[EIG] YoY TTM Result on 31-Mar-2014 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -2.51%
YoY- 113.5%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 160,937 158,342 150,779 142,984 134,414 132,340 141,090 2.21%
PBT 18,876 21,523 20,972 20,383 11,021 5,231 -42,002 -
Tax -5,527 -5,146 -4,810 -4,898 -3,770 -3,682 853 -
NP 13,349 16,377 16,162 15,485 7,251 1,549 -41,149 -
-
NP to SH 13,673 15,593 17,981 15,485 7,253 1,751 -40,492 -
-
Tax Rate 29.28% 23.91% 22.94% 24.03% 34.21% 70.39% - -
Total Cost 147,588 141,965 134,617 127,499 127,163 130,791 182,239 -3.45%
-
Net Worth 180,265 77,883 139,085 127,591 117,862 107,120 83,213 13.73%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 7,505 6,493 6,488 5,541 4,604 - - -
Div Payout % 54.90% 41.64% 36.08% 35.79% 63.48% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 180,265 77,883 139,085 127,591 117,862 107,120 83,213 13.73%
NOSH 237,194 105,247 185,447 184,915 184,160 178,534 132,084 10.23%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.29% 10.34% 10.72% 10.83% 5.39% 1.17% -29.17% -
ROE 7.58% 20.02% 12.93% 12.14% 6.15% 1.63% -48.66% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 67.85 150.45 81.31 77.32 72.99 74.13 106.82 -7.27%
EPS 5.76 14.82 9.70 8.37 3.94 0.98 -30.66 -
DPS 3.16 6.17 3.50 3.00 2.50 0.00 0.00 -
NAPS 0.76 0.74 0.75 0.69 0.64 0.60 0.63 3.17%
Adjusted Per Share Value based on latest NOSH - 184,915
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 47.60 46.83 44.60 42.29 39.76 39.14 41.73 2.21%
EPS 4.04 4.61 5.32 4.58 2.15 0.52 -11.98 -
DPS 2.22 1.92 1.92 1.64 1.36 0.00 0.00 -
NAPS 0.5332 0.2304 0.4114 0.3774 0.3486 0.3168 0.2461 13.73%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.92 0.82 1.00 1.21 0.50 0.38 0.48 -
P/RPS 1.36 0.55 1.23 1.56 0.69 0.51 0.45 20.22%
P/EPS 15.96 5.53 10.31 14.45 12.70 38.75 -1.57 -
EY 6.27 18.07 9.70 6.92 7.88 2.58 -63.87 -
DY 3.44 7.52 3.50 2.48 5.00 0.00 0.00 -
P/NAPS 1.21 1.11 1.33 1.75 0.78 0.63 0.76 8.05%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 30/05/16 26/05/15 29/05/14 22/05/13 22/05/12 30/05/11 -
Price 0.91 0.825 0.975 1.24 0.50 0.44 0.50 -
P/RPS 1.34 0.55 1.20 1.60 0.69 0.59 0.47 19.05%
P/EPS 15.79 5.57 10.06 14.81 12.70 44.86 -1.63 -
EY 6.33 17.96 9.94 6.75 7.88 2.23 -61.31 -
DY 3.48 7.48 3.59 2.42 5.00 0.00 0.00 -
P/NAPS 1.20 1.11 1.30 1.80 0.78 0.73 0.79 7.20%

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