Highlights

[HAIO] QoQ Quarter Result on 2018-10-31 [#2]

Stock [HAIO]: HAI-O ENTERPRISE BHD
Announcement Date 17-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     23.68%    YoY -     -36.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 66,061 69,942 86,156 92,171 80,085 110,649 103,067 -25.72%
  QoQ % -5.55% -18.82% -6.53% 15.09% -27.62% 7.36% -
  Horiz. % 64.10% 67.86% 83.59% 89.43% 77.70% 107.36% 100.00%
PBT 10,196 13,873 16,924 18,261 14,439 23,050 25,021 -45.13%
  QoQ % -26.50% -18.03% -7.32% 26.47% -37.36% -7.88% -
  Horiz. % 40.75% 55.45% 67.64% 72.98% 57.71% 92.12% 100.00%
Tax -2,667 -4,041 -4,124 -4,407 -3,779 -6,376 -5,800 -40.51%
  QoQ % 34.00% 2.01% 6.42% -16.62% 40.73% -9.93% -
  Horiz. % 45.98% 69.67% 71.10% 75.98% 65.16% 109.93% 100.00%
NP 7,529 9,832 12,800 13,854 10,660 16,674 19,221 -46.56%
  QoQ % -23.42% -23.19% -7.61% 29.96% -36.07% -13.25% -
  Horiz. % 39.17% 51.15% 66.59% 72.08% 55.46% 86.75% 100.00%
NP to SH 7,743 10,021 12,790 13,601 10,997 16,274 19,250 -45.60%
  QoQ % -22.73% -21.65% -5.96% 23.68% -32.43% -15.46% -
  Horiz. % 40.22% 52.06% 66.44% 70.65% 57.13% 84.54% 100.00%
Tax Rate 26.16 % 29.13 % 24.37 % 24.13 % 26.17 % 27.66 % 23.18 % 8.42%
  QoQ % -10.20% 19.53% 0.99% -7.80% -5.39% 19.33% -
  Horiz. % 112.86% 125.67% 105.13% 104.10% 112.90% 119.33% 100.00%
Total Cost 58,532 60,110 73,356 78,317 69,425 93,975 83,846 -21.36%
  QoQ % -2.63% -18.06% -6.33% 12.81% -26.12% 12.08% -
  Horiz. % 69.81% 71.69% 87.49% 93.41% 82.80% 112.08% 100.00%
Net Worth 316,623 310,965 299,602 299,337 320,288 307,924 319,139 -0.53%
  QoQ % 1.82% 3.79% 0.09% -6.54% 4.02% -3.51% -
  Horiz. % 99.21% 97.44% 93.88% 93.80% 100.36% 96.49% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - 26,155 - 11,624 - 31,954 8,703 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 267.13% -
  Horiz. % 0.00% 300.51% 0.00% 133.56% 0.00% 367.13% 100.00%
Div Payout % - % 261.01 % - % 85.47 % - % 196.35 % 45.21 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 334.31% -
  Horiz. % 0.00% 577.33% 0.00% 189.05% 0.00% 434.31% 100.00%
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 316,623 310,965 299,602 299,337 320,288 307,924 319,139 -0.53%
  QoQ % 1.82% 3.79% 0.09% -6.54% 4.02% -3.51% -
  Horiz. % 99.21% 97.44% 93.88% 93.80% 100.36% 96.49% 100.00%
NOSH 290,480 290,622 290,876 290,619 291,171 290,495 290,127 0.08%
  QoQ % -0.05% -0.09% 0.09% -0.19% 0.23% 0.13% -
  Horiz. % 100.12% 100.17% 100.26% 100.17% 100.36% 100.13% 100.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 11.40 % 14.06 % 14.86 % 15.03 % 13.31 % 15.07 % 18.65 % -28.04%
  QoQ % -18.92% -5.38% -1.13% 12.92% -11.68% -19.20% -
  Horiz. % 61.13% 75.39% 79.68% 80.59% 71.37% 80.80% 100.00%
ROE 2.45 % 3.22 % 4.27 % 4.54 % 3.43 % 5.29 % 6.03 % -45.23%
  QoQ % -23.91% -24.59% -5.95% 32.36% -35.16% -12.27% -
  Horiz. % 40.63% 53.40% 70.81% 75.29% 56.88% 87.73% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 22.74 24.07 29.62 31.72 27.50 38.09 35.52 -25.78%
  QoQ % -5.53% -18.74% -6.62% 15.35% -27.80% 7.24% -
  Horiz. % 64.02% 67.76% 83.39% 89.30% 77.42% 107.24% 100.00%
EPS 2.67 3.45 4.40 4.68 3.78 5.60 6.64 -45.61%
  QoQ % -22.61% -21.59% -5.98% 23.81% -32.50% -15.66% -
