Highlights

[EIG] YoY Quarter Result on 2017-09-30 [#2]

Stock [EIG]: ESTHETICS INTERNATIONAL GROUP
Announcement Date 06-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -32.50%    YoY -     -85.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 40,260 41,290 41,016 37,848 37,520 32,415 32,185 3.80%
  YoY % -2.49% 0.67% 8.37% 0.87% 15.75% 0.71% -
  Horiz. % 125.09% 128.29% 127.44% 117.60% 116.58% 100.71% 100.00%
PBT 1,132 4,057 5,637 6,467 6,114 766 2,596 -12.91%
  YoY % -72.10% -28.03% -12.83% 5.77% 698.17% -70.49% -
  Horiz. % 43.61% 156.28% 217.14% 249.11% 235.52% 29.51% 100.00%
Tax -812 -1,011 -1,250 -1,057 -1,316 -700 -1,349 -8.11%
  YoY % 19.68% 19.12% -18.26% 19.68% -88.00% 48.11% -
  Horiz. % 60.19% 74.94% 92.66% 78.35% 97.55% 51.89% 100.00%
NP 320 3,046 4,387 5,410 4,798 66 1,247 -20.27%
  YoY % -89.49% -30.57% -18.91% 12.76% 7,169.70% -94.71% -
  Horiz. % 25.66% 244.27% 351.80% 433.84% 384.76% 5.29% 100.00%
NP to SH 513 3,516 6,904 5,410 4,798 66 1,260 -13.90%
  YoY % -85.41% -49.07% 27.62% 12.76% 7,169.70% -94.76% -
  Horiz. % 40.71% 279.05% 547.94% 429.37% 380.79% 5.24% 100.00%
Tax Rate 71.73 % 24.92 % 22.17 % 16.34 % 21.52 % 91.38 % 51.96 % 5.52%
  YoY % 187.84% 12.40% 35.68% -24.07% -76.45% 75.87% -
  Horiz. % 138.05% 47.96% 42.67% 31.45% 41.42% 175.87% 100.00%
Total Cost 39,940 38,244 36,629 32,438 32,722 32,349 30,938 4.34%
  YoY % 4.43% 4.41% 12.92% -0.87% 1.15% 4.56% -
  Horiz. % 129.10% 123.61% 118.39% 104.85% 105.77% 104.56% 100.00%
Net Worth 182,639 206,665 236,959 135,249 125,486 100,650 80,905 14.52%
  YoY % -11.63% -12.78% 75.20% 7.78% 24.68% 24.40% -
  Horiz. % 225.74% 255.44% 292.88% 167.17% 155.10% 124.40% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,964 3,354 4,388 2,779 2,768 - - -
  YoY % -11.63% -23.54% 57.90% 0.40% 0.00% 0.00% -
  Horiz. % 107.11% 121.20% 158.53% 100.40% 100.00% - -
Div Payout % 577.96 % 95.42 % 63.56 % 51.37 % 57.69 % - % - % -
  YoY % 505.70% 50.13% 23.73% -10.96% 0.00% 0.00% -
  Horiz. % 1,001.84% 165.40% 110.18% 89.04% 100.00% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 182,639 206,665 236,959 135,249 125,486 100,650 80,905 14.52%
  YoY % -11.63% -12.78% 75.20% 7.78% 24.68% 24.40% -
  Horiz. % 225.74% 255.44% 292.88% 167.17% 155.10% 124.40% 100.00%
NOSH 237,194 268,396 292,542 185,273 184,538 165,000 132,631 10.16%
  YoY % -11.63% -8.25% 57.90% 0.40% 11.84% 24.40% -
  Horiz. % 178.84% 202.36% 220.57% 139.69% 139.14% 124.40% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.79 % 7.38 % 10.70 % 14.29 % 12.79 % 0.20 % 3.87 % -23.25%
  YoY % -89.30% -31.03% -25.12% 11.73% 6,295.00% -94.83% -
  Horiz. % 20.41% 190.70% 276.49% 369.25% 330.49% 5.17% 100.00%
ROE 0.28 % 1.70 % 2.91 % 4.00 % 3.82 % 0.07 % 1.56 % -24.87%
  YoY % -83.53% -41.58% -27.25% 4.71% 5,357.14% -95.51% -
  Horiz. % 17.95% 108.97% 186.54% 256.41% 244.87% 4.49% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 16.97 15.38 14.02 20.43 20.33 19.65 24.27 -5.78%
  YoY % 10.34% 9.70% -31.38% 0.49% 3.46% -19.04% -
  Horiz. % 69.92% 63.37% 57.77% 84.18% 83.77% 80.96% 100.00%
EPS 0.13 1.31 2.36 2.92 2.60 0.04 0.95 -28.19%
  YoY % -90.08% -44.49% -19.18% 12.31% 6,400.00% -95.79% -
  Horiz. % 13.68% 137.89% 248.42% 307.37% 273.68% 4.21% 100.00%
DPS 1.25 1.25 1.50 1.50 1.50 0.00 0.00 -
