[EIG] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 47.08%
YoY- 13.92%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 150,604 158,342 159,293 152,170 140,276 150,779 146,152 2.02%
PBT 16,180 21,523 20,530 19,584 16,620 20,972 18,506 -8.57%
Tax -4,512 -5,146 -4,966 -4,198 -3,396 -4,810 -3,584 16.60%
NP 11,668 16,377 15,564 15,386 13,224 16,162 14,922 -15.13%
-
NP to SH 12,904 15,593 17,394 20,920 14,224 16,162 14,922 -9.24%
-
Tax Rate 27.89% 23.91% 24.19% 21.44% 20.43% 22.94% 19.37% -
Total Cost 138,936 141,965 143,729 136,784 127,052 134,617 131,229 3.88%
-
Net Worth 192,023 132,325 165,926 204,159 153,826 138,848 135,043 26.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 6,258 - 7,561 - 6,479 - -
Div Payout % - 40.14% - 36.14% - 40.09% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 192,023 132,325 165,926 204,159 153,826 138,848 135,043 26.47%
NOSH 256,031 178,818 207,408 252,048 199,775 185,131 184,991 24.21%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.75% 10.34% 9.77% 10.11% 9.43% 10.72% 10.21% -
ROE 6.72% 11.78% 10.48% 10.25% 9.25% 11.64% 11.05% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 58.82 88.55 76.80 60.37 70.22 81.44 79.00 -17.86%
EPS 5.04 8.72 8.39 8.30 7.12 8.73 8.07 -26.95%
DPS 0.00 3.50 0.00 3.00 0.00 3.50 0.00 -
NAPS 0.75 0.74 0.80 0.81 0.77 0.75 0.73 1.81%
Adjusted Per Share Value based on latest NOSH - 292,542
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 63.49 66.76 67.16 64.15 59.14 63.57 61.62 2.01%
EPS 5.44 6.57 7.33 8.82 6.00 6.81 6.29 -9.23%
DPS 0.00 2.64 0.00 3.19 0.00 2.73 0.00 -
NAPS 0.8096 0.5579 0.6995 0.8607 0.6485 0.5854 0.5693 26.48%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.85 0.82 0.91 0.90 0.96 1.00 1.05 -
P/RPS 1.45 0.93 1.18 1.49 1.37 1.23 1.33 5.93%
P/EPS 16.87 9.40 10.85 10.84 13.48 11.45 13.02 18.86%
EY 5.93 10.63 9.22 9.22 7.42 8.73 7.68 -15.84%
DY 0.00 4.27 0.00 3.33 0.00 3.50 0.00 -
P/NAPS 1.13 1.11 1.14 1.11 1.25 1.33 1.44 -14.93%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 30/05/16 26/02/16 18/11/15 24/08/15 26/05/15 24/02/15 -
Price 0.85 0.825 0.90 0.91 0.98 0.975 1.04 -
P/RPS 1.45 0.93 1.17 1.51 1.40 1.20 1.32 6.46%
P/EPS 16.87 9.46 10.73 10.96 13.76 11.17 12.89 19.66%
EY 5.93 10.57 9.32 9.12 7.27 8.95 7.76 -16.42%
DY 0.00 4.24 0.00 3.30 0.00 3.59 0.00 -
P/NAPS 1.13 1.11 1.13 1.12 1.27 1.30 1.42 -14.13%

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