[EIG] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -2.36%
YoY- 64.22%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 150,779 143,278 144,429 144,101 142,984 143,192 141,525 4.31%
PBT 20,972 18,228 20,932 20,579 20,383 19,568 18,368 9.24%
Tax -4,810 -4,854 -4,785 -5,044 -4,898 -3,685 -4,431 5.62%
NP 16,162 13,374 16,147 15,535 15,485 15,883 13,937 10.38%
-
NP to SH 17,981 14,276 16,040 15,120 15,485 15,884 13,939 18.51%
-
Tax Rate 22.94% 26.63% 22.86% 24.51% 24.03% 18.83% 24.12% -
Total Cost 134,617 129,904 128,282 128,566 127,499 127,309 127,588 3.64%
-
Net Worth 139,085 134,614 135,249 129,431 127,591 123,730 125,486 7.10%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 6,488 5,552 5,552 5,541 5,541 7,372 7,372 -8.17%
Div Payout % 36.08% 38.90% 34.62% 36.65% 35.79% 46.41% 52.89% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 139,085 134,614 135,249 129,431 127,591 123,730 125,486 7.10%
NOSH 185,447 184,403 185,273 184,901 184,915 184,671 184,538 0.32%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.72% 9.33% 11.18% 10.78% 10.83% 11.09% 9.85% -
ROE 12.93% 10.61% 11.86% 11.68% 12.14% 12.84% 11.11% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 81.31 77.70 77.95 77.93 77.32 77.54 76.69 3.98%
EPS 9.70 7.74 8.66 8.18 8.37 8.60 7.55 18.19%
DPS 3.50 3.00 3.00 3.00 3.00 4.00 4.00 -8.52%
NAPS 0.75 0.73 0.73 0.70 0.69 0.67 0.68 6.75%
Adjusted Per Share Value based on latest NOSH - 184,901
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 63.57 60.41 60.89 60.75 60.28 60.37 59.67 4.31%
EPS 7.58 6.02 6.76 6.37 6.53 6.70 5.88 18.46%
DPS 2.74 2.34 2.34 2.34 2.34 3.11 3.11 -8.10%
NAPS 0.5864 0.5675 0.5702 0.5457 0.5379 0.5216 0.529 7.11%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.00 1.05 1.25 1.25 1.21 1.00 0.97 -
P/RPS 1.23 1.35 1.60 1.60 1.56 1.29 1.26 -1.59%
P/EPS 10.31 13.56 14.44 15.29 14.45 11.63 12.84 -13.62%
EY 9.70 7.37 6.93 6.54 6.92 8.60 7.79 15.75%
DY 3.50 2.86 2.40 2.40 2.48 4.00 4.12 -10.31%
P/NAPS 1.33 1.44 1.71 1.79 1.75 1.49 1.43 -4.72%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 24/02/15 19/11/14 25/08/14 29/05/14 24/02/14 20/11/13 -
Price 0.975 1.04 1.10 1.25 1.24 1.27 0.90 -
P/RPS 1.20 1.34 1.41 1.60 1.60 1.64 1.17 1.70%
P/EPS 10.06 13.43 12.71 15.29 14.81 14.77 11.92 -10.70%
EY 9.94 7.44 7.87 6.54 6.75 6.77 8.39 11.97%
DY 3.59 2.88 2.73 2.40 2.42 3.15 4.44 -13.22%
P/NAPS 1.30 1.42 1.51 1.79 1.80 1.90 1.32 -1.01%

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