Highlights

[EDEN] YoY TTM Result on 2018-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     20.47%    YoY -     56.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 51,086 63,829 49,313 52,237 64,083 86,990 123,515 -13.68%
  YoY % -19.96% 29.44% -5.60% -18.49% -26.33% -29.57% -
  Horiz. % 41.36% 51.68% 39.92% 42.29% 51.88% 70.43% 100.00%
PBT -7,187 -9,564 -23,497 -19,387 -22,493 4,363 12,720 -
  YoY % 24.85% 59.30% -21.20% 13.81% -615.54% -65.70% -
  Horiz. % -56.50% -75.19% -184.72% -152.41% -176.83% 34.30% 100.00%
Tax 1,209 -4,672 -6,376 -14,603 4,846 -9,726 -3,456 -
  YoY % 125.88% 26.73% 56.34% -401.34% 149.83% -181.42% -
  Horiz. % -34.98% 135.19% 184.49% 422.54% -140.22% 281.42% 100.00%
NP -5,978 -14,236 -29,873 -33,990 -17,647 -5,363 9,264 -
  YoY % 58.01% 52.34% 12.11% -92.61% -229.05% -157.89% -
  Horiz. % -64.53% -153.67% -322.46% -366.90% -190.49% -57.89% 100.00%
NP to SH -4,796 -13,129 -30,296 -33,257 -17,695 -5,490 9,361 -
  YoY % 63.47% 56.66% 8.90% -87.95% -222.31% -158.65% -
  Horiz. % -51.23% -140.25% -323.64% -355.27% -189.03% -58.65% 100.00%
Tax Rate - % - % - % - % - % 222.92 % 27.17 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 720.46% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 820.46% 100.00%
Total Cost 57,064 78,065 79,186 86,227 81,730 92,353 114,251 -10.92%
  YoY % -26.90% -1.42% -8.17% 5.50% -11.50% -19.17% -
  Horiz. % 49.95% 68.33% 69.31% 75.47% 71.54% 80.83% 100.00%
Net Worth 298,302 242,862 258,430 236,635 271,165 289,566 295,793 0.14%
  YoY % 22.83% -6.02% 9.21% -12.73% -6.35% -2.11% -
  Horiz. % 100.85% 82.11% 87.37% 80.00% 91.67% 97.89% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 298,302 242,862 258,430 236,635 271,165 289,566 295,793 0.14%
  YoY % 22.83% -6.02% 9.21% -12.73% -6.35% -2.11% -
  Horiz. % 100.85% 82.11% 87.37% 80.00% 91.67% 97.89% 100.00%
NOSH 387,406 311,362 311,362 311,362 311,684 311,362 311,362 3.71%
  YoY % 24.42% 0.00% 0.00% -0.10% 0.10% 0.00% -
  Horiz. % 124.42% 100.00% 100.00% 100.00% 100.10% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -11.70 % -22.30 % -60.58 % -65.07 % -27.54 % -6.17 % 7.50 % -
  YoY % 47.53% 63.19% 6.90% -136.27% -346.35% -182.27% -
  Horiz. % -156.00% -297.33% -807.73% -867.60% -367.20% -82.27% 100.00%
ROE -1.61 % -5.41 % -11.72 % -14.05 % -6.53 % -1.90 % 3.16 % -
  YoY % 70.24% 53.84% 16.58% -115.16% -243.68% -160.13% -
  Horiz. % -50.95% -171.20% -370.89% -444.62% -206.65% -60.13% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.19 20.50 15.84 16.78 20.56 27.94 39.67 -16.76%
  YoY % -35.66% 29.42% -5.60% -18.39% -26.41% -29.57% -
  Horiz. % 33.25% 51.68% 39.93% 42.30% 51.83% 70.43% 100.00%
EPS -1.24 -4.22 -9.73 -10.68 -5.68 -1.76 3.01 -
  YoY % 70.62% 56.63% 8.90% -88.03% -222.73% -158.47% -
  Horiz. % -41.20% -140.20% -323.26% -354.82% -188.70% -58.47% 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 0.7800 0.8300 0.7600 0.8700 0.9300 0.9500 -3.44%
  YoY % -1.28% -6.02% 9.21% -12.64% -6.45% -2.11% -
  Horiz. % 81.05% 82.11% 87.37% 80.00% 91.58% 97.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 12.67 15.82 12.23 12.95 15.89 21.57 30.62 -13.67%
  YoY % -19.91% 29.35% -5.56% -18.50% -26.33% -29.56% -
  Horiz. % 41.38% 51.67% 39.94% 42.29% 51.89% 70.44% 100.00%
EPS -1.19 -3.25 -7.51 -8.24 -4.39 -1.36 2.32 -
  YoY % 63.38% 56.72% 8.86% -87.70% -222.79% -158.62% -
  Horiz. % -51.29% -140.09% -323.71% -355.17% -189.22% -58.62% 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 0.7395 0.6021 0.6407 0.5867 0.6723 0.7179 0.7333 0.14%
  YoY % 22.82% -6.02% 9.20% -12.73% -6.35% -2.10% -
  Horiz. % 100.85% 82.11% 87.37% 80.01% 91.68% 97.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1300 0.1250 0.2250 0.2200 0.2250 0.3150 0.2800 -
P/RPS 0.99 0.61 1.42 1.31 1.09 1.13 0.71 5.69%
  YoY % 62.30% -57.04% 8.40% 20.18% -3.54% 59.15% -
  Horiz. % 139.44% 85.92% 200.00% 184.51% 153.52% 159.15% 100.00%
P/EPS -10.50 -2.96 -2.31 -2.06 -3.96 -17.87 9.31 -
  YoY % -254.73% -28.14% -12.14% 47.98% 77.84% -291.94% -
  Horiz. % -112.78% -31.79% -24.81% -22.13% -42.53% -191.94% 100.00%
EY -9.52 -33.73 -43.25 -48.55 -25.23 -5.60 10.74 -
  YoY % 71.78% 22.01% 10.92% -92.43% -350.54% -152.14% -
  Horiz. % -88.64% -314.06% -402.70% -452.05% -234.92% -52.14% 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 0.17 0.16 0.27 0.29 0.26 0.34 0.29 -8.51%
  YoY % 6.25% -40.74% -6.90% 11.54% -23.53% 17.24% -
  Horiz. % 58.62% 55.17% 93.10% 100.00% 89.66% 117.24% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 31/05/17 26/05/16 29/05/15 26/05/14 30/05/13 -
Price 0.1250 0.2450 0.2500 0.2200 0.2950 0.3350 0.3450 -
P/RPS 0.95 1.20 1.58 1.31 1.43 1.20 0.87 1.48%
  YoY % -20.83% -24.05% 20.61% -8.39% 19.17% 37.93% -
  Horiz. % 109.20% 137.93% 181.61% 150.57% 164.37% 137.93% 100.00%
P/EPS -10.10 -5.81 -2.57 -2.06 -5.20 -19.00 11.48 -
  YoY % -73.84% -126.07% -24.76% 60.38% 72.63% -265.51% -
  Horiz. % -87.98% -50.61% -22.39% -17.94% -45.30% -165.51% 100.00%
EY -9.90 -17.21 -38.92 -48.55 -19.24 -5.26 8.71 -
  YoY % 42.48% 55.78% 19.84% -152.34% -265.78% -160.39% -
  Horiz. % -113.66% -197.59% -446.84% -557.41% -220.90% -60.39% 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 0.16 0.31 0.30 0.29 0.34 0.36 0.36 -12.64%
  YoY % -48.39% 3.33% 3.45% -14.71% -5.56% 0.00% -
  Horiz. % 44.44% 86.11% 83.33% 80.56% 94.44% 100.00% 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.
 


 

70  65  321  1876 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IKHMAS 0.135+0.01 
 GPACKET-WB 0.265-0.005 
 FGV 0.95+0.055 
 ARMADA 0.330.00 
 SCOMIES 0.12+0.005 
 MNC-PA 0.0350.00 
 NETX 0.010.00 
 PWORTH 0.0550.00 
 VSOLAR 0.090.00 
 D&O 0.60+0.025 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
5. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
6. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
7. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers