Highlights

[EDEN] YoY TTM Result on 2016-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     31.39%    YoY -     46.36%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 61,998 51,931 51,278 52,988 69,733 92,035 122,829 -10.76%
  YoY % 19.39% 1.27% -3.23% -24.01% -24.23% -25.07% -
  Horiz. % 50.48% 42.28% 41.75% 43.14% 56.77% 74.93% 100.00%
PBT -10,351 -12,597 -16,406 -29,018 -13,366 4,055 12,956 -
  YoY % 17.83% 23.22% 43.46% -117.10% -429.62% -68.70% -
  Horiz. % -79.89% -97.23% -126.63% -223.97% -103.16% 31.30% 100.00%
Tax 1,220 -4,674 -6,552 -14,554 4,565 -10,704 -2,235 -
  YoY % 126.10% 28.66% 54.98% -418.82% 142.65% -378.93% -
  Horiz. % -54.59% 209.13% 293.15% 651.19% -204.25% 478.93% 100.00%
NP -9,131 -17,271 -22,958 -43,572 -8,801 -6,649 10,721 -
  YoY % 47.13% 24.77% 47.31% -395.08% -32.37% -162.02% -
  Horiz. % -85.17% -161.10% -214.14% -406.42% -82.09% -62.02% 100.00%
NP to SH -8,027 -16,508 -23,059 -42,991 -8,822 -6,808 10,660 -
  YoY % 51.38% 28.41% 46.36% -387.32% -29.58% -163.86% -
  Horiz. % -75.30% -154.86% -216.31% -403.29% -82.76% -63.86% 100.00%
Tax Rate - % - % - % - % - % 263.97 % 17.25 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,430.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 1,530.26% 100.00%
Total Cost 71,129 69,202 74,236 96,560 78,534 98,684 112,108 -7.30%
  YoY % 2.78% -6.78% -23.12% 22.95% -20.42% -11.97% -
  Horiz. % 63.45% 61.73% 66.22% 86.13% 70.05% 88.03% 100.00%
Net Worth 247,756 245,975 261,544 233,621 280,225 289,566 295,793 -2.91%
  YoY % 0.72% -5.95% 11.95% -16.63% -3.23% -2.11% -
  Horiz. % 83.76% 83.16% 88.42% 78.98% 94.74% 97.89% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 247,756 245,975 261,544 233,621 280,225 289,566 295,793 -2.91%
  YoY % 0.72% -5.95% 11.95% -16.63% -3.23% -2.11% -
  Horiz. % 83.76% 83.16% 88.42% 78.98% 94.74% 97.89% 100.00%
NOSH 321,762 311,362 311,362 311,495 311,362 311,362 311,362 0.55%
  YoY % 3.34% 0.00% -0.04% 0.04% 0.00% 0.00% -
  Horiz. % 103.34% 100.00% 100.00% 100.04% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -14.73 % -33.26 % -44.77 % -82.23 % -12.62 % -7.22 % 8.73 % -
  YoY % 55.71% 25.71% 45.56% -551.58% -74.79% -182.70% -
  Horiz. % -168.73% -380.99% -512.83% -941.92% -144.56% -82.70% 100.00%
ROE -3.24 % -6.71 % -8.82 % -18.40 % -3.15 % -2.35 % 3.60 % -
  YoY % 51.71% 23.92% 52.07% -484.13% -34.04% -165.28% -
  Horiz. % -90.00% -186.39% -245.00% -511.11% -87.50% -65.28% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.27 16.68 16.47 17.01 22.40 29.56 39.45 -11.25%
  YoY % 15.53% 1.28% -3.17% -24.06% -24.22% -25.07% -
  Horiz. % 48.85% 42.28% 41.75% 43.12% 56.78% 74.93% 100.00%
EPS -2.49 -5.30 -7.41 -13.80 -2.83 -2.19 3.42 -
