Highlights
KLSE: EDEN (7471)       EDEN INC BHD MAIN : Utilities
Last Price Today's Change   Day's Range   Trading Volume
0.15   0.00 (0.00%)  0.145 - 0.155  4,158,500
Analyze this stock with MQ Trader system

Financials


Market Cap: 61 Million

Market Cap 61 Million
NOSH 403 Million

Latest Audited Result:  31-Dec-2017

Latest Audited Result: 31-Dec-2017
Announcement Date 30-Apr-2018
Next Audited Result: 31-Dec-2018
Est. Ann. Date: 30-Apr-2019
Est. Ann. Due Date: 29-Jun-2019

Latest Quarter:  30-Sep-2019 [#3]

Latest Quarter: 30-Sep-2019 [#3]
Announcement Date 29-Nov-2019
Next Quarter: 31-Dec-2019
Est. Ann. Date: 28-Feb-2020
Est. Ann. Due Date: 29-Feb-2020
QoQ | YoY   605.95%  |    213.84%

Annual (Unaudited) ( EPS: -1.99, P/E: -7.54 )

Revenue | NP to SH 62,787  |  -8,024
RPS | P/RPS 15.57 Cent  |  0.96
EPS | P/E | EY -1.99 Cent  |  -7.54  |  -13.26%
DPS | DY | Payout % 0.00 Cent  |  0.00%  |  - %
NAPS | P/NAPS 0.61  |  0.24
YoY   51.37%
NP Margin | ROE -14.54%  |  -3.24%
F.Y. | Ann. Date 31-Dec-2018  |  28-Feb-2019

T4Q Result ( EPS: 0.97, P/E: 15.42 )

Revenue | NP to SH 59,103  |  3,923
RPS | P/RPS 14.65 Cent  |  1.02
EPS | P/E | EY 0.97 Cent  |  15.42  |  6.48%
DPS | DY | Payout % 0.00 Cent  |  0.00%  |  - %
NAPS | P/NAPS 0.78  |  0.19
QoQ | YoY   309.56%  |    130.60%
NP Margin | ROE 4.73%  |  1.24%
F.Y. | Ann. Date 30-Sep-2019  |  29-Nov-2019

Annualized Result ( EPS: 1.30, P/E: 11.53 )

Revenue | NP to SH 59,926  |  5,245
RPS | P/RPS 14.86 Cent  |  1.01
EPS | P/E | EY 1.30 Cent  |  11.53  |  8.67%
DPS | DY | Payout % -
NAPS | P/NAPS -
QoQ | YoY   209.64%  |    149.09%
NP Margin | ROE 6.84%  |  1.66%
F.Y. | Ann. Date 30-Sep-2019  |  29-Nov-2019




Show?  YoY % Horiz. %

Last 10 FY Result
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 59,926 59,103 62,787 51,931 51,278 51,076 69,739 91,631 91,701 173,282 211,381 227,407 -13.32%
  YoY % 1.39% -5.87% 20.90% 1.27% 0.40% -26.76% -23.89% -0.08% -47.08% -18.02% -7.05% -
  Horiz. % 26.35% 25.99% 27.61% 22.84% 22.55% 22.46% 30.67% 40.29% 40.32% 76.20% 92.95% 100.00%
PBT 5,057 2,223 -10,350 -12,588 -16,410 30,849 -13,345 4,054 12,951 19,359 -8,675 4,296 -
  YoY % 127.50% 121.48% 17.78% 23.29% -153.19% 331.17% -429.18% -68.70% -33.10% 323.16% -301.93% -
  Horiz. % 117.72% 51.75% -240.92% -293.02% -381.98% 718.09% -310.64% 94.37% 301.47% 450.63% -201.93% 100.00%
Tax -956 573 1,221 -4,675 -6,550 -78,054 4,249 -10,705 -2,234 -8,656 4,627 -2,684 -
  YoY % -266.84% -53.07% 126.12% 28.63% 91.61% -1,937.00% 139.69% -379.19% 74.19% -287.08% 272.39% -
  Horiz. % 35.62% -21.35% -45.49% 174.18% 244.04% 2,908.12% -158.31% 398.85% 83.23% 322.50% -172.39% 100.00%
NP 4,101 2,796 -9,129 -17,263 -22,960 -47,205 -9,096 -6,651 10,717 10,703 -4,048 1,612 -
  YoY % 46.69% 130.63% 47.12% 24.81% 51.36% -418.96% -36.76% -162.06% 0.13% 364.40% -351.12% -
  Horiz. % 254.43% 173.45% -566.32% -1,070.91% -1,424.32% -2,928.35% -564.27% -412.59% 664.83% 663.96% -251.12% 100.00%
NP to SH 5,245 3,923 -8,024 -16,500 -23,061 -46,447 -9,191 -6,810 10,655 11,067 -3,150 1,576 -
  YoY % 33.71% 148.89% 51.37% 28.45% 50.35% -405.35% -34.96% -163.91% -3.72% 451.33% -299.87% -
  Horiz. % 332.83% 248.92% -509.14% -1,046.95% -1,463.26% -2,947.14% -583.19% -432.11% 676.08% 702.22% -199.87% 100.00%
Tax Rate 18.90 % -25.78 % - % - % - % 253.02 % - % 264.06 % 17.25 % 44.71 % - % 62.48 % -
  YoY % 173.31% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1,430.78% -61.42% 0.00% 0.00% -
  Horiz. % 30.25% -41.26% 0.00% 0.00% 0.00% 404.96% 0.00% 422.63% 27.61% 71.56% 0.00% 100.00%
Total Cost 55,825 56,307 71,916 69,194 74,238 98,281 78,835 98,282 80,984 162,579 215,429 225,795 -11.93%
  YoY % -0.86% -21.70% 3.93% -6.79% -24.46% 24.67% -19.79% 21.36% -50.19% -24.53% -4.59% -
  Horiz. % 24.72% 24.94% 31.85% 30.64% 32.88% 43.53% 34.91% 43.53% 35.87% 72.00% 95.41% 100.00%
Net Worth 316,066 316,066 247,756 245,975 261,544 233,521 280,225 289,566 295,793 283,285 253,660 328,745 -3.09%
  YoY % 0.00% 27.57% 0.72% -5.95% 12.00% -16.67% -3.23% -2.11% 4.42% 11.68% -22.84% -
  Horiz. % 96.14% 96.14% 75.36% 74.82% 79.56% 71.03% 85.24% 88.08% 89.98% 86.17% 77.16% 100.00%
Dividend
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 0 - - - - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 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% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - - - - - - -
Equity
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 316,066 316,066 247,756 245,975 261,544 233,521 280,225 289,566 295,793 283,285 253,660 328,745 -3.09%
  YoY % 0.00% 27.57% 0.72% -5.95% 12.00% -16.67% -3.23% -2.11% 4.42% 11.68% -22.84% -
  Horiz. % 96.14% 96.14% 75.36% 74.82% 79.56% 71.03% 85.24% 88.08% 89.98% 86.17% 77.16% 100.00%
NOSH 405,213 405,213 321,762 311,362 311,362 311,362 311,362 311,362 311,362 311,303 310,363 313,090 0.30%
  YoY % 0.00% 25.94% 3.34% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.30% -0.87% -
  Horiz. % 129.42% 129.42% 102.77% 99.45% 99.45% 99.45% 99.45% 99.45% 99.45% 99.43% 99.13% 100.00%
Ratio Analysis
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.84 % 4.73 % -14.54 % -33.24 % -44.78 % -92.42 % -13.04 % -7.26 % 11.69 % 6.18 % -1.92 % 0.71 % -
  YoY % 44.61% 132.53% 56.26% 25.77% 51.55% -608.74% -79.61% -162.10% 89.16% 421.88% -370.42% -
  Horiz. % 963.38% 666.20% -2,047.89% -4,681.69% -6,307.04% -13,016.90% -1,836.62% -1,022.54% 1,646.48% 870.42% -270.42% 100.00%
ROE 1.66 % 1.24 % -3.24 % -6.71 % -8.82 % -19.89 % -3.28 % -2.35 % 3.60 % 3.91 % -1.24 % 0.48 % -
  YoY % 33.87% 138.27% 51.71% 23.92% 55.66% -506.40% -39.57% -165.28% -7.93% 415.32% -358.33% -
  Horiz. % 345.83% 258.33% -675.00% -1,397.92% -1,837.50% -4,143.75% -683.33% -489.58% 750.00% 814.58% -258.33% 100.00%
Per Share
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.79 14.59 19.51 16.68 16.47 16.40 22.40 29.43 29.45 55.66 68.11 72.63 -13.58%
  YoY % 1.37% -25.22% 16.97% 1.28% 0.43% -26.79% -23.89% -0.07% -47.09% -18.28% -6.22% -
  Horiz. % 20.36% 20.09% 26.86% 22.97% 22.68% 22.58% 30.84% 40.52% 40.55% 76.64% 93.78% 100.00%
EPS 1.29 0.97 -2.46 -5.30 -7.41 -14.92 -2.95 -2.19 3.42 3.55 -1.37 0.51 -
  YoY % 32.99% 139.43% 53.58% 28.48% 50.34% -405.76% -34.70% -164.04% -3.66% 359.12% -368.63% -
  Horiz. % 252.94% 190.20% -482.35% -1,039.22% -1,452.94% -2,925.49% -578.43% -429.41% 670.59% 696.08% -268.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - - - - - - -
NAPS 0.7800 0.7800 0.7700 0.7900 0.8400 0.7500 0.9000 0.9300 0.9500 0.9100 0.8173 1.0500 -3.39%
  YoY % 0.00% 1.30% -2.53% -5.95% 12.00% -16.67% -3.23% -2.11% 4.40% 11.34% -22.16% -
  Horiz. % 74.29% 74.29% 73.33% 75.24% 80.00% 71.43% 85.71% 88.57% 90.48% 86.67% 77.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.86 14.65 15.57 12.87 12.71 12.66 17.29 22.72 22.73 42.96 52.40 56.38 -13.31%
  YoY % 1.43% -5.91% 20.98% 1.26% 0.39% -26.78% -23.90% -0.04% -47.09% -18.02% -7.06% -
  Horiz. % 26.36% 25.98% 27.62% 22.83% 22.54% 22.45% 30.67% 40.30% 40.32% 76.20% 92.94% 100.00%
EPS 1.30 0.97 -1.99 -4.09 -5.72 -11.51 -2.28 -1.69 2.64 2.74 -0.78 0.39 -
  YoY % 34.02% 148.74% 51.34% 28.50% 50.30% -404.82% -34.91% -164.02% -3.65% 451.28% -300.00% -
  Horiz. % 333.33% 248.72% -510.26% -1,048.72% -1,466.67% -2,951.28% -584.62% -433.33% 676.92% 702.56% -200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - - - - - - -
NAPS 0.7836 0.7836 0.6142 0.6098 0.6484 0.5789 0.6947 0.7179 0.7333 0.7023 0.6289 0.8150 -3.09%
  YoY % 0.00% 27.58% 0.72% -5.95% 12.01% -16.67% -3.23% -2.10% 4.41% 11.67% -22.83% -
  Horiz. % 96.15% 96.15% 75.36% 74.82% 79.56% 71.03% 85.24% 88.09% 89.98% 86.17% 77.17% 100.00%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date AQR T4Q 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1350 0.1350 0.0950 0.1750 0.1800 0.2250 0.2500 0.3200 0.2800 0.3100 0.4000 0.3800 -
P/RPS 0.91 0.93 0.49 1.05 1.09 1.37 1.12 1.09 0.95 0.56 0.59 0.52 -0.66%
  YoY % -2.15% 89.80% -53.33% -3.67% -20.44% 22.32% 2.75% 14.74% 69.64% -5.08% 13.46% -
  Horiz. % 175.00% 178.85% 94.23% 201.92% 209.62% 263.46% 215.38% 209.62% 182.69% 107.69% 113.46% 100.00%
P/EPS 10.43 13.94 -3.81 -3.30 -2.43 -1.51 -8.47 -14.63 8.18 8.72 -39.41 75.49 -
  YoY % -25.18% 465.88% -15.45% -35.80% -60.93% 82.17% 42.11% -278.85% -6.19% 122.13% -152.21% -
  Horiz. % 13.82% 18.47% -5.05% -4.37% -3.22% -2.00% -11.22% -19.38% 10.84% 11.55% -52.21% 100.00%
EY 9.59 7.17 -26.25 -30.28 -41.15 -66.30 -11.81 -6.83 12.22 11.47 -2.54 1.32 -
  YoY % 33.75% 127.31% 13.31% 26.42% 37.93% -461.39% -72.91% -155.89% 6.54% 551.57% -292.42% -
  Horiz. % 726.52% 543.18% -1,988.64% -2,293.94% -3,117.42% -5,022.73% -894.70% -517.42% 925.76% 868.94% -192.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - - - - - - -
P/NAPS 0.17 0.17 0.12 0.22 0.21 0.30 0.28 0.34 0.29 0.34 0.49 0.36 -11.48%
  YoY % 0.00% 41.67% -45.45% 4.76% -30.00% 7.14% -17.65% 17.24% -14.71% -30.61% 36.11% -
  Horiz. % 47.22% 47.22% 33.33% 61.11% 58.33% 83.33% 77.78% 94.44% 80.56% 94.44% 136.11% 100.00%
Price Multiplier on Announcement Date
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date AQR T4Q 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 01/03/12 28/02/11 25/02/10 -
Price 0.1450 0.1450 0.1100 0.1600 0.2100 0.2250 0.2400 0.3250 0.2600 0.3600 0.3800 0.4200 -
P/RPS 0.98 0.99 0.56 0.96 1.28 1.37 1.07 1.10 0.88 0.65 0.56 0.58 -0.39%
  YoY % -1.01% 76.79% -41.67% -25.00% -6.57% 28.04% -2.73% 25.00% 35.38% 16.07% -3.45% -
  Horiz. % 168.97% 170.69% 96.55% 165.52% 220.69% 236.21% 184.48% 189.66% 151.72% 112.07% 96.55% 100.00%
P/EPS 11.20 14.98 -4.41 -3.02 -2.84 -1.51 -8.13 -14.86 7.60 10.13 -37.44 83.44 -
  YoY % -25.23% 439.68% -46.03% -6.34% -88.08% 81.43% 45.29% -295.53% -24.98% 127.06% -144.87% -
  Horiz. % 13.42% 17.95% -5.29% -3.62% -3.40% -1.81% -9.74% -17.81% 9.11% 12.14% -44.87% 100.00%
EY 8.93 6.68 -22.67 -33.12 -35.27 -66.30 -12.30 -6.73 13.16 9.88 -2.67 1.20 -
  YoY % 33.68% 129.47% 31.55% 6.10% 46.80% -439.02% -82.76% -151.14% 33.20% 470.04% -322.50% -
  Horiz. % 744.17% 556.67% -1,889.17% -2,760.00% -2,939.17% -5,525.00% -1,025.00% -560.83% 1,096.67% 823.33% -222.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - - - - - - -
P/NAPS 0.19 0.19 0.14 0.20 0.25 0.30 0.27 0.35 0.27 0.40 0.46 0.40 -11.00%
  YoY % 0.00% 35.71% -30.00% -20.00% -16.67% 11.11% -22.86% 29.63% -32.50% -13.04% 15.00% -
  Horiz. % 47.50% 47.50% 35.00% 50.00% 62.50% 75.00% 67.50% 87.50% 67.50% 100.00% 115.00% 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.


Trade this stock with T+7 trading account. Find out more.
  Be the first to like this.
 
lanciao 哈哈哈哈哈
08/11/2019 8:11 PM
BrightChoice waiting 0.135 to grab more!
12/11/2019 12:08 PM
lanciao 1414141414141414
13/11/2019 3:36 PM
5JTJ 145
13/11/2019 5:41 PM
lanciao Hahahhaahhaha
19/11/2019 4:48 PM
Jayden8 https://www.theedgemarkets.com/article/pahang-state-govt-starts-acquiring-land-ecrl-project
19/11/2019 11:02 PM
lanciao Sell and run inside sifu said bad QR
20/11/2019 2:32 PM
Investlau This QR profit 3mil. Next week QR out
22/11/2019 12:21 AM
Darren95 hehe 5c0160
29/11/2019 5:48 PM
Darren95 this qr super good
29/11/2019 5:48 PM
Darren95 goreng soon
29/11/2019 5:49 PM
Darren95 investlau you insider news haha
29/11/2019 5:50 PM
DB723 that 1 keep say insider news will out bad QR....deleted message oledy ...
29/11/2019 11:26 PM
30/11/2019 12:00 PM
Power168 yaya.that 1 kept said bad Qr.really....
30/11/2019 12:02 PM
Darren95 guy eden goreng today
02/12/2019 8:36 AM
Darren95 later show
02/12/2019 8:36 AM
Darren95 let see
02/12/2019 8:57 AM
Investlau Be patient more good news OTW.
02/12/2019 9:36 AM
Power168 Any insider news?.5c160.
02/12/2019 10:40 AM
MK Zee Mun Keat hahahaha that con man deleted all his comment here lol
02/12/2019 12:45 PM
lanciao Inside sifu go take next inside news he come back later...
02/12/2019 9:19 PM
DB723 walau deleted all....i think direct change account better ....
02/12/2019 9:23 PM
lanciao Hahahahaha
02/12/2019 9:39 PM
Power168 Hahaha
03/12/2019 8:41 AM
Sneakpeek For the past months This is one of the most boring counter together with Lctitan
03/12/2019 12:52 PM
Power168 Haha
03/12/2019 8:26 PM
lanciao 哈哈哈哈
03/12/2019 10:09 PM
lanciao Ya very shit..any inside news how taget dia price sifu...
04/12/2019 8:59 PM
Karlos The Auditor resigned not because of Eden but the auditor is prevented from doing auditing works for public listed companies for for 1 year by SC.
05/12/2019 11:06 AM
DB723 act he dun care the reason for resign , because he get info from insider news.
05/12/2019 11:23 AM
targetinvest Auditor have to resign because auditor lousy.. Did not categorized the land that is for sale into Land for disposed under current asset
05/12/2019 6:35 PM
targetinvest Auditor want to pakat play sentiment to make share price low..
The land already subject to be bought over by federal government. By right, the balance sheet should report the on going event that is going to happen.
So why the investment properties is under long term asset, but not under current asset that is subject to be disposed.

Because of the previous categorization, EDEN fall into auditor opinion on liquidity issue that current debt is more than current asset.

By right, the whole plot of land to be disposed is worth more than RM 200 million (including revaluation)..
05/12/2019 6:38 PM
fl888 By right, Eden should have been 20cts now.... ECRlL coming also
09/12/2019 9:39 AM
BrightChoice get ready for it :)
09/12/2019 10:26 AM
fl888 NTA is 78cts...
09/12/2019 11:06 AM
lkang 2 qtrs making profit and still not moving. Someone is controlling
09/12/2019 12:00 PM
BrightChoice just collect it while u can...
09/12/2019 12:45 PM
fl888 No worry as Muhyddin son is a director of Eden ?
09/12/2019 12:53 PM
lkang he had resigned
09/12/2019 1:12 PM
BrightChoice ya, he stepped down from eden director board ady
09/12/2019 1:27 PM
lanciao Tomorrow sell sifu said game over lioa hahahahaahah
09/12/2019 10:45 PM
lkang GAME NOT STARTED
10/12/2019 8:57 AM
lkang when it move, it will be too late.
11/12/2019 8:36 AM
lanciao 145very strong support..
11/12/2019 5:31 PM
fl888 Eden looks like blooming up....
12/12/2019 9:41 AM
Power168 yes.up up
12/12/2019 3:09 PM
fl888 After prayer
12/12/2019 7:55 PM
5c0160 ???
12/12/2019 8:14 PM
lanciao Inside news sifu...any news
12/12/2019 10:52 PM