EIG | ESTHETICS INTERNATIONAL GROUP

0.300 (0.0%)
1

T-O (am): 0.000 (08:59:00)
Last updated: 11:30

Fundamental
Technical
Total Score

EIG | ESTHETICS INTERNATIONAL GROUP

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
27 Feb 24 Q3 Dec 23 3 31 Mar 24 45.58 0.39 0.33 0.7% 0.00 0.01 2.4% 6.5% 48.9% 117.8%
29 Nov 23 Q2 Sep 23 2 31 Mar 24 46.69 1.77 0.65 1.4% 0.00 0.28 10.2% 15.2% 59.6% 1308.7%
24 Aug 23 Q1 Jun 23 1 31 Mar 24 42.34 0.51 1.60 3.8% 0.00 0.04 8.1% 18.6% 417.0% 255.1%
31 May 23 Q4 Mar 23 4 31 Mar 23 46.07 2.37 -0.51 -1.1% 0.50 -0.35 7.6% 24.6% 72.7% 121.4%
27 Feb 23 Q3 Dec 22 3 31 Mar 23 42.81 -1.94 -1.85 -4.3% 0.00 -0.92 5.6% 7.1% 4132.6% 177.4%
25 Nov 22 Q2 Sep 22 2 31 Mar 23 40.53 -0.35 0.05 0.1% 0.00 -0.28 13.6% 85.9% 104.5% 101.0%
25 Aug 22 Q1 Jun 22 1 31 Mar 23 35.69 -1.67 -1.03 -2.9% 0.00 -0.83 3.5% 38.2% 143.8% 82.2%
30 May 22 Q4 Mar 22 4 31 Mar 22 36.99 1.14 2.36 6.4% 0.00 0.63 7.5% 16.1% 1.5% 13.8%
28 Feb 22 Q3 Dec 21 3 31 Mar 22 39.97 3.81 2.40 6.0% 0.00 1.08 83.3% 3.3% 153.9% 318.0%
25 Nov 21 Q2 Sep 21 2 31 Mar 22 21.80 -5.17 -4.44 -20.4% 0.50 -1.79 15.6% 40.6% 23.8% 10427.9%
27 Sep 21 Q1 Jun 21 1 31 Mar 22 25.82 -6.16 -5.83 -22.6% 0.00 -2.50 18.9% 16.1% 380.9% 719.4%
27 May 21 Q4 Mar 21 4 31 Mar 21 31.85 0.70 2.07 6.5% 0.00 0.61 17.7% 11.9% 261.9% 2330.1%
26 Feb 21 Q3 Dec 20 3 31 Mar 21 38.70 1.59 0.57 1.5% 0.00 0.41 5.5% 21.1% 1232.6% 72.4%
26 Nov 20 Q2 Sep 20 2 31 Mar 21 36.69 2.23 0.04 0.1% 0.50 0.64 65.0% 15.7% 106.0% 96.5%
18 Aug 20 Q1 Jun 20 1 31 Mar 21 22.24 -1.99 -0.71 -3.2% 0.00 -0.79 38.5% 46.9% 664.5% 123.0%
30 Jun 20 Q4 Mar 20 4 31 Mar 20 36.15 -0.47 -0.09 -0.3% 0.00 -0.03 26.4% 10.2% 104.5% 106.1%
24 Feb 20 Q3 Dec 19 3 31 Mar 20 49.08 4.00 2.07 4.2% 0.00 0.88 12.8% 9.1% 70.2% 18.9%
28 Nov 19 Q2 Sep 19 2 31 Mar 20 43.50 1.98 1.22 2.8% 0.00 0.43 3.9% 2.2% 60.6% 69.2%
28 Aug 19 Q1 Jun 19 1 31 Mar 20 41.87 2.99 3.09 7.4% 0.00 0.91 4.0% 0.1% 101.3% 3.5%
28 May 19 Q4 Mar 19 4 31 Mar 19 40.26 3.18 1.53 3.8% 0.00 0.92 10.5% 5.3% 40.0% 257.8%
26 Feb 19 Q3 Dec 18 3 31 Mar 19 45.00 2.97 2.56 5.7% 0.00 0.95 1.1% 12.4% 35.3% 468.3%
26 Nov 18 Q2 Sep 18 2 31 Mar 19 44.49 3.46 3.95 8.9% 1.25 1.10 6.4% 10.5% 32.2% 669.8%
27 Aug 18 Q1 Jun 18 1 31 Mar 19 41.82 3.68 2.99 7.1% 0.00 1.18 9.3% 2.7% 406.9% 292.9%
25 May 18 Q4 Mar 18 4 31 Mar 18 38.25 0.34 -0.97 -2.5% 0.00 -0.01 4.5% 1.4% 40.2% 137.0%
26 Feb 18 Q3 Dec 17 3 31 Mar 18 40.05 1.57 -0.69 -1.7% 0.00 0.12 0.5% 7.3% 235.3% 116.1%
06 Dec 17 Q2 Sep 17 2 31 Mar 18 40.26 1.13 0.51 1.3% 1.25 0.13 1.1% 2.5% 32.5% 85.4%
21 Aug 17 Q1 Jun 17 1 31 Mar 18 40.72 1.24 0.76 1.9% 0.00 0.32 5.0% 8.2% 71.1% 76.4%
30 May 17 Q4 Mar 17 4 31 Mar 17 38.79 4.96 2.63 6.8% 1.75 1.36 10.2% 0.2% 38.9% 3.2%
28 Feb 17 Q3 Dec 16 3 31 Mar 17 43.21 5.82 4.30 10.0% 0.00 1.77 4.7% 0.4% 22.4% 66.4%
22 Nov 16 Q2 Sep 16 2 31 Mar 17 41.29 4.06 3.52 8.5% 1.25 1.31 9.7% 0.7% 9.0% 49.1%
24 Aug 16 Q1 Jun 16 1 31 Mar 17 37.65 4.04 3.23 8.6% 0.00 1.26 3.1% 7.4% 26.7% 9.3%
30 May 16 Q4 Mar 16 4 31 Mar 16 38.87 6.12 2.55 6.5% 2.00 2.42 10.4% 5.6% 1.5% 48.8%
26 Feb 16 Q3 Dec 15 3 31 Mar 16 43.38 5.61 2.59 6.0% 0.00 2.15 5.8% 18.4% 62.5% 28.7%
18 Nov 15 Q2 Sep 15 2 31 Mar 16 41.02 5.64 6.90 16.8% 1.50 2.36 17.0% 8.4% 94.2% 27.6%
24 Aug 15 Q1 Jun 15 1 31 Mar 16 35.07 4.16 3.56 10.1% 0.00 1.78 14.8% 0.1% 28.4% 5.7%
26 May 15 Q4 Mar 15 4 31 Mar 15 41.16 7.09 4.97 12.1% 2.00 2.68 12.3% 22.3% 147.3% 127.8%
24 Feb 15 31/12/14 3 31/03/15 36.65 2.50 2.01 5.5% 0.00 1.09 3.2% 3.0% 62.9% 58.0%

Historical Dividends

Financial Ratios

EPS 0.88 sen
Trailing PE (Sector Median: 13.1) 34.2
PEG 0.5
Altman Z 1.0
Beaver 0.07
Current Ratio 1.35
Debt-Equity (DE) Ratio 0.62
FCF Yield 5.73 %
Revenue QoQ -2.38 %
Revenue YoY 6.46%
Profit QoQ -48.92 %
Profit YoY 117.84 %
Profit Margin (Sector Median: 3.2) 1.15 %
ROE (ROIC: 1.16) 1.27 %
Dividend Per Share (DPS) 0.5 sen
Dividend Yield (DY) 1.67 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 13.1)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 3.2)
ROE (ROIC: 0.57)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.69
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 0.33
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 24.83
Expected Revenue (M) 1622.73
Expected Growth (%) 39.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR RODERICK CHIENG NGEE KAI added 20000.0 units announced on 21 Mar 2023 at ~RM0.29

MISS JANET CHIENG LING MIN added 20000.0 units announced on 21 Mar 2023 at ~RM0.29

MR BRIAN CHIENG NGEE WEN added 20000.0 units announced on 21 Mar 2023 at ~RM0.29

MR CHIENG ING HUONG added 20000.0 units announced on 21 Mar 2023 at ~RM0.29

MR RODERICK CHIENG NGEE KAI added 7000.0 units announced on 28 Sep 2022 at ~RM0.31

MISS JANET CHIENG LING MIN added 7000.0 units announced on 28 Sep 2022 at ~RM0.31

MR CHIENG ING HUONG added 7000.0 units announced on 28 Sep 2022 at ~RM0.31

MR BRIAN CHIENG NGEE WEN added 7000.0 units announced on 28 Sep 2022 at ~RM0.31

MR BRIAN CHIENG NGEE WEN added 5000.0 units announced on 15 Mar 2022 at ~RM0.335

MR RODERICK CHIENG NGEE KAI added 5000.0 units announced on 15 Mar 2022 at ~RM0.335

MR CHIENG ING HUONG added 5000.0 units announced on 15 Mar 2022 at ~RM0.335

MISS JANET CHIENG LING MIN added 5000.0 units announced on 15 Mar 2022 at ~RM0.335

MISS JANET CHIENG LING MIN added 15000.0 units announced on 24 Dec 2021 at ~RM0.355

MR BRIAN CHIENG NGEE WEN added 15000.0 units announced on 24 Dec 2021 at ~RM0.355

MR RODERICK CHIENG NGEE KAI added 15000.0 units announced on 24 Dec 2021 at ~RM0.355

MR CHIENG ING HUONG added 15000.0 units announced on 24 Dec 2021 at ~RM0.355

MISS JANET CHIENG LING MIN added 5000.0 units announced on 22 Dec 2021 at ~RM0.355

MR RODERICK CHIENG NGEE KAI added 5000.0 units announced on 22 Dec 2021 at ~RM0.355

MR BRIAN CHIENG NGEE WEN added 5000.0 units announced on 22 Dec 2021 at ~RM0.355

MR CHIENG ING HUONG added 5000.0 units announced on 22 Dec 2021 at ~RM0.355

MR BRIAN CHIENG NGEE WEN added 15000.0 units announced on 10 Dec 2021 at ~RM0.385

MR CHIENG ING HUONG added 15000.0 units announced on 10 Dec 2021 at ~RM0.385

MR RODERICK CHIENG NGEE KAI added 15000.0 units announced on 10 Dec 2021 at ~RM0.385

MISS JANET CHIENG LING MIN added 15000.0 units announced on 10 Dec 2021 at ~RM0.385

MR RODERICK CHIENG NGEE KAI added 39900.0 units announced on 07 Dec 2021 at ~RM0.355

MISS JANET CHIENG LING MIN added 39900.0 units announced on 07 Dec 2021 at ~RM0.355

MR CHIENG ING HUONG added 39900.0 units announced on 07 Dec 2021 at ~RM0.355

MR BRIAN CHIENG NGEE WEN added 39900.0 units announced on 07 Dec 2021 at ~RM0.355

MR RODERICK CHIENG NGEE KAI added 10000.0 units announced on 06 Dec 2021 at ~RM0.365

MISS JANET CHIENG LING MIN added 10000.0 units announced on 06 Dec 2021 at ~RM0.365

MR BRIAN CHIENG NGEE WEN added 10000.0 units announced on 06 Dec 2021 at ~RM0.365

MR CHIENG ING HUONG added 10000.0 units announced on 06 Dec 2021 at ~RM0.365

MR RODERICK CHIENG NGEE KAI added 15000.0 units announced on 29 Nov 2021 at ~RM0.365

MR BRIAN CHIENG NGEE WEN added 15000.0 units announced on 29 Nov 2021 at ~RM0.365

MISS JANET CHIENG LING MIN added 15000.0 units announced on 29 Nov 2021 at ~RM0.365

MR CHIENG ING HUONG added 15000.0 units announced on 29 Nov 2021 at ~RM0.365

MR RODERICK CHIENG NGEE KAI added 10000.0 units announced on 08 Mar 2021 at ~RM0.39

MR CHIENG ING HUONG added 10000.0 units announced on 08 Mar 2021 at ~RM0.39

MISS JANET CHIENG LING MIN added 10000.0 units announced on 08 Mar 2021 at ~RM0.39

MR BRIAN CHIENG NGEE WEN added 10000.0 units announced on 08 Mar 2021 at ~RM0.39

MR RODERICK CHIENG NGEE KAI added 15000.0 units announced on 05 Feb 2021 at ~RM0.4

MR BRIAN CHIENG NGEE WEN added 15000.0 units announced on 05 Feb 2021 at ~RM0.4

MR CHIENG ING HUONG added 15000.0 units announced on 05 Feb 2021 at ~RM0.4

MISS JANET CHIENG LING MIN added 15000.0 units announced on 05 Feb 2021 at ~RM0.4

MR RODERICK CHIENG NGEE KAI added 40000.0 units announced on 18 Dec 2020 at ~RM0.42

MISS JANET CHIENG LING MIN added 40000.0 units announced on 18 Dec 2020 at ~RM0.42

