[EIG] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 13.95%
YoY- 135.56%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 161,022 160,635 143,278 143,192 131,740 130,518 153,998 0.74%
PBT 20,043 22,490 18,228 19,568 10,242 -6,944 -37,735 -
Tax -5,207 -5,847 -4,854 -3,685 -3,505 -2,266 17 -
NP 14,836 16,643 13,374 15,883 6,737 -9,210 -37,718 -
-
NP to SH 13,592 18,933 14,276 15,884 6,743 -8,747 -38,070 -
-
Tax Rate 25.98% 26.00% 26.63% 18.83% 34.22% - - -
Total Cost 146,186 143,992 129,904 127,309 125,003 139,728 191,716 -4.41%
-
Net Worth 178,530 96,223 134,614 123,730 114,257 82,066 95,005 11.07%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,459 8,097 5,552 7,372 - - - -
Div Payout % 40.17% 42.77% 38.90% 46.41% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 178,530 96,223 134,614 123,730 114,257 82,066 95,005 11.07%
NOSH 237,030 120,279 184,403 184,671 184,285 132,365 131,951 10.24%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.21% 10.36% 9.33% 11.09% 5.11% -7.06% -24.49% -
ROE 7.61% 19.68% 10.61% 12.84% 5.90% -10.66% -40.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.55 133.55 77.70 77.54 71.49 98.60 116.71 -8.47%
EPS 5.79 15.74 7.74 8.60 3.66 -6.61 -28.85 -
DPS 2.32 6.73 3.00 4.00 0.00 0.00 0.00 -
NAPS 0.76 0.80 0.73 0.67 0.62 0.62 0.72 0.90%
Adjusted Per Share Value based on latest NOSH - 184,671
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 67.89 67.72 60.41 60.37 55.54 55.03 64.92 0.74%
EPS 5.73 7.98 6.02 6.70 2.84 -3.69 -16.05 -
DPS 2.30 3.41 2.34 3.11 0.00 0.00 0.00 -
NAPS 0.7527 0.4057 0.5675 0.5216 0.4817 0.346 0.4005 11.07%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.875 0.91 1.05 1.00 0.50 0.41 0.60 -
P/RPS 1.28 0.68 1.35 1.29 0.70 0.42 0.51 16.55%
P/EPS 15.12 5.78 13.56 11.63 13.66 -6.20 -2.08 -
EY 6.61 17.30 7.37 8.60 7.32 -16.12 -48.09 -
DY 2.66 7.40 2.86 4.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.14 1.44 1.49 0.81 0.66 0.83 5.58%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 24/02/15 24/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.84 0.90 1.04 1.27 0.50 0.38 0.48 -
P/RPS 1.23 0.67 1.34 1.64 0.70 0.39 0.41 20.07%
P/EPS 14.52 5.72 13.43 14.77 13.66 -5.75 -1.66 -
EY 6.89 17.49 7.44 6.77 7.32 -17.39 -60.11 -
DY 2.77 7.48 2.88 3.15 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 1.42 1.90 0.81 0.61 0.67 8.76%

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