00 0.00 3.00 2.50 3.08%
NAPS 0.73 0.68 0.61 0.61 0.80 1.01 0.99 -4.94%
Adjusted Per Share Value based on latest NOSH - 132,631
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.72 41.86 39.07 37.57 49.63 51.19 54.40 -3.94%
EPS 4.74 4.12 1.52 -6.19 -7.50 2.61 4.67 0.24%
DPS 1.64 2.18 0.00 0.00 0.00 1.17 0.98 8.95%
NAPS 0.40 0.3711 0.2977 0.2393 0.3122 0.3976 0.3861 0.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.25 0.97 0.43 0.49 0.58 0.62 0.74 -
P/RPS 1.60 1.26 0.54 0.51 0.46 0.48 0.53 20.20%
P/EPS 14.44 12.84 13.81 -3.11 -3.02 9.37 6.18 15.18%
EY 6.93 7.79 7.24 -32.21 -33.14 10.68 16.18 -13.17%
DY 2.40 4.12 0.00 0.00 0.00 4.84 3.38 -5.54%
P/NAPS 1.71 1.43 0.70 0.80 0.72 0.61 0.75 14.71%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 20/11/13 21/11/12 24/11/11 25/11/10 25/11/09 19/11/08 -
Price 1.10 0.90 0.50 0.45 0.55 0.60 0.73 -
P/RPS 1.41 1.17 0.62 0.47 0.43 0.46 0.52 18.07%
P/EPS 12.71 11.92 16.06 -2.85 -2.86 9.06 6.10 13.00%
EY 7.87 8.39 6.23 -35.07 -34.95 11.03 16.40 -11.51%
DY 2.73 4.44 0.00 0.00 0.00 5.00 3.42 -3.68%
P/NAPS 1.51 1.32 0.82 0.74 0.69 0.59 0.74 12.61%

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