  YoY % 53.02% 28.48% 46.30% -387.63% -29.22% -164.04% -
  Horiz. % -72.81% -154.97% -216.67% -403.51% -82.75% -64.04% 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 0.7700 0.7900 0.8400 0.7500 0.9000 0.9300 0.9500 -3.44%
  YoY % -2.53% -5.95% 12.00% -16.67% -3.23% -2.11% -
  Horiz. % 81.05% 83.16% 88.42% 78.95% 94.74% 97.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 15.37 12.87 12.71 13.14 17.29 22.82 30.45 -10.76%
  YoY % 19.43% 1.26% -3.27% -24.00% -24.23% -25.06% -
  Horiz. % 50.48% 42.27% 41.74% 43.15% 56.78% 74.94% 100.00%
EPS -1.99 -4.09 -5.72 -10.66 -2.19 -1.69 2.64 -
  YoY % 51.34% 28.50% 46.34% -386.76% -29.59% -164.02% -
  Horiz. % -75.38% -154.92% -216.67% -403.79% -82.95% -64.02% 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 0.6142 0.6098 0.6484 0.5792 0.6947 0.7179 0.7333 -2.91%
  YoY % 0.72% -5.95% 11.95% -16.63% -3.23% -2.10% -
  Horiz. % 83.76% 83.16% 88.42% 78.99% 94.74% 97.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0950 0.1750 0.1800 0.2250 0.2500 0.3200 0.2800 -
P/RPS 0.49 1.05 1.09 1.32 1.12 1.08 0.71 -5.99%
  YoY % -53.33% -3.67% -17.42% 17.86% 3.70% 52.11% -
  Horiz. % 69.01% 147.89% 153.52% 185.92% 157.75% 152.11% 100.00%
P/EPS -3.81 -3.30 -2.43 -1.63 -8.82 -14.64 8.18 -
  YoY % -15.45% -35.80% -49.08% 81.52% 39.75% -278.97% -
  Horiz. % -46.58% -40.34% -29.71% -19.93% -107.82% -178.97% 100.00%
EY -26.26 -30.30 -41.14 -61.34 -11.33 -6.83 12.23 -
  YoY % 13.33% 26.35% 32.93% -441.39% -65.89% -155.85% -
  Horiz. % -214.72% -247.75% -336.39% -501.55% -92.64% -55.85% 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 0.12 0.22 0.21 0.30 0.28 0.34 0.29 -13.67%
  YoY % -45.45% 4.76% -30.00% 7.14% -17.65% 17.24% -
  Horiz. % 41.38% 75.86% 72.41% 103.45% 96.55% 117.24% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.1100 0.1600 0.2100 0.2250 0.2400 0.3250 0.2600 -
P/RPS 0.57 0.96 1.28 1.32 1.07 1.10 0.66 -2.41%
  YoY % -40.62% -25.00% -3.03% 23.36% -2.73% 66.67% -
  Horiz. % 86.36% 145.45% 193.94% 200.00% 162.12% 166.67% 100.00%
P/EPS -4.41 -3.02 -2.84 -1.63 -8.47 -14.86 7.59 -
  YoY % -46.03% -6.34% -74.23% 80.76% 43.00% -295.78% -
  Horiz. % -58.10% -39.79% -37.42% -21.48% -111.59% -195.78% 100.00%
EY -22.68 -33.14 -35.27 -61.34 -11.81 -6.73 13.17 -
  YoY % 31.56% 6.04% 42.50% -419.39% -75.48% -151.10% -
  Horiz. % -172.21% -251.63% -267.81% -465.76% -89.67% -51.10% 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 0.14 0.20 0.25 0.30 0.27 0.35 0.27 -10.36%
  YoY % -30.00% -20.00% -16.67% 11.11% -22.86% 29.63% -
  Horiz. % 51.85% 74.07% 92.59% 111.11% 100.00% 129.63% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.850.00 

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