[EIG] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 24.72%
YoY- 16.57%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 131,308 121,026 122,150 119,470 109,614 109,320 100,542 4.54%
PBT 10,115 3,947 13,918 15,398 13,880 16,035 7,488 5.13%
Tax -2,450 -2,588 -3,786 -3,725 -2,688 -2,732 -2,817 -2.29%
NP 7,665 1,359 10,132 11,673 11,192 13,303 4,671 8.60%
-
NP to SH 9,491 579 11,045 13,046 11,192 13,303 4,672 12.53%
-
Tax Rate 24.22% 65.57% 27.20% 24.19% 19.37% 17.04% 37.62% -
Total Cost 123,643 119,667 112,018 107,797 98,422 96,017 95,871 4.32%
-
Net Worth 177,895 177,895 178,530 165,926 135,043 123,791 114,491 7.61%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 177,895 177,895 178,530 165,926 135,043 123,791 114,491 7.61%
NOSH 237,194 237,194 237,030 207,408 184,991 184,763 184,664 4.25%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.84% 1.12% 8.29% 9.77% 10.21% 12.17% 4.65% -
ROE 5.34% 0.33% 6.19% 7.86% 8.29% 10.75% 4.08% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.36 51.02 52.00 57.60 59.25 59.17 54.45 0.27%
EPS 3.23 0.57 4.34 6.29 6.05 7.20 2.53 4.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.76 0.80 0.73 0.67 0.62 3.22%
Adjusted Per Share Value based on latest NOSH - 120,279
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 38.84 35.80 36.13 35.34 32.42 32.33 29.74 4.54%
EPS 2.81 0.17 3.27 3.86 3.31 3.93 1.38 12.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5262 0.5262 0.528 0.4908 0.3994 0.3661 0.3386 7.62%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.60 0.70 0.875 0.91 1.05 1.00 0.50 -
P/RPS 1.08 1.37 1.68 1.58 1.77 1.69 0.92 2.70%
P/EPS 14.99 286.76 18.61 14.47 17.36 13.89 19.76 -4.49%
EY 6.67 0.35 5.37 6.91 5.76 7.20 5.06 4.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 1.15 1.14 1.44 1.49 0.81 -0.20%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 28/02/17 26/02/16 24/02/15 24/02/14 27/02/13 -
Price 0.66 0.66 0.84 0.90 1.04 1.27 0.50 -
P/RPS 1.19 1.29 1.62 1.56 1.76 2.15 0.92 4.38%
P/EPS 16.49 270.38 17.87 14.31 17.19 17.64 19.76 -2.96%
EY 6.06 0.37 5.60 6.99 5.82 5.67 5.06 3.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 1.11 1.13 1.42 1.90 0.81 1.39%

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