Highlights

[EDEN] QoQ TTM Result on 2012-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     20.39%    YoY -     307.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 123,515 122,829 145,617 136,300 141,002 173,282 186,932 -24.12%
  QoQ % 0.56% -15.65% 6.84% -3.33% -18.63% -7.30% -
  Horiz. % 66.07% 65.71% 77.90% 72.91% 75.43% 92.70% 100.00%
PBT 12,720 12,956 20,570 21,498 19,556 19,366 -12,929 -
  QoQ % -1.82% -37.02% -4.32% 9.93% 0.98% 249.79% -
  Horiz. % -98.38% -100.21% -159.10% -166.28% -151.26% -149.79% 100.00%
Tax -3,456 -2,235 -7,626 -7,948 -8,374 -8,658 5,662 -
  QoQ % -54.63% 70.69% 4.05% 5.09% 3.28% -252.91% -
  Horiz. % -61.04% -39.47% -134.69% -140.37% -147.90% -152.91% 100.00%
NP 9,264 10,721 12,944 13,550 11,182 10,708 -7,267 -
  QoQ % -13.59% -17.17% -4.47% 21.18% 4.43% 247.35% -
  Horiz. % -127.48% -147.53% -178.12% -186.46% -153.87% -147.35% 100.00%
NP to SH 9,361 10,660 13,223 13,821 11,480 11,072 -7,378 -
  QoQ % -12.19% -19.38% -4.33% 20.39% 3.68% 250.07% -
  Horiz. % -126.88% -144.48% -179.22% -187.33% -155.60% -150.07% 100.00%
Tax Rate 27.17 % 17.25 % 37.07 % 36.97 % 42.82 % 44.71 % - % -
  QoQ % 57.51% -53.47% 0.27% -13.66% -4.23% 0.00% -
  Horiz. % 60.77% 38.58% 82.91% 82.69% 95.77% 100.00% -
Total Cost 114,251 112,108 132,673 122,750 129,820 162,574 194,199 -29.77%
  QoQ % 1.91% -15.50% 8.08% -5.45% -20.15% -16.28% -
  Horiz. % 58.83% 57.73% 68.32% 63.21% 66.85% 83.72% 100.00%
Net Worth 295,793 295,793 283,500 290,311 290,720 283,358 319,523 -5.01%
  QoQ % 0.00% 4.34% -2.35% -0.14% 2.60% -11.32% -
  Horiz. % 92.57% 92.57% 88.73% 90.86% 90.99% 88.68% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 295,793 295,793 283,500 290,311 290,720 283,358 319,523 -5.01%
  QoQ % 0.00% 4.34% -2.35% -0.14% 2.60% -11.32% -
  Horiz. % 92.57% 92.57% 88.73% 90.86% 90.99% 88.68% 100.00%
NOSH 311,362 311,362 311,538 315,555 315,999 311,383 310,217 0.25%
  QoQ % 0.00% -0.06% -1.27% -0.14% 1.48% 0.38% -
  Horiz. % 100.37% 100.37% 100.43% 101.72% 101.86% 100.38% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.50 % 8.73 % 8.89 % 9.94 % 7.93 % 6.18 % -3.89 % -
  QoQ % -14.09% -1.80% -10.56% 25.35% 28.32% 258.87% -
  Horiz. % -192.80% -224.42% -228.53% -255.53% -203.86% -158.87% 100.00%
ROE 3.16 % 3.60 % 4.66 % 4.76 % 3.95 % 3.91 % -2.31 % -
  QoQ % -12.22% -22.75% -2.10% 20.51% 1.02% 269.26% -
  Horiz. % -136.80% -155.84% -201.73% -206.06% -171.00% -169.26% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 39.67 39.45 46.74 43.19 44.62 55.65 60.26 -24.31%
  QoQ % 0.56% -15.60% 8.22% -3.20% -19.82% -7.65% -
  Horiz. % 65.83% 65.47% 77.56% 71.67% 74.05% 92.35% 100.00%
EPS 3.01 3.42 4.24 4.38 3.63 3.56 -2.38 -
  QoQ % -11.99% -19.34% -3.20% 20.66% 1.97% 249.58% -
  Horiz. % -126.47% -143.70% -178.15% -184.03% -152.52% -149.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9500 0.9500 0.9100 0.9200 0.9200 0.9100 1.0300 -5.24%
  QoQ % 0.00% 4.40% -1.09% 0.00% 1.10% -11.65% -
  Horiz. % 92.23% 92.23% 88.35% 89.32% 89.32% 88.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 31.27 31.09 36.86 34.50 35.69 43.87 47.32 -24.11%
  QoQ % 0.58% -15.65% 6.84% -3.33% -18.65% -7.29% -
  Horiz. % 66.08% 65.70% 77.90% 72.91% 75.42% 92.71% 100.00%
EPS 2.37 2.70 3.35 3.50 2.91 2.80 -1.87 -
  QoQ % -12.22% -19.40% -4.29% 20.27% 3.93% 249.73% -
  Horiz. % -126.74% -144.39% -179.14% -187.17% -155.61% -149.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7488 0.7488 0.7177 0.7349 0.7359 0.7173 0.8089 -5.01%
  QoQ % 0.00% 4.33% -2.34% -0.14% 2.59% -11.32% -
  Horiz. % 92.57% 92.57% 88.73% 90.85% 90.98% 88.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2800 0.2800 0.2800 0.3200 0.3300 0.3100 0.2500 -
P/RPS 0.71 0.71 0.60 0.74 0.74 0.56 0.41 44.16%
  QoQ % 0.00% 18.33% -18.92% 0.00% 32.14% 36.59% -
  Horiz. % 173.17% 173.17% 146.34% 180.49% 180.49% 136.59% 100.00%
P/EPS 9.31 8.18 6.60 7.31 9.08 8.72 -10.51 -
  QoQ % 13.81% 23.94% -9.71% -19.49% 4.13% 182.97% -
  Horiz. % -88.58% -77.83% -62.80% -69.55% -86.39% -82.97% 100.00%
EY 10.74 12.23 15.16 13.69 11.01 11.47 -9.51 -
  QoQ % -12.18% -19.33% 10.74% 24.34% -4.01% 220.61% -
  Horiz. % -112.93% -128.60% -159.41% -143.95% -115.77% -120.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.29 0.31 0.35 0.36 0.34 0.24 13.43%
  QoQ % 0.00% -6.45% -11.43% -2.78% 5.88% 41.67% -
  Horiz. % 120.83% 120.83% 129.17% 145.83% 150.00% 141.67% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 30/11/12 30/08/12 31/05/12 01/03/12 30/11/11 -
Price 0.3450 0.2600 0.2700 0.2900 0.3000 0.3600 0.2900 -
P/RPS 0.87 0.66 0.58 0.67 0.67 0.65 0.48 48.60%
  QoQ % 31.82% 13.79% -13.43% 0.00% 3.08% 35.42% -
  Horiz. % 181.25% 137.50% 120.83% 139.58% 139.58% 135.42% 100.00%
P/EPS 11.48 7.59 6.36 6.62 8.26 10.12 -12.19 -
  QoQ % 51.25% 19.34% -3.93% -19.85% -18.38% 183.02% -
  Horiz. % -94.18% -62.26% -52.17% -54.31% -67.76% -83.02% 100.00%
EY 8.71 13.17 15.72 15.10 12.11 9.88 -8.20 -
  QoQ % -33.86% -16.22% 4.11% 24.69% 22.57% 220.49% -
  Horiz. % -106.22% -160.61% -191.71% -184.15% -147.68% -120.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.27 0.30 0.32 0.33 0.40 0.28 18.22%
  QoQ % 33.33% -10.00% -6.25% -3.03% -17.50% 42.86% -
  Horiz. % 128.57% 96.43% 107.14% 114.29% 117.86% 142.86% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers