Highlights

[EDEN] YoY Annual (Unaudited) Result on 2009-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend YoY -     111.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 91,701 173,282 211,381 227,407 246,574 244,338 237,405 -14.65%
  YoY % -47.08% -18.02% -7.05% -7.77% 0.92% 2.92% -
  Horiz. % 38.63% 72.99% 89.04% 95.79% 103.86% 102.92% 100.00%
PBT 12,951 19,359 -8,675 4,296 -1,726 5,014 89,540 -27.53%
  YoY % -33.10% 323.16% -301.93% 348.90% -134.42% -94.40% -
  Horiz. % 14.46% 21.62% -9.69% 4.80% -1.93% 5.60% 100.00%
Tax -2,234 -8,656 4,627 -2,684 -12,488 -4,735 -4,592 -11.31%
  YoY % 74.19% -287.08% 272.39% 78.51% -163.74% -3.11% -
  Horiz. % 48.65% 188.50% -100.76% 58.45% 271.95% 103.11% 100.00%
NP 10,717 10,703 -4,048 1,612 -14,214 279 84,948 -29.16%
  YoY % 0.13% 364.40% -351.12% 111.34% -5,194.62% -99.67% -
  Horiz. % 12.62% 12.60% -4.77% 1.90% -16.73% 0.33% 100.00%
NP to SH 10,655 11,067 -3,150 1,576 -13,539 445 85,056 -29.24%
  YoY % -3.72% 451.33% -299.87% 111.64% -3,142.47% -99.48% -
  Horiz. % 12.53% 13.01% -3.70% 1.85% -15.92% 0.52% 100.00%
Tax Rate 17.25 % 44.71 % - % 62.48 % - % 94.44 % 5.13 % 22.38%
  YoY % -61.42% 0.00% 0.00% 0.00% 0.00% 1,740.94% -
  Horiz. % 336.26% 871.54% 0.00% 1,217.93% 0.00% 1,840.94% 100.00%
Total Cost 80,984 162,579 215,429 225,795 260,788 244,059 152,457 -10.00%
  YoY % -50.19% -24.53% -4.59% -13.42% 6.85% 60.08% -
  Horiz. % 53.12% 106.64% 141.30% 148.10% 171.06% 160.08% 100.00%
Net Worth 295,793 283,285 253,660 328,745 336,140 343,466 260,802 2.12%
  YoY % 4.42% 11.68% -22.84% -2.20% -2.13% 31.70% -
  Horiz. % 113.42% 108.62% 97.26% 126.05% 128.89% 131.70% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 295,793 283,285 253,660 328,745 336,140 343,466 260,802 2.12%
  YoY % 4.42% 11.68% -22.84% -2.20% -2.13% 31.70% -
  Horiz. % 113.42% 108.62% 97.26% 126.05% 128.89% 131.70% 100.00%
NOSH 311,362 311,303 310,363 313,090 311,241 306,666 301,088 0.56%
  YoY % 0.02% 0.30% -0.87% 0.59% 1.49% 1.85% -
  Horiz. % 103.41% 103.39% 103.08% 103.99% 103.37% 101.85% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.69 % 6.18 % -1.92 % 0.71 % -5.76 % 0.11 % 35.78 % -17.00%
  YoY % 89.16% 421.88% -370.42% 112.33% -5,336.36% -99.69% -
  Horiz. % 32.67% 17.27% -5.37% 1.98% -16.10% 0.31% 100.00%
ROE 3.60 % 3.91 % -1.24 % 0.48 % -4.03 % 0.13 % 32.61 % -30.72%
  YoY % -7.93% 415.32% -358.33% 111.91% -3,200.00% -99.60% -
  Horiz. % 11.04% 11.99% -3.80% 1.47% -12.36% 0.40% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.45 55.66 68.11 72.63 79.22 79.68 78.85 -15.13%
  YoY % -47.09% -18.28% -6.22% -8.32% -0.58% 1.05% -
  Horiz. % 37.35% 70.59% 86.38% 92.11% 100.47% 101.05% 100.00%
EPS 3.42 3.55 -1.37 0.51 -4.35 0.15 28.25 -29.64%
  YoY % -3.66% 359.12% -368.63% 111.72% -3,000.00% -99.47% -
  Horiz. % 12.11% 12.57% -4.85% 1.81% -15.40% 0.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9500 0.9100 0.8173 1.0500 1.0800 1.1200 0.8662 1.55%
  YoY % 4.40% 11.34% -22.16% -2.78% -3.57% 29.30% -
  Horiz. % 109.67% 105.06% 94.35% 121.22% 124.68% 129.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 23.21 43.87 53.51 57.57 62.42 61.85 60.10 -14.65%
  YoY % -47.09% -18.02% -7.05% -7.77% 0.92% 2.91% -
  Horiz. % 38.62% 73.00% 89.03% 95.79% 103.86% 102.91% 100.00%
EPS 2.70 2.80 -0.80 0.40 -3.43 0.11 21.53 -29.23%
  YoY % -3.57% 450.00% -300.00% 111.66% -3,218.18% -99.49% -
  Horiz. % 12.54% 13.01% -3.72% 1.86% -15.93% 0.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7488 0.7171 0.6421 0.8322 0.8509 0.8695 0.6602 2.12%
  YoY % 4.42% 11.68% -22.84% -2.20% -2.14% 31.70% -
  Horiz. % 113.42% 108.62% 97.26% 126.05% 128.89% 131.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.2800 0.3100 0.4000 0.3800 0.3300 0.9200 0.6700 -
P/RPS 0.95 0.56 0.59 0.52 0.42 1.15 0.85 1.87%
  YoY % 69.64% -5.08% 13.46% 23.81% -63.48% 35.29% -
  Horiz. % 111.76% 65.88% 69.41% 61.18% 49.41% 135.29% 100.00%
P/EPS 8.18 8.72 -39.41 75.49 -7.59 634.01 2.37 22.91%
  YoY % -6.19% 122.13% -152.21% 1,094.60% -101.20% 26,651.48% -
  Horiz. % 345.15% 367.93% -1,662.87% 3,185.23% -320.25% 26,751.48% 100.00%
EY 12.22 11.47 -2.54 1.32 -13.18 0.16 42.16 -18.63%
  YoY % 6.54% 551.57% -292.42% 110.02% -8,337.50% -99.62% -
  Horiz. % 28.98% 27.21% -6.02% 3.13% -31.26% 0.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.34 0.49 0.36 0.31 0.82 0.77 -15.01%
  YoY % -14.71% -30.61% 36.11% 16.13% -62.20% 6.49% -
  Horiz. % 37.66% 44.16% 63.64% 46.75% 40.26% 106.49% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 01/03/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.2600 0.3600 0.3800 0.4200 0.3300 0.7100 0.7600 -
P/RPS 0.88 0.65 0.56 0.58 0.42 0.89 0.96 -1.44%
  YoY % 35.38% 16.07% -3.45% 38.10% -52.81% -7.29% -
  Horiz. % 91.67% 67.71% 58.33% 60.42% 43.75% 92.71% 100.00%
P/EPS 7.60 10.13 -37.44 83.44 -7.59 489.29 2.69 18.88%
  YoY % -24.98% 127.06% -144.87% 1,199.34% -101.55% 18,089.22% -
  Horiz. % 282.53% 376.58% -1,391.82% 3,101.86% -282.16% 18,189.22% 100.00%
EY 13.16 9.88 -2.67 1.20 -13.18 0.20 37.17 -15.88%
  YoY % 33.20% 470.04% -322.50% 109.10% -6,690.00% -99.46% -
  Horiz. % 35.40% 26.58% -7.18% 3.23% -35.46% 0.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.40 0.46 0.40 0.31 0.63 0.88 -17.86%
  YoY % -32.50% -13.04% 15.00% 29.03% -50.79% -28.41% -
  Horiz. % 30.68% 45.45% 52.27% 45.45% 35.23% 71.59% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers