[EIG] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 7.56%
YoY- 314.22%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 158,342 150,779 142,984 134,414 132,340 141,090 169,991 -1.17%
PBT 21,523 20,972 20,383 11,021 5,231 -42,002 3,805 33.44%
Tax -5,146 -4,810 -4,898 -3,770 -3,682 853 -3,957 4.47%
NP 16,377 16,162 15,485 7,251 1,549 -41,149 -152 -
-
NP to SH 15,593 17,981 15,485 7,253 1,751 -40,492 -656 -
-
Tax Rate 23.91% 22.94% 24.03% 34.21% 70.39% - 103.99% -
Total Cost 141,965 134,617 127,499 127,163 130,791 182,239 170,143 -2.96%
-
Net Worth 77,883 139,085 127,591 117,862 107,120 83,213 129,452 -8.11%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 6,493 6,488 5,541 4,604 - - - -
Div Payout % 41.64% 36.08% 35.79% 63.48% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 77,883 139,085 127,591 117,862 107,120 83,213 129,452 -8.11%
NOSH 105,247 185,447 184,915 184,160 178,534 132,084 132,094 -3.71%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.34% 10.72% 10.83% 5.39% 1.17% -29.17% -0.09% -
ROE 20.02% 12.93% 12.14% 6.15% 1.63% -48.66% -0.51% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 150.45 81.31 77.32 72.99 74.13 106.82 128.69 2.63%
EPS 14.82 9.70 8.37 3.94 0.98 -30.66 -0.50 -
DPS 6.17 3.50 3.00 2.50 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.69 0.64 0.60 0.63 0.98 -4.56%
Adjusted Per Share Value based on latest NOSH - 184,160
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 46.83 44.60 42.29 39.76 39.14 41.73 50.28 -1.17%
EPS 4.61 5.32 4.58 2.15 0.52 -11.98 -0.19 -
DPS 1.92 1.92 1.64 1.36 0.00 0.00 0.00 -
NAPS 0.2304 0.4114 0.3774 0.3486 0.3168 0.2461 0.3829 -8.11%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.82 1.00 1.21 0.50 0.38 0.48 0.81 -
P/RPS 0.55 1.23 1.56 0.69 0.51 0.45 0.63 -2.23%
P/EPS 5.53 10.31 14.45 12.70 38.75 -1.57 -163.10 -
EY 18.07 9.70 6.92 7.88 2.58 -63.87 -0.61 -
DY 7.52 3.50 2.48 5.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.33 1.75 0.78 0.63 0.76 0.83 4.95%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 26/05/15 29/05/14 22/05/13 22/05/12 30/05/11 27/05/10 -
Price 0.825 0.975 1.24 0.50 0.44 0.50 0.52 -
P/RPS 0.55 1.20 1.60 0.69 0.59 0.47 0.40 5.44%
P/EPS 5.57 10.06 14.81 12.70 44.86 -1.63 -104.71 -
EY 17.96 9.94 6.75 7.88 2.23 -61.31 -0.96 -
DY 7.48 3.59 2.42 5.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.30 1.80 0.78 0.73 0.79 0.53 13.09%

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