[EIG] QoQ TTM 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- 25.95%
YoY- 16.12%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 160,635 153,897 150,729 150,779 143,278 144,429 144,101 7.48%
PBT 22,490 19,382 20,212 20,972 18,228 20,932 20,579 6.08%
Tax -5,847 -4,709 -4,516 -4,810 -4,854 -4,785 -5,044 10.32%
NP 16,643 14,673 15,696 16,162 13,374 16,147 15,535 4.68%
-
NP to SH 18,933 19,366 18,180 17,981 14,276 16,040 15,120 16.12%
-
Tax Rate 26.00% 24.30% 22.34% 22.94% 26.63% 22.86% 24.51% -
Total Cost 143,992 139,224 135,033 134,617 129,904 128,282 128,566 7.82%
-
Net Worth 96,223 236,959 153,826 139,085 134,614 135,249 129,431 -17.89%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 8,097 8,097 6,488 6,488 5,552 5,552 5,541 28.68%
Div Payout % 42.77% 41.81% 35.69% 36.08% 38.90% 34.62% 36.65% -
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 96,223 236,959 153,826 139,085 134,614 135,249 129,431 -17.89%
NOSH 120,279 292,542 199,775 185,447 184,403 185,273 184,901 -24.86%
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 10.36% 9.53% 10.41% 10.72% 9.33% 11.18% 10.78% -
ROE 19.68% 8.17% 11.82% 12.93% 10.61% 11.86% 11.68% -
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 133.55 52.61 75.45 81.31 77.70 77.95 77.93 43.06%
EPS 15.74 6.62 9.10 9.70 7.74 8.66 8.18 54.51%
DPS 6.73 2.77 3.25 3.50 3.00 3.00 3.00 71.11%
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 67.72 64.88 63.55 63.57 60.41 60.89 60.75 7.48%
EPS 7.98 8.16 7.66 7.58 6.02 6.76 6.37 16.16%
DPS 3.41 3.41 2.74 2.74 2.34 2.34 2.34 28.44%
NAPS 0.4057 0.999 0.6485 0.5864 0.5675 0.5702 0.5457 -17.88%
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 0.68 1.71 1.27 1.23 1.35 1.60 1.60 -43.38%
P/EPS 5.78 13.60 10.55 10.31 13.56 14.44 15.29 -47.62%
EY 17.30 7.36 9.48 9.70 7.37 6.93 6.54 90.93%
DY 7.40 3.08 3.38 3.50 2.86 2.40 2.40 111.40%
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 0.67 1.73 1.30 1.20 1.34 1.41 1.60 -43.93%
P/EPS 5.72 13.75 10.77 10.06 13.43 12.71 15.29 -47.98%
EY 17.49 7.27 9.29 9.94 7.44 7.87 6.54 92.32%
DY 7.48 3.04 3.31 3.59 2.88 2.73 2.40 112.92%
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