[EIG] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 13.95%
YoY- 135.56%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 144,429 144,101 142,984 143,192 141,525 136,420 134,414 4.90%
PBT 20,932 20,579 20,383 19,568 18,368 13,020 11,021 53.30%
Tax -4,785 -5,044 -4,898 -3,685 -4,431 -3,815 -3,770 17.20%
NP 16,147 15,535 15,485 15,883 13,937 9,205 7,251 70.44%
-
NP to SH 16,040 15,120 15,485 15,884 13,939 9,207 7,253 69.66%
-
Tax Rate 22.86% 24.51% 24.03% 18.83% 24.12% 29.30% 34.21% -
Total Cost 128,282 128,566 127,499 127,309 127,588 127,215 127,163 0.58%
-
Net Worth 135,249 129,431 127,591 123,730 125,486 122,214 117,862 9.59%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,552 5,541 5,541 7,372 7,372 4,604 4,604 13.28%
Div Payout % 34.62% 36.65% 35.79% 46.41% 52.89% 50.01% 63.48% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 135,249 129,431 127,591 123,730 125,486 122,214 117,862 9.59%
NOSH 185,273 184,901 184,915 184,671 184,538 185,174 184,160 0.40%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.18% 10.78% 10.83% 11.09% 9.85% 6.75% 5.39% -
ROE 11.86% 11.68% 12.14% 12.84% 11.11% 7.53% 6.15% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 77.95 77.93 77.32 77.54 76.69 73.67 72.99 4.47%
EPS 8.66 8.18 8.37 8.60 7.55 4.97 3.94 68.96%
DPS 3.00 3.00 3.00 4.00 4.00 2.49 2.50 12.91%
NAPS 0.73 0.70 0.69 0.67 0.68 0.66 0.64 9.15%
Adjusted Per Share Value based on latest NOSH - 184,671
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 60.89 60.75 60.28 60.37 59.67 57.51 56.67 4.90%
EPS 6.76 6.37 6.53 6.70 5.88 3.88 3.06 69.54%
DPS 2.34 2.34 2.34 3.11 3.11 1.94 1.94 13.29%
NAPS 0.5702 0.5457 0.5379 0.5216 0.529 0.5153 0.4969 9.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.25 1.25 1.21 1.00 0.97 0.65 0.50 -
P/RPS 1.60 1.60 1.56 1.29 1.26 0.88 0.69 75.10%
P/EPS 14.44 15.29 14.45 11.63 12.84 13.07 12.70 8.92%
EY 6.93 6.54 6.92 8.60 7.79 7.65 7.88 -8.20%
DY 2.40 2.40 2.48 4.00 4.12 3.83 5.00 -38.66%
P/NAPS 1.71 1.79 1.75 1.49 1.43 0.98 0.78 68.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 25/08/14 29/05/14 24/02/14 20/11/13 26/08/13 22/05/13 -
Price 1.10 1.25 1.24 1.27 0.90 0.74 0.50 -
P/RPS 1.41 1.60 1.60 1.64 1.17 1.00 0.69 60.96%
P/EPS 12.71 15.29 14.81 14.77 11.92 14.88 12.70 0.05%
EY 7.87 6.54 6.75 6.77 8.39 6.72 7.88 -0.08%
DY 2.73 2.40 2.42 3.15 4.44 3.36 5.00 -33.17%
P/NAPS 1.51 1.79 1.80 1.90 1.32 1.12 0.78 55.26%

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