[EIG] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 8.31%
YoY- 4.37%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 159,293 152,170 140,276 150,779 146,152 145,934 140,476 8.71%
PBT 20,530 19,584 16,620 20,972 18,506 22,764 19,660 2.92%
Tax -4,966 -4,198 -3,396 -4,810 -3,584 -4,400 -4,572 5.64%
NP 15,564 15,386 13,224 16,162 14,922 18,364 15,088 2.08%
-
NP to SH 17,394 20,920 14,224 16,162 14,922 18,364 15,088 9.91%
-
Tax Rate 24.19% 21.44% 20.43% 22.94% 19.37% 19.33% 23.26% -
Total Cost 143,729 136,784 127,052 134,617 131,229 127,570 125,388 9.50%
-
Net Worth 165,926 204,159 153,826 138,848 135,043 135,138 129,431 17.95%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 7,561 - 6,479 - 5,553 - -
Div Payout % - 36.14% - 40.09% - 30.24% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 165,926 204,159 153,826 138,848 135,043 135,138 129,431 17.95%
NOSH 207,408 252,048 199,775 185,131 184,991 185,120 184,901 7.93%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.77% 10.11% 9.43% 10.72% 10.21% 12.58% 10.74% -
ROE 10.48% 10.25% 9.25% 11.64% 11.05% 13.59% 11.66% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 76.80 60.37 70.22 81.44 79.00 78.83 75.97 0.72%
EPS 8.39 8.30 7.12 8.73 8.07 9.92 8.16 1.86%
DPS 0.00 3.00 0.00 3.50 0.00 3.00 0.00 -
NAPS 0.80 0.81 0.77 0.75 0.73 0.73 0.70 9.28%
Adjusted Per Share Value based on latest NOSH - 185,447
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 67.16 64.15 59.14 63.57 61.62 61.53 59.22 8.72%
EPS 7.33 8.82 6.00 6.81 6.29 7.74 6.36 9.89%
DPS 0.00 3.19 0.00 2.73 0.00 2.34 0.00 -
NAPS 0.6995 0.8607 0.6485 0.5854 0.5693 0.5697 0.5457 17.94%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.91 0.90 0.96 1.00 1.05 1.25 1.25 -
P/RPS 1.18 1.49 1.37 1.23 1.33 1.59 1.65 -19.98%
P/EPS 10.85 10.84 13.48 11.45 13.02 12.60 15.32 -20.49%
EY 9.22 9.22 7.42 8.73 7.68 7.94 6.53 25.77%
DY 0.00 3.33 0.00 3.50 0.00 2.40 0.00 -
P/NAPS 1.14 1.11 1.25 1.33 1.44 1.71 1.79 -25.91%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 18/11/15 24/08/15 26/05/15 24/02/15 19/11/14 25/08/14 -
Price 0.90 0.91 0.98 0.975 1.04 1.10 1.25 -
P/RPS 1.17 1.51 1.40 1.20 1.32 1.40 1.65 -20.43%
P/EPS 10.73 10.96 13.76 11.17 12.89 11.09 15.32 -21.08%
EY 9.32 9.12 7.27 8.95 7.76 9.02 6.53 26.68%
DY 0.00 3.30 0.00 3.59 0.00 2.73 0.00 -
P/NAPS 1.13 1.12 1.27 1.30 1.42 1.51 1.79 -26.34%

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