Highlights

[EDEN] QoQ TTM Result on 2012-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -19.38%    YoY -     -3.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 83,665 107,318 123,515 122,829 145,617 136,300 141,002 -29.37%
  QoQ % -22.04% -13.11% 0.56% -15.65% 6.84% -3.33% -
  Horiz. % 59.34% 76.11% 87.60% 87.11% 103.27% 96.67% 100.00%
PBT 13,980 12,947 12,720 12,956 20,570 21,498 19,556 -20.03%
  QoQ % 7.98% 1.78% -1.82% -37.02% -4.32% 9.93% -
  Horiz. % 71.49% 66.20% 65.04% 66.25% 105.19% 109.93% 100.00%
Tax -8,767 -3,831 -3,456 -2,235 -7,626 -7,948 -8,374 3.10%
  QoQ % -128.84% -10.85% -54.63% 70.69% 4.05% 5.09% -
  Horiz. % 104.69% 45.75% 41.27% 26.69% 91.07% 94.91% 100.00%
NP 5,213 9,116 9,264 10,721 12,944 13,550 11,182 -39.85%
  QoQ % -42.81% -1.60% -13.59% -17.17% -4.47% 21.18% -
  Horiz. % 46.62% 81.52% 82.85% 95.88% 115.76% 121.18% 100.00%
NP to SH 5,271 9,181 9,361 10,660 13,223 13,821 11,480 -40.46%
  QoQ % -42.59% -1.92% -12.19% -19.38% -4.33% 20.39% -
  Horiz. % 45.91% 79.97% 81.54% 92.86% 115.18% 120.39% 100.00%
Tax Rate 62.71 % 29.59 % 27.17 % 17.25 % 37.07 % 36.97 % 42.82 % 28.93%
  QoQ % 111.93% 8.91% 57.51% -53.47% 0.27% -13.66% -
  Horiz. % 146.45% 69.10% 63.45% 40.28% 86.57% 86.34% 100.00%
Total Cost 78,452 98,202 114,251 112,108 132,673 122,750 129,820 -28.50%
  QoQ % -20.11% -14.05% 1.91% -15.50% 8.08% -5.45% -
  Horiz. % 60.43% 75.64% 88.01% 86.36% 102.20% 94.55% 100.00%
Net Worth 289,566 295,793 295,793 295,793 283,500 290,311 290,720 -0.26%
  QoQ % -2.11% 0.00% 0.00% 4.34% -2.35% -0.14% -
  Horiz. % 99.60% 101.75% 101.75% 101.75% 97.52% 99.86% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 289,566 295,793 295,793 295,793 283,500 290,311 290,720 -0.26%
  QoQ % -2.11% 0.00% 0.00% 4.34% -2.35% -0.14% -
  Horiz. % 99.60% 101.75% 101.75% 101.75% 97.52% 99.86% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,538 315,555 315,999 -0.98%
  QoQ % 0.00% 0.00% 0.00% -0.06% -1.27% -0.14% -
  Horiz. % 98.53% 98.53% 98.53% 98.53% 98.59% 99.86% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.23 % 8.49 % 7.50 % 8.73 % 8.89 % 9.94 % 7.93 % -14.85%
  QoQ % -26.62% 13.20% -14.09% -1.80% -10.56% 25.35% -
  Horiz. % 78.56% 107.06% 94.58% 110.09% 112.11% 125.35% 100.00%
ROE 1.82 % 3.10 % 3.16 % 3.60 % 4.66 % 4.76 % 3.95 % -40.32%
  QoQ % -41.29% -1.90% -12.22% -22.75% -2.10% 20.51% -
  Horiz. % 46.08% 78.48% 80.00% 91.14% 117.97% 120.51% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.87 34.47 39.67 39.45 46.74 43.19 44.62 -28.67%
  QoQ % -22.05% -13.11% 0.56% -15.60% 8.22% -3.20% -
  Horiz. % 60.22% 77.25% 88.91% 88.41% 104.75% 96.80% 100.00%
