[EIG] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 51.4%
YoY- 171.4%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 161,198 153,897 144,429 141,525 132,109 127,010 167,812 -0.66%
PBT 19,833 19,382 20,932 18,368 8,347 -20,470 -22,193 -
Tax -5,186 -4,709 -4,785 -4,431 -3,197 -1,242 -2,742 11.19%
NP 14,647 14,673 16,147 13,937 5,150 -21,712 -24,935 -
-
NP to SH 11,875 19,366 16,040 13,939 5,136 -20,930 -25,364 -
-
Tax Rate 26.15% 24.30% 22.86% 24.12% 38.30% - - -
Total Cost 146,551 139,224 128,282 127,588 126,959 148,722 192,747 -4.46%
-
Net Worth 206,665 236,959 135,249 125,486 100,650 80,905 105,564 11.83%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,459 8,097 5,552 7,372 - - - -
Div Payout % 45.98% 41.81% 34.62% 52.89% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 206,665 236,959 135,249 125,486 100,650 80,905 105,564 11.83%
NOSH 268,396 292,542 185,273 184,538 165,000 132,631 131,955 12.54%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.09% 9.53% 11.18% 9.85% 3.90% -17.09% -14.86% -
ROE 5.75% 8.17% 11.86% 11.11% 5.10% -25.87% -24.03% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 60.06 52.61 77.95 76.69 80.07 95.76 127.17 -11.74%
EPS 4.42 6.62 8.66 7.55 3.11 -15.78 -19.22 -
DPS 2.03 2.77 3.00 4.00 0.00 0.00 0.00 -
NAPS 0.77 0.81 0.73 0.68 0.61 0.61 0.80 -0.63%
Adjusted Per Share Value based on latest NOSH - 184,538
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 47.68 45.52 42.72 41.86 39.07 37.57 49.63 -0.66%
EPS 3.51 5.73 4.74 4.12 1.52 -6.19 -7.50 -
DPS 1.61 2.39 1.64 2.18 0.00 0.00 0.00 -
NAPS 0.6112 0.7008 0.40 0.3711 0.2977 0.2393 0.3122 11.83%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.88 0.90 1.25 0.97 0.43 0.49 0.58 -
P/RPS 1.47 1.71 1.60 1.26 0.54 0.51 0.46 21.34%
P/EPS 19.89 13.60 14.44 12.84 13.81 -3.11 -3.02 -
EY 5.03 7.36 6.93 7.79 7.24 -32.21 -33.14 -
DY 2.31 3.08 2.40 4.12 0.00 0.00 0.00 -
P/NAPS 1.14 1.11 1.71 1.43 0.70 0.80 0.72 7.95%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 18/11/15 19/11/14 20/11/13 21/11/12 24/11/11 25/11/10 -
Price 0.88 0.91 1.10 0.90 0.50 0.45 0.55 -
P/RPS 1.47 1.73 1.41 1.17 0.62 0.47 0.43 22.71%
P/EPS 19.89 13.75 12.71 11.92 16.06 -2.85 -2.86 -
EY 5.03 7.27 7.87 8.39 6.23 -35.07 -34.95 -
DY 2.31 3.04 2.73 4.44 0.00 0.00 0.00 -
P/NAPS 1.14 1.12 1.51 1.32 0.82 0.74 0.69 8.72%

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