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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 92,171 80,085 110,649 103,067 123,528 124,537 118,369 -15.32%
  QoQ % 15.09% -27.62% 7.36% -16.56% -0.81% 5.21% -
  Horiz. % 77.87% 67.66% 93.48% 87.07% 104.36% 105.21% 100.00%
PBT 18,261 14,439 23,050 25,021 27,850 23,105 23,516 -15.48%
  QoQ % 26.47% -37.36% -7.88% -10.16% 20.54% -1.75% -
  Horiz. % 77.65% 61.40% 98.02% 106.40% 118.43% 98.25% 100.00%
Tax -4,407 -3,779 -6,376 -5,800 -6,224 -5,511 -5,338 -11.96%
  QoQ % -16.62% 40.73% -9.93% 6.81% -12.94% -3.24% -
  Horiz. % 82.56% 70.79% 119.45% 108.65% 116.60% 103.24% 100.00%
NP 13,854 10,660 16,674 19,221 21,626 17,594 18,178 -16.52%
  QoQ % 29.96% -36.07% -13.25% -11.12% 22.92% -3.21% -
  Horiz. % 76.21% 58.64% 91.73% 105.74% 118.97% 96.79% 100.00%
NP to SH 13,601 10,997 16,274 19,250 21,438 17,866 18,252 -17.76%
  QoQ % 23.68% -32.43% -15.46% -10.21% 19.99% -2.11% -
  Horiz. % 74.52% 60.25% 89.16% 105.47% 117.46% 97.89% 100.00%
Tax Rate 24.13 % 26.17 % 27.66 % 23.18 % 22.35 % 23.85 % 22.70 % 4.15%
  QoQ % -7.80% -5.39% 19.33% 3.71% -6.29% 5.07% -
  Horiz. % 106.30% 115.29% 121.85% 102.11% 98.46% 105.07% 100.00%
Total Cost 78,317 69,425 93,975 83,846 101,902 106,943 100,191 -15.11%
  QoQ % 12.81% -26.12% 12.08% -17.72% -4.71% 6.74% -
  Horiz. % 78.17% 69.29% 93.80% 83.69% 101.71% 106.74% 100.00%
Net Worth 299,337 320,288 307,924 319,139 298,196 306,936 283,722 3.63%
  QoQ % -6.54% 4.02% -3.51% 7.02% -2.85% 8.18% -
  Horiz. % 105.50% 112.89% 108.53% 112.48% 105.10% 108.18% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 11,624 - 31,954 8,703 17,370 - 31,846 -48.83%
  QoQ % 0.00% 0.00% 267.13% -49.89% 0.00% 0.00% -
  Horiz. % 36.50% 0.00% 100.34% 27.33% 54.55% 0.00% 100.00%
Div Payout % 85.47 % - % 196.35 % 45.21 % 81.03 % - % 174.48 % -37.78%
  QoQ % 0.00% 0.00% 334.31% -44.21% 0.00% 0.00% -
  Horiz. % 48.99% 0.00% 112.53% 25.91% 46.44% 0.00% 100.00%
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 299,337 320,288 307,924 319,139 298,196 306,936 283,722 3.63%
  QoQ % -6.54% 4.02% -3.51% 7.02% -2.85% 8.18% -
  Horiz. % 105.50% 112.89% 108.53% 112.48% 105.10% 108.18% 100.00%
NOSH 290,619 291,171 290,495 290,127 289,511 289,562 289,513 0.25%
  QoQ % -0.19% 0.23% 0.13% 0.21% -0.02% 0.02% -
  Horiz. % 100.38% 100.57% 100.34% 100.21% 100.00% 100.02% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 15.03 % 13.31 % 15.07 % 18.65 % 17.51 % 14.13 % 15.36 % -1.43%
  QoQ % 12.92% -11.68% -19.20% 6.51% 23.92% -8.01% -
  Horiz. % 97.85% 86.65% 98.11% 121.42% 114.00% 91.99% 100.00%
ROE 4.54 % 3.43 % 5.29 % 6.03 % 7.19 % 5.82 % 6.43 % -20.66%
  QoQ % 32.36% -35.16% -12.27% -16.13% 23.54% -9.49% -
  Horiz. % 70.61% 53.34% 82.27% 93.78% 111.82% 90.51% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 31.72 27.50 38.09 35.52 42.67 43.01 40.89 -15.53%
  QoQ % 15.35% -27.80% 7.24% -16.76% -0.79% 5.18% -
  Horiz. % 77.57% 67.25% 93.15% 86.87% 104.35% 105.18% 100.00%
EPS 4.68 3.78 5.60 6.64 7.40 6.17 6.30 -17.93%
  QoQ % 23.81% -32.50% -15.66% -10.27% 19.94% -2.06% -
  Horiz. % 74.29% 60.00% 88.89% 105.40% 117.46% 97.94% 100.00%
DPS 4.00 0.00 11.00 3.00 6.00 0.00 11.00 -48.96%
  QoQ % 0.00% 0.00% 266.67% -50.00% 0.00% 0.00% -
  Horiz. % 36.36% 0.00% 100.00% 27.27% 54.55% 0.00% 100.00%
NAPS 1.0300 1.1000 1.0600 1.1000 1.0300 1.0600 0.9800 3.36%
  QoQ % -6.36% 3.77% -3.64% 6.80% -2.83% 8.16% -
  Horiz. % 105.10% 112.24% 108.16% 112.24% 105.10% 108.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 290,619
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 30.69 26.67 36.85 34.32 41.14 41.47 39.42 -15.33%
  QoQ % 15.07% -27.63% 7.37% -16.58% -0.80% 5.20% -
  Horiz. % 