[EIG] YoY TTM Result on 31-Dec-2016 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 14.46%
YoY- -28.21%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 174,714 169,560 159,813 161,022 160,635 143,278 143,192 3.37%
PBT 12,153 10,460 8,905 20,043 22,490 18,228 19,568 -7.62%
Tax -4,726 -2,817 -4,329 -5,207 -5,847 -4,854 -3,685 4.23%
NP 7,427 7,643 4,576 14,836 16,643 13,374 15,883 -11.89%
-
NP to SH 7,916 8,518 3,207 13,592 18,933 14,276 15,884 -10.95%
-
Tax Rate 38.89% 26.93% 48.61% 25.98% 26.00% 26.63% 18.83% -
Total Cost 167,287 161,917 155,237 146,186 143,992 129,904 127,309 4.65%
-
Net Worth 177,895 177,895 177,895 178,530 96,223 134,614 123,730 6.23%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 2,964 7,115 5,459 8,097 5,552 7,372 -
Div Payout % - 34.81% 221.88% 40.17% 42.77% 38.90% 46.41% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 177,895 177,895 177,895 178,530 96,223 134,614 123,730 6.23%
NOSH 237,194 237,194 237,194 237,030 120,279 184,403 184,671 4.25%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.25% 4.51% 2.86% 9.21% 10.36% 9.33% 11.09% -
ROE 4.45% 4.79% 1.80% 7.61% 19.68% 10.61% 12.84% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 73.66 71.49 67.38 68.55 133.55 77.70 77.54 -0.85%
EPS 3.34 3.59 1.35 5.79 15.74 7.74 8.60 -14.57%
DPS 0.00 1.25 3.00 2.32 6.73 3.00 4.00 -
NAPS 0.75 0.75 0.75 0.76 0.80 0.73 0.67 1.89%
Adjusted Per Share Value based on latest NOSH - 237,030
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 51.67 50.15 47.27 47.63 47.51 42.38 42.35 3.36%
EPS 2.34 2.52 0.95 4.02 5.60 4.22 4.70 -10.96%
DPS 0.00 0.88 2.10 1.61 2.39 1.64 2.18 -
NAPS 0.5262 0.5262 0.5262 0.528 0.2846 0.3981 0.366 6.23%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.55 0.60 0.70 0.875 0.91 1.05 1.00 -
P/RPS 0.75 0.84 1.04 1.28 0.68 1.35 1.29 -8.63%
P/EPS 16.48 16.71 51.77 15.12 5.78 13.56 11.63 5.97%
EY 6.07 5.99 1.93 6.61 17.30 7.37 8.60 -5.63%
DY 0.00 2.08 4.29 2.66 7.40 2.86 4.00 -
P/NAPS 0.73 0.80 0.93 1.15 1.14 1.44 1.49 -11.20%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 26/02/19 26/02/18 28/02/17 26/02/16 24/02/15 24/02/14 -
Price 0.54 0.66 0.66 0.84 0.90 1.04 1.27 -
P/RPS 0.73 0.92 0.98 1.23 0.67 1.34 1.64 -12.61%
P/EPS 16.18 18.38 48.81 14.52 5.72 13.43 14.77 1.53%
EY 6.18 5.44 2.05 6.89 17.49 7.44 6.77 -1.50%
DY 0.00 1.89 4.55 2.77 7.48 2.88 3.15 -
P/NAPS 0.72 0.88 0.88 1.11 1.13 1.42 1.90 -14.92%

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