MR CHIENG ING HUONG added 40000.0 units announced on 18 Dec 2020 at ~RM0.42

MR BRIAN CHIENG NGEE WEN added 40000.0 units announced on 18 Dec 2020 at ~RM0.42

MR CHIENG ING HUONG added 27600.0 units announced on 14 Dec 2020 at ~RM0.42

MR BRIAN CHIENG NGEE WEN added 27600.0 units announced on 14 Dec 2020 at ~RM0.42

MISS JANET CHIENG LING MIN added 27600.0 units announced on 14 Dec 2020 at ~RM0.42

MR RODERICK CHIENG NGEE KAI added 27600.0 units announced on 14 Dec 2020 at ~RM0.42

MR RODERICK CHIENG NGEE KAI added 10000.0 units announced on 04 Nov 2020 at ~RM0.42

MISS JANET CHIENG LING MIN added 10000.0 units announced on 04 Nov 2020 at ~RM0.42

MR BRIAN CHIENG NGEE WEN added 10000.0 units announced on 04 Nov 2020 at ~RM0.42

MR CHIENG ING HUONG added 10000.0 units announced on 04 Nov 2020 at ~RM0.42

MR CHIENG ING HUONG added 900.0 units announced on 03 Nov 2020 at ~RM0.42

MR BRIAN CHIENG NGEE WEN added 900.0 units announced on 03 Nov 2020 at ~RM0.42

MR RODERICK CHIENG NGEE KAI added 900.0 units announced on 03 Nov 2020 at ~RM0.42

MISS JANET CHIENG LING MIN added 900.0 units announced on 03 Nov 2020 at ~RM0.42

MR BRIAN CHIENG NGEE WEN added 300.0 units announced on 30 Oct 2020 at ~RM0.45

MR RODERICK CHIENG NGEE KAI added 300.0 units announced on 30 Oct 2020 at ~RM0.45

MR CHIENG ING HUONG added 300.0 units announced on 30 Oct 2020 at ~RM0.45

MISS JANET CHIENG LING MIN added 300.0 units announced on 30 Oct 2020 at ~RM0.45

MR CHIENG ING HUONG added 4700.0 units announced on 21 Oct 2020 at ~RM0.45

MR BRIAN CHIENG NGEE WEN added 4700.0 units announced on 21 Oct 2020 at ~RM0.45

MR RODERICK CHIENG NGEE KAI added 4700.0 units announced on 21 Oct 2020 at ~RM0.45

MISS JANET CHIENG LING MIN added 4700.0 units announced on 21 Oct 2020 at ~RM0.45

MR RODERICK CHIENG NGEE KAI added 15300.0 units announced on 20 Oct 2020 at ~RM0.41

MISS JANET CHIENG LING MIN added 15300.0 units announced on 20 Oct 2020 at ~RM0.41

MR BRIAN CHIENG NGEE WEN added 15300.0 units announced on 20 Oct 2020 at ~RM0.41

MR CHIENG ING HUONG added 15300.0 units announced on 20 Oct 2020 at ~RM0.41

MR RODERICK CHIENG NGEE KAI added 12800.0 units announced on 16 Oct 2020 at ~RM0.445

MR CHIENG ING HUONG added 12800.0 units announced on 16 Oct 2020 at ~RM0.445

MISS JANET CHIENG LING MIN added 12800.0 units announced on 16 Oct 2020 at ~RM0.445

MR BRIAN CHIENG NGEE WEN added 12800.0 units announced on 16 Oct 2020 at ~RM0.445

MR RODERICK CHIENG NGEE KAI added 3000.0 units announced on 28 Sep 2020 at ~RM0.45

MR BRIAN CHIENG NGEE WEN added 3000.0 units announced on 28 Sep 2020 at ~RM0.45

MISS JANET CHIENG LING MIN added 3000.0 units announced on 28 Sep 2020 at ~RM0.45

MR CHIENG ING HUONG added 3000.0 units announced on 28 Sep 2020 at ~RM0.45

MR CHIENG ING HUONG added 12400.0 units announced on 24 Sep 2020 at ~RM0.41

MR BRIAN CHIENG NGEE WEN added 12400.0 units announced on 24 Sep 2020 at ~RM0.41

MISS JANET CHIENG LING MIN added 12400.0 units announced on 24 Sep 2020 at ~RM0.41

MR RODERICK CHIENG NGEE KAI added 12400.0 units announced on 24 Sep 2020 at ~RM0.41

MR RODERICK CHIENG NGEE KAI added 12000.0 units announced on 23 Sep 2020 at ~RM0.43

MISS JANET CHIENG LING MIN added 12000.0 units announced on 23 Sep 2020 at ~RM0.43

MR BRIAN CHIENG NGEE WEN added 12000.0 units announced on 23 Sep 2020 at ~RM0.43

MR CHIENG ING HUONG added 12000.0 units announced on 23 Sep 2020 at ~RM0.43

MR BRIAN CHIENG NGEE WEN added 30800.0 units announced on 15 Sep 2020 at ~RM0.4

MISS JANET CHIENG LING MIN added 30800.0 units announced on 15 Sep 2020 at ~RM0.4

MR RODERICK CHIENG NGEE KAI added 30800.0 units announced on 15 Sep 2020 at ~RM0.4

MR CHIENG ING HUONG added 30800.0 units announced on 15 Sep 2020 at ~RM0.4

MISS JANET CHIENG LING MIN added 130000.0 units announced on 08 Sep 2020 at ~RM0.38

MR RODERICK CHIENG NGEE KAI added 130000.0 units announced on 08 Sep 2020 at ~RM0.38

MR BRIAN CHIENG NGEE WEN added 130000.0 units announced on 08 Sep 2020 at ~RM0.38

MR CHIENG ING HUONG added 130000.0 units announced on 08 Sep 2020 at ~RM0.38

MR RODERICK CHIENG NGEE KAI added 30000.0 units announced on 18 Aug 2020 at ~RM0.42

MR CHIENG ING HUONG added 30000.0 units announced on 18 Aug 2020 at ~RM0.42

MR BRIAN CHIENG NGEE WEN added 30000.0 units announced on 18 Aug 2020 at ~RM0.42

MISS JANET CHIENG LING MIN added 30000.0 units announced on 18 Aug 2020 at ~RM0.42

Summary


Market Cap: 71 M.

Number of Shares: 237 M.

Adjusted Float: 33.5%.

Stock highly correlated with

BIG (39%)

SBCCORP (37%)

KAMDAR (35%)

ESAFE (32%)

EIG is principally engaged in investment holding, whilst the principal activities of the subsidiaries are operating of skin care centers, importing and distributing of skin care products and beauty equipment. ESTETIC core business involves continuous skin care and body wellness consultations, conduct training for beautician and skin care therapies programmes. The company is also involved in the trading and sales of skin care products and beauty equipments. The main ranges of products are such as a range of Dermalogica skin care products, Averine cosmetics, Eve Taylor essential oils, Bioxil range of products and Nemectron equipments. ESTETIC also provides professional skin care services. ESTETIC owns the exclusive distributorship rights from Dermalogica Inc, USA for the distribution of a range of dermalogical products.

Sectors: Trading & Services, Personal Goods, Consumer Products & Services, Penny Stocks

Code: 5081

Website: http://www.estheticsgroup.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 30-Jun-2022

Shareholder % Value (M)
Providence Capital Sdn Bhd 68.09% 48.41
Teh Wan Sang & Sons Sdn Bhd 3.2% 2.28
Susy Ding 2.7% 1.92
CBG Holdings Sdn Bhd 2.53% 1.8
Teh Lip Kim 2.34% 1.66
Hung Hin Cheong 2.11% 1.5
Attractive Features Sdn Bhd 1.26% 0.9
Chow Shuk Wah Karen 1.26% 0.9
Roderick Chieng Ngee Kai 1.14% 0.81
Mohammed Nizam Bin Hashim 0.97% 0.69
Cornerstone Holdings Sdn Bhd 0.93% 0.66
Citibank New York 0.88% 0.63
Teo Kwee Hock 0.8% 0.57
Kan Yow Kheong 0.71% 0.5
Kong Choong Soon @ Chi Sium 0.69% 0.49
Subur Rahmat Sdn Bhd 0.57% 0.41
Lee Chee Beng 0.55% 0.39
Loh Kok Wai 0.5% 0.36
Abdul Hamid Bin SH Mohamed 0.42% 0.3
Wong Yee Hui 0.42% 0.3
Hans Peter Holst 0.27% 0.19
Tee Keng Hoon 0.21% 0.15
Teo Ah Seng 0.2% 0.14
Nonadiah Binti Abdullah 0.19% 0.14
Au Yong Mun Yue 0.16% 0.11
Teo Siew Lai 0.14% 0.1
Janet Chieng Ling Min 0.13% 0.09
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.