  YoY % 0.00% -16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 100.00% 100.00% 100.00% - -
NAPS 0.7700 0.7700 0.8100 0.7300 0.6800 0.6100 0.6100 3.95%
  YoY % 0.00% -4.94% 10.96% 7.35% 11.48% 0.00% -
  Horiz. % 126.23% 126.23% 132.79% 119.67% 111.48% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 237,194
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 16.97 17.41 17.29 15.96 15.82 13.67 13.57 3.79%
  YoY % -2.53% 0.69% 8.33% 0.88% 15.73% 0.74% -
  Horiz. % 125.06% 128.30% 127.41% 117.61% 116.58% 100.74% 100.00%
EPS 0.13 1.48 2.91 2.28 2.02 0.03 0.53 -20.86%
  YoY % -91.22% -49.14% 27.63% 12.87% 6,633.33% -94.34% -
  Horiz. % 24.53% 279.25% 549.06% 430.19% 381.13% 5.66% 100.00%
DPS 1.25 1.41 1.85 1.17 1.17 0.00 0.00 -
  YoY % -11.35% -23.78% 58.12% 0.00% 0.00% 0.00% -
  Horiz. % 106.84% 120.51% 158.12% 100.00% 100.00% - -
NAPS 0.7700 0.8713 0.9990 0.5702 0.5290 0.4243 0.3411 14.52%
  YoY % -11.63% -12.78% 75.20% 7.79% 24.68% 24.39% -
  Horiz. % 225.74% 255.44% 292.88% 167.17% 155.09% 124.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.8300 0.8800 0.9000 1.2500 0.9700 0.4300 0.4900 -
P/RPS 4.89 5.72 6.42 6.12 4.77 2.19 2.02 15.86%
  YoY % -14.51% -10.90% 4.90% 28.30% 117.81% 8.42% -
  Horiz. % 242.08% 283.17% 317.82% 302.97% 236.14% 108.42% 100.00%
P/EPS 383.76 67.18 38.14 42.81 37.31 1,075.00 51.58 39.68%
  YoY % 471.24% 76.14% -10.91% 14.74% -96.53% 1,984.14% -
  Horiz. % 744.01% 130.24% 73.94% 83.00% 72.33% 2,084.14% 100.00%
EY 0.26 1.49 2.62 2.34 2.68 0.09 1.94 -28.44%
  YoY % -82.55% -43.13% 11.97% -12.69% 2,877.78% -95.36% -
  Horiz. % 13.40% 76.80% 135.05% 120.62% 138.14% 4.64% 100.00%
DY 1.51 1.42 1.67 1.20 1.55 0.00 0.00 -
  YoY % 6.34% -14.97% 39.17% -22.58% 0.00% 0.00% -
  Horiz. % 97.42% 91.61% 107.74% 77.42% 100.00% - -
P/NAPS 1.08 1.14 1.11 1.71 1.43 0.70 0.80 5.12%
  YoY % -5.26% 2.70% -35.09% 19.58% 104.29% -12.50% -
  Horiz. % 135.00% 142.50% 138.75% 213.75% 178.75% 87.50% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/12/17 22/11/16 18/11/15 19/11/14 20/11/13 21/11/12 24/11/11 -
Price 0.6450 0.8800 0.9100 1.1000 0.9000 0.5000 0.4500 -
P/RPS 3.80 5.72 6.49 5.38 4.43 2.55 1.85 12.73%
  YoY % -33.57% -11.86% 20.63% 21.44% 73.73% 37.84% -
  Horiz. % 205.41% 309.19% 350.81% 290.81% 239.46% 137.84% 100.00%
P/EPS 298.23 67.18 38.56 37.67 34.62 1,250.00 47.37 35.85%
  YoY % 343.93% 74.22% 2.36% 8.81% -97.23% 2,538.80% -
  Horiz. % 629.58% 141.82% 81.40% 79.52% 73.08% 2,638.80% 100.00%
EY 0.34 1.49 2.59 2.65 2.89 0.08 2.11 -26.21%
  YoY % -77.18% -42.47% -2.26% -8.30% 3,512.50% -96.21% -
  Horiz. % 16.11% 70.62% 122.75% 125.59% 136.97% 3.79% 100.00%
DY 1.94 1.42 1.65 1.36 1.67 0.00 0.00 -
  YoY % 36.62% -13.94% 21.32% -18.56% 0.00% 0.00% -
  Horiz. % 116.17% 85.03% 98.80% 81.44% 100.00% - -
P/NAPS 0.84 1.14 1.12 1.51 1.32 0.82 0.74 2.13%
  YoY % -26.32% 1.79% -25.83% 14.39% 60.98% 10.81% -
  Horiz. % 113.51% 154.05% 151.35% 204.05% 178.38% 110.81% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

392  383  499  584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.285+0.02 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 UMWOG 0.29-0.005 
 SAPNRG 0.785-0.02 
 PUC-WB 0.205+0.035 
 TRIVE 0.045-0.005 
 SIME 2.12+0.02 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.275+0.02 
Partners & Brokers