EPS 1.69 2.95 3.01 3.42 4.24 4.38 3.63 -39.90%
  QoQ % -42.71% -1.99% -11.99% -19.34% -3.20% 20.66% -
  Horiz. % 46.56% 81.27% 82.92% 94.21% 116.80% 120.66% 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 0.9300 0.9500 0.9500 0.9500 0.9100 0.9200 0.9200 0.72%
  QoQ % -2.11% 0.00% 0.00% 4.40% -1.09% 0.00% -
  Horiz. % 101.09% 103.26% 103.26% 103.26% 98.91% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.18 27.17 31.27 31.09 36.86 34.50 35.69 -29.36%
  QoQ % -22.05% -13.11% 0.58% -15.65% 6.84% -3.33% -
  Horiz. % 59.34% 76.13% 87.62% 87.11% 103.28% 96.67% 100.00%
EPS 1.33 2.32 2.37 2.70 3.35 3.50 2.91 -40.64%
  QoQ % -42.67% -2.11% -12.22% -19.40% -4.29% 20.27% -
  Horiz. % 45.70% 79.73% 81.44% 92.78% 115.12% 120.27% 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 0.7330 0.7488 0.7488 0.7488 0.7177 0.7349 0.7359 -0.26%
  QoQ % -2.11% 0.00% 0.00% 4.33% -2.34% -0.14% -
  Horiz. % 99.61% 101.75% 101.75% 101.75% 97.53% 99.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3350 0.3150 0.2800 0.2800 0.2800 0.3200 0.3300 -
P/RPS 1.25 0.91 0.71 0.71 0.60 0.74 0.74 41.79%
  QoQ % 37.36% 28.17% 0.00% 18.33% -18.92% 0.00% -
  Horiz. % 168.92% 122.97% 95.95% 95.95% 81.08% 100.00% 100.00%
P/EPS 19.79 10.68 9.31 8.18 6.60 7.31 9.08 68.02%
  QoQ % 85.30% 14.72% 13.81% 23.94% -9.71% -19.49% -
  Horiz. % 217.95% 117.62% 102.53% 90.09% 72.69% 80.51% 100.00%
EY 5.05 9.36 10.74 12.23 15.16 13.69 11.01 -40.50%
  QoQ % -46.05% -12.85% -12.18% -19.33% 10.74% 24.34% -
  Horiz. % 45.87% 85.01% 97.55% 111.08% 137.69% 124.34% 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 0.33 0.29 0.29 0.31 0.35 0.36 -
  QoQ % 9.09% 13.79% 0.00% -6.45% -11.43% -2.78% -
  Horiz. % 100.00% 91.67% 80.56% 80.56% 86.11% 97.22% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.3400 0.2850 0.3450 0.2600 0.2700 0.2900 0.3000 -
P/RPS 1.27 0.83 0.87 0.66 0.58 0.67 0.67 53.10%
  QoQ % 53.01% -4.60% 31.82% 13.79% -13.43% 0.00% -
  Horiz. % 189.55% 123.88% 129.85% 98.51% 86.57% 100.00% 100.00%
P/EPS 20.08 9.67 11.48 7.59 6.36 6.62 8.26 80.70%
  QoQ % 107.65% -15.77% 51.25% 19.34% -3.93% -19.85% -
  Horiz. % 243.10% 117.07% 138.98% 91.89% 77.00% 80.15% 100.00%
EY 4.98 10.35 8.71 13.17 15.72 15.10 12.11 -44.67%
  QoQ % -51.88% 18.83% -33.86% -16.22% 4.11% 24.69% -
  Horiz. % 41.12% 85.47% 71.92% 108.75% 129.81% 124.69% 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 0.37 0.30 0.36 0.27 0.30 0.32 0.33 7.92%
  QoQ % 23.33% -16.67% 33.33% -10.00% -6.25% -3.03% -
  Horiz. % 112.12% 90.91% 109.09% 81.82% 90.91% 96.97% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers