[EIG] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 31.29%
YoY- 177.09%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 160,635 143,278 143,192 131,740 130,518 153,998 173,908 -1.31%
PBT 22,490 18,228 19,568 10,242 -6,944 -37,735 12,619 10.10%
Tax -5,847 -4,854 -3,685 -3,505 -2,266 17 -5,415 1.28%
NP 16,643 13,374 15,883 6,737 -9,210 -37,718 7,204 14.96%
-
NP to SH 18,933 14,276 15,884 6,743 -8,747 -38,070 7,443 16.82%
-
Tax Rate 26.00% 26.63% 18.83% 34.22% - - 42.91% -
Total Cost 143,992 129,904 127,309 125,003 139,728 191,716 166,704 -2.41%
-
Net Worth 96,223 134,614 123,730 114,257 82,066 95,005 151,206 -7.25%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 8,097 5,552 7,372 - - - 1,982 26.42%
Div Payout % 42.77% 38.90% 46.41% - - - 26.64% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 96,223 134,614 123,730 114,257 82,066 95,005 151,206 -7.25%
NOSH 120,279 184,403 184,671 184,285 132,365 131,951 151,206 -3.74%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.36% 9.33% 11.09% 5.11% -7.06% -24.49% 4.14% -
ROE 19.68% 10.61% 12.84% 5.90% -10.66% -40.07% 4.92% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 133.55 77.70 77.54 71.49 98.60 116.71 115.01 2.52%
EPS 15.74 7.74 8.60 3.66 -6.61 -28.85 4.92 21.37%
DPS 6.73 3.00 4.00 0.00 0.00 0.00 1.31 31.34%
NAPS 0.80 0.73 0.67 0.62 0.62 0.72 1.00 -3.64%
Adjusted Per Share Value based on latest NOSH - 184,285
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 67.72 60.41 60.37 55.54 55.03 64.92 73.32 -1.31%
EPS 7.98 6.02 6.70 2.84 -3.69 -16.05 3.14 16.81%
DPS 3.41 2.34 3.11 0.00 0.00 0.00 0.84 26.28%
NAPS 0.4057 0.5675 0.5216 0.4817 0.346 0.4005 0.6375 -7.25%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.91 1.05 1.00 0.50 0.41 0.60 0.60 -
P/RPS 0.68 1.35 1.29 0.70 0.42 0.51 0.52 4.57%
P/EPS 5.78 13.56 11.63 13.66 -6.20 -2.08 12.19 -11.68%
EY 17.30 7.37 8.60 7.32 -16.12 -48.09 8.20 13.24%
DY 7.40 2.86 4.00 0.00 0.00 0.00 2.19 22.48%
P/NAPS 1.14 1.44 1.49 0.81 0.66 0.83 0.60 11.28%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 24/02/15 24/02/14 27/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.90 1.04 1.27 0.50 0.38 0.48 0.63 -
P/RPS 0.67 1.34 1.64 0.70 0.39 0.41 0.55 3.34%
P/EPS 5.72 13.43 14.77 13.66 -5.75 -1.66 12.80 -12.55%
EY 17.49 7.44 6.77 7.32 -17.39 -60.11 7.81 14.37%
DY 7.48 2.88 3.15 0.00 0.00 0.00 2.08 23.76%
P/NAPS 1.13 1.42 1.90 0.81 0.61 0.67 0.63 10.22%

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