  Horiz. % 40.21% 51.96% 66.27% 70.48% 56.93% 84.34% 100.00%
DPS 0.00 9.00 0.00 4.00 0.00 11.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 266.67% -
  Horiz. % 0.00% 300.00% 0.00% 133.33% 0.00% 366.67% 100.00%
NAPS 1.0900 1.0700 1.0300 1.0300 1.1000 1.0600 1.1000 -0.61%
  QoQ % 1.87% 3.88% 0.00% -6.36% 3.77% -3.64% -
  Horiz. % 99.09% 97.27% 93.64% 93.64% 100.00% 96.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,999
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 22.00 23.29 28.69 30.69 26.67 36.85 34.32 -25.72%
  QoQ % -5.54% -18.82% -6.52% 15.07% -27.63% 7.37% -
  Horiz. % 64.10% 67.86% 83.60% 89.42% 77.71% 107.37% 100.00%
EPS 2.58 3.34 4.26 4.53 3.66 5.42 6.41 -45.58%
  QoQ % -22.75% -21.60% -5.96% 23.77% -32.47% -15.44% -
  Horiz. % 40.25% 52.11% 66.46% 70.67% 57.10% 84.56% 100.00%
DPS 0.00 8.71 0.00 3.87 0.00 10.64 2.90 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 266.90% -
  Horiz. % 0.00% 300.34% 0.00% 133.45% 0.00% 366.90% 100.00%
NAPS 1.0544 1.0355 0.9977 0.9968 1.0666 1.0254 1.0627 -0.52%
  QoQ % 1.83% 3.79% 0.09% -6.54% 4.02% -3.51% -
  Horiz. % 99.22% 97.44% 93.88% 93.80% 100.37% 96.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 2.2700 2.5700 2.7800 3.4400 4.4000 4.9600 5.3800 -
P/RPS 9.98 10.68 9.39 10.85 16.00 13.02 15.14 -24.32%
  QoQ % -6.55% 13.74% -13.46% -32.19% 22.89% -14.00% -
  Horiz. % 65.92% 70.54% 62.02% 71.66% 105.68% 86.00% 100.00%
P/EPS 85.16 74.53 63.22 73.50 116.50 88.54 81.08 3.34%
  QoQ % 14.26% 17.89% -13.99% -36.91% 31.58% 9.20% -
  Horiz. % 105.03% 91.92% 77.97% 90.65% 143.69% 109.20% 100.00%
EY 1.17 1.34 1.58 1.36 0.86 1.13 1.23 -3.29%
  QoQ % -12.69% -15.19% 16.18% 58.14% -23.89% -8.13% -
  Horiz. % 95.12% 108.94% 128.46% 110.57% 69.92% 91.87% 100.00%
DY 0.00 3.50 0.00 1.16 0.00 2.22 0.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 296.43% -
  Horiz. % 0.00% 625.00% 0.00% 207.14% 0.00% 396.43% 100.00%
P/NAPS 2.08 2.40 2.70 3.34 4.00 4.68 4.89 -43.53%
  QoQ % -13.33% -11.11% -19.16% -16.50% -14.53% -4.29% -
  Horiz. % 42.54% 49.08% 55.21% 68.30% 81.80% 95.71% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 26/09/19 25/06/19 25/03/19 17/12/18 26/09/18 26/06/18 23/03/18 -
Price 2.7300 2.2400 2.7000 2.9000 4.0400 4.8500 4.7000 -
P/RPS 12.00 9.31 9.12 9.14 14.69 12.73 13.23 -6.32%
  QoQ % 28.89% 2.08% -0.22% -37.78% 15.40% -3.78% -
  Horiz. % 90.70% 70.37% 68.93% 69.09% 111.04% 96.22% 100.00%
P/EPS 102.42 64.96 61.40 61.97 106.97 86.57 70.84 27.95%
  QoQ % 57.67% 5.80% -0.92% -42.07% 23.56% 22.20% -
  Horiz. % 144.58% 91.70% 86.67% 87.48% 151.00% 122.20% 100.00%
EY 0.98 1.54 1.63 1.61 0.93 1.16 1.41 -21.59%
  QoQ % -36.36% -5.52% 1.24% 73.12% -19.83% -17.73% -
  Horiz. % 69.50% 109.22% 115.60% 114.18% 65.96% 82.27% 100.00%
DY 0.00 4.02 0.00 1.38 0.00 2.27 0.64 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 254.69% -
  Horiz. % 0.00% 628.12% 0.00% 215.62% 0.00% 354.69% 100.00%
P/NAPS 2.50 2.09 2.62 2.82 3.67 4.58 4.27 -30.08%
  QoQ % 19.62% -20.23% -7.09% -23.16% -19.87% 7.26% -
  Horiz. % 58.55% 48.95% 61.36% 66.04% 85.95% 107.26% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
6. OFI 决战股海
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers