Highlights

Good Articles to Share

Author: Tan KW   |   Latest post: Tue, 22 Oct 2019, 11:52 PM

 

Stock Review – HAIO (7668) (HAI-O ENTERPRISE BERHAD) - IVKLSE

Author:   |    Publish date:


Saturday, 21 September 2019

 
Bursa Malaysia - 7668
Bloomberg - HAIO:MK
Yahoo - 7668 .kl
Webpage - https://www.hai-o.com.my/


Company Profile
 
HAIO established in 1975 and has since become an establish household name offering wide range of complementary medicine (TCM), medicine tonic as well as wellness, beauty and healthcare products and clinical services. HAIO have business presence nationwide with 57 retail chain stores and franchises, 37 Multi-Level-Marketing (MLM) branches, stocklists and sales points, and 2 GMP manufacturing plants across Malaysia.
 
HAIO had joint venture with world renowned Beijing Tongrengtang since 2002 to offer TCM consultation services and high quality herbal medicines to public.
 
1) Operating Segment
 
HAIO consists of 3 main reporting segments as follow:
 
Segment
% 2019 Revenue
Asset Turnover
Return on Asset (%)
% 2019 CAPEX
Multi-Level-Marketing
68.48
1.59
33.51
48.57
Wholesales
17.96
0.35
38.13
27.07
Retail
12.35
1.20
2.73
2.71
Non Reportable segment
1.21
0.11
4.10
21.65
 
From 2019 annual report, Multi-Level-Marketing (MLM) segment is producing the most revenue for HAIO in 2019, 68.48 % of 2019 are from Multi-Level-Marketing segment. MLM segment had high asset turnover and return on asset hence it is not surprise most of the capital expense, CAPEX, for the year 2019 go to this segment. (48.57 % of 2019 CAPEX).
HAIO had invested RM 8,296,000, 2.53% of 2019 revenue into CAPEX. RM 1,796,000 was invest into other non-reportable segment which only generate RM 3,980,799 revenue over the year of 2019 (45% of revenue generate from others segment is invest back into the segment)
 
PROS:
è 48.57 % of 2019 CAPEX go to MLM which has high Asset turnover ratio and return of asset.
 
CONS:
è 21.65 % of 2019 CAPEX go to non-reportable operating segment which is not the main operating segment of HAIO
è 45% of revenue generate from non-reportable segment is invested back into the segment.
 
Financial Statement
 
 
HAIO investment properties had decrease from RM 55,949,690 (2018) to RM 45,658,791 (2019), 18.39 % decrease. It is mainly because the decrease in the value of the freehold and leasehold land held by HAIO. However the net rental income had increase from RM 1,640,616 to RM 2,723,831, 66.02% increase.
 
The trade and others receivable of HAIO has decrease from RM 31,951,966 to RM 21,783,945, 31.82% decrease and the trade receivable past due also decrease from RM 3,257,059 to RM 2,180,565, 33.05 % decrease. The decrease of the trade and others receivable is mainly due to the decrease in sales from RM 461,969,489 to RM 328,406,809, 28.91% decrease in sales.
HAIO cash and cash equivalents had also decrease from RM 68,674,442 to RM 53,792,063, 21.67% decrease.
 
 
PROS:
è 66.02% increase of net rental income.
 
CONS:
è  28.91% decrease in revenue.
è 21.67% decrease in cash and cash equivalents
 
HAIO had low loans and borrowing which is RM 289,000 in 2019. In 2019 HAIO had contract liabilities which is revenue recognised overtime during the membership period expected to recognised as revenue over the perios of 3 years to 1 years.
 
PROS:
è HAIO had low loans and borrowing
 
Financial Ratio
 
Description
2019
2018
Different
Gross Profit Margin
0.38
0.35
+0.03
Net Profit Margin
0.14
0.16
-0.02
Interest Coverage Ratio
578.56
808.87
-230.31
Effective Tax
0.25
0.25
0.00
 
Warrant
 
No Warrant issue
 
Dividend and Bonus Issued for the past five year
 
HAIO had constant dividend for the past five year from 2014 – 2018 with the average of RM 0.14 with the dividend yield of 5.56 % base on HAIO stock price of RM 2.52 on 21/9/2019.
 
PROS:
è HAIO had dividend yield of 5.56 % for the past five year which is higher than fixed deposit of 3.00%
 
 
Market Research
 
Affin Hwang Capital (26 June 2019)
 
Price Target : RM 1.80
 
  •  Incentive trip campaign failed to revitalise MLM sales

JX APEX Security Bhd (26 June 2019)
 
Price Target : RM 2.24
  • MLM division - business environment remain challenging
  • Wholesale division – focus on core products
  • Retail division – continuous expansion
 
Price Target : RM 1.95
 
  • Pressure from stagnant distributors’ growth
  • Weakening of MYR against RMB

 
Estimated Price
 
IVKLS Price : RM 1.53
 
Posted by at
 
 
 

 

Share this
Labels: HAIO

Related Stocks

Chart Stock Name Last Change Volume 
HAIO 2.35 -0.01 (0.42%) 87,000 

  Be the first to like this.
 
Taehyung TP=1.53 ? already $2.50 lah !
The coming Qtr result is expected to be good..
21/09/2019 9:16 PM


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers