[EIG] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 21.71%
YoY- 7.77%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 161,958 157,882 152,170 145,934 143,044 128,822 129,284 3.82%
PBT 4,746 16,204 19,584 22,764 21,666 6,972 740 36.26%
Tax -2,574 -4,278 -4,198 -4,400 -4,626 -3,304 -4,274 -8.09%
NP 2,172 11,926 15,386 18,364 17,040 3,668 -3,534 -
-
NP to SH 2,546 13,484 20,920 18,364 17,040 3,668 -3,102 -
-
Tax Rate 54.24% 26.40% 21.44% 19.33% 21.35% 47.39% 577.57% -
Total Cost 159,786 145,956 136,784 127,570 126,004 125,154 132,818 3.12%
-
Net Worth 182,639 202,786 204,159 135,138 125,674 113,004 80,178 14.69%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 5,929 6,583 7,561 5,553 5,544 - - -
Div Payout % 232.91% 48.83% 36.14% 30.24% 32.54% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 182,639 202,786 204,159 135,138 125,674 113,004 80,178 14.69%
NOSH 237,194 263,359 252,048 185,120 184,815 185,252 131,440 10.32%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.34% 7.55% 10.11% 12.58% 11.91% 2.85% -2.73% -
ROE 1.39% 6.65% 10.25% 13.59% 13.56% 3.25% -3.87% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 68.28 59.95 60.37 78.83 77.40 69.54 98.36 -5.89%
EPS 0.92 5.12 8.30 9.92 9.22 1.98 -2.36 -
DPS 2.50 2.50 3.00 3.00 3.00 0.00 0.00 -
NAPS 0.77 0.77 0.81 0.73 0.68 0.61 0.61 3.95%
Adjusted Per Share Value based on latest NOSH - 185,273
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 68.28 66.56 64.15 61.53 60.31 54.31 54.51 3.82%
EPS 0.92 5.68 8.82 7.74 7.18 1.55 -1.31 -
DPS 2.50 2.78 3.19 2.34 2.34 0.00 0.00 -
NAPS 0.77 0.8549 0.8607 0.5697 0.5298 0.4764 0.338 14.69%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.83 0.88 0.90 1.25 0.97 0.43 0.49 -
P/RPS 1.22 1.47 1.49 1.59 1.25 0.62 0.50 16.01%
P/EPS 77.33 17.19 10.84 12.60 10.52 21.72 -20.76 -
EY 1.29 5.82 9.22 7.94 9.51 4.60 -4.82 -
DY 3.01 2.84 3.33 2.40 3.09 0.00 0.00 -
P/NAPS 1.08 1.14 1.11 1.71 1.43 0.70 0.80 5.12%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/12/17 22/11/16 18/11/15 19/11/14 20/11/13 21/11/12 24/11/11 -
Price 0.645 0.88 0.91 1.10 0.90 0.50 0.45 -
P/RPS 0.94 1.47 1.51 1.40 1.16 0.72 0.46 12.63%
P/EPS 60.09 17.19 10.96 11.09 9.76 25.25 -19.07 -
EY 1.66 5.82 9.12 9.02 10.24 3.96 -5.24 -
DY 3.88 2.84 3.30 2.73 3.33 0.00 0.00 -
P/NAPS 0.84 1.14 1.12 1.51 1.32 0.82 0.74 2.13%

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