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 - 403,361
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.62 30.45 36.10 33.79 34.96 42.96 46.34 -24.12%
  QoQ % 0.56% -15.65% 6.84% -3.35% -18.62% -7.29% -
  Horiz. % 66.08% 65.71% 77.90% 72.92% 75.44% 92.71% 100.00%
EPS 2.32 2.64 3.28 3.43 2.85 2.74 -1.83 -
  QoQ % -12.12% -19.51% -4.37% 20.35% 4.01% 249.73% -
  Horiz. % -126.78% -144.26% -179.23% -187.43% -155.74% -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 0.7333 0.7333 0.7028 0.7197 0.7207 0.7025 0.7922 -5.02%
  QoQ % 0.00% 4.34% -2.35% -0.14% 2.59% -11.32% -
  Horiz. % 92.57% 92.57% 88.71% 90.85% 90.97% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers