[EIG] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 6.52%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 164,611 162,975 161,198 153,897 144,429 141,525 132,109 3.73%
PBT 9,065 13,147 19,833 19,382 20,932 18,368 8,347 1.38%
Tax -3,394 -4,675 -5,186 -4,709 -4,785 -4,431 -3,197 1.00%
NP 5,671 8,472 14,647 14,673 16,147 13,937 5,150 1.61%
-
NP to SH 5,268 8,204 11,875 19,366 16,040 13,939 5,136 0.42%
-
Tax Rate 37.44% 35.56% 26.15% 24.30% 22.86% 24.12% 38.30% -
Total Cost 158,940 154,503 146,551 139,224 128,282 127,588 126,959 3.81%
-
Net Worth 180,267 182,639 206,665 236,959 135,249 125,486 100,650 10.19%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,964 7,115 5,459 8,097 5,552 7,372 - -
Div Payout % 56.28% 86.74% 45.98% 41.81% 34.62% 52.89% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 180,267 182,639 206,665 236,959 135,249 125,486 100,650 10.19%
NOSH 237,194 237,194 268,396 292,542 185,273 184,538 165,000 6.23%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.45% 5.20% 9.09% 9.53% 11.18% 9.85% 3.90% -
ROE 2.92% 4.49% 5.75% 8.17% 11.86% 11.11% 5.10% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 69.40 68.71 60.06 52.61 77.95 76.69 80.07 -2.35%
EPS 2.22 3.46 4.42 6.62 8.66 7.55 3.11 -5.46%
DPS 1.25 3.00 2.03 2.77 3.00 4.00 0.00 -
NAPS 0.76 0.77 0.77 0.81 0.73 0.68 0.61 3.73%
Adjusted Per Share Value based on latest NOSH - 292,542
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 48.69 48.20 47.68 45.52 42.72 41.86 39.07 3.73%
EPS 1.56 2.43 3.51 5.73 4.74 4.12 1.52 0.43%
DPS 0.88 2.10 1.61 2.39 1.64 2.18 0.00 -
NAPS 0.5332 0.5402 0.6112 0.7008 0.40 0.3711 0.2977 10.19%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.60 0.83 0.88 0.90 1.25 0.97 0.43 -
P/RPS 0.86 1.21 1.47 1.71 1.60 1.26 0.54 8.06%
P/EPS 27.02 24.00 19.89 13.60 14.44 12.84 13.81 11.83%
EY 3.70 4.17 5.03 7.36 6.93 7.79 7.24 -10.58%
DY 2.08 3.61 2.31 3.08 2.40 4.12 0.00 -
P/NAPS 0.79 1.08 1.14 1.11 1.71 1.43 0.70 2.03%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 06/12/17 22/11/16 18/11/15 19/11/14 20/11/13 21/11/12 -
Price 0.595 0.645 0.88 0.91 1.10 0.90 0.50 -
P/RPS 0.86 0.94 1.47 1.73 1.41 1.17 0.62 5.60%
P/EPS 26.79 18.65 19.89 13.75 12.71 11.92 16.06 8.89%
EY 3.73 5.36 5.03 7.27 7.87 8.39 6.23 -8.19%
DY 2.10 4.65 2.31 3.04 2.73 4.44 0.00 -
P/NAPS 0.78 0.84 1.14 1.12 1.51 1.32 0.82 -0.82%

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