[EIG] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -18.86%
YoY- 124.54%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 153,897 144,429 141,525 132,109 127,010 167,812 173,060 -1.93%
PBT 19,382 20,932 18,368 8,347 -20,470 -22,193 12,861 7.07%
Tax -4,709 -4,785 -4,431 -3,197 -1,242 -2,742 -4,066 2.47%
NP 14,673 16,147 13,937 5,150 -21,712 -24,935 8,795 8.90%
-
NP to SH 19,366 16,040 13,939 5,136 -20,930 -25,364 8,811 14.01%
-
Tax Rate 24.30% 22.86% 24.12% 38.30% - - 31.61% -
Total Cost 139,224 128,282 127,588 126,959 148,722 192,747 164,265 -2.71%
-
Net Worth 236,959 135,249 125,486 100,650 80,905 105,564 134,439 9.90%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 8,097 5,552 7,372 - - - 3,958 12.66%
Div Payout % 41.81% 34.62% 52.89% - - - 44.93% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 236,959 135,249 125,486 100,650 80,905 105,564 134,439 9.90%
NOSH 292,542 185,273 184,538 165,000 132,631 131,955 133,108 14.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.53% 11.18% 9.85% 3.90% -17.09% -14.86% 5.08% -
ROE 8.17% 11.86% 11.11% 5.10% -25.87% -24.03% 6.55% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 52.61 77.95 76.69 80.07 95.76 127.17 130.01 -13.99%
EPS 6.62 8.66 7.55 3.11 -15.78 -19.22 6.62 0.00%
DPS 2.77 3.00 4.00 0.00 0.00 0.00 3.00 -1.32%
NAPS 0.81 0.73 0.68 0.61 0.61 0.80 1.01 -3.60%
Adjusted Per Share Value based on latest NOSH - 165,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 64.88 60.89 59.67 55.70 53.55 70.75 72.96 -1.93%
EPS 8.16 6.76 5.88 2.17 -8.82 -10.69 3.71 14.03%
DPS 3.41 2.34 3.11 0.00 0.00 0.00 1.67 12.62%
NAPS 0.999 0.5702 0.529 0.4243 0.3411 0.4451 0.5668 9.90%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.90 1.25 0.97 0.43 0.49 0.58 0.62 -
P/RPS 1.71 1.60 1.26 0.54 0.51 0.46 0.48 23.57%
P/EPS 13.60 14.44 12.84 13.81 -3.11 -3.02 9.37 6.40%
EY 7.36 6.93 7.79 7.24 -32.21 -33.14 10.68 -6.01%
DY 3.08 2.40 4.12 0.00 0.00 0.00 4.84 -7.25%
P/NAPS 1.11 1.71 1.43 0.70 0.80 0.72 0.61 10.48%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 19/11/14 20/11/13 21/11/12 24/11/11 25/11/10 25/11/09 -
Price 0.91 1.10 0.90 0.50 0.45 0.55 0.60 -
P/RPS 1.73 1.41 1.17 0.62 0.47 0.43 0.46 24.69%
P/EPS 13.75 12.71 11.92 16.06 -2.85 -2.86 9.06 7.19%
EY 7.27 7.87 8.39 6.23 -35.07 -34.95 11.03 -6.70%
DY 3.04 2.73 4.44 0.00 0.00 0.00 5.00 -7.95%
P/NAPS 1.12 1.51 1.32 0.82 0.74 0.69 0.59 11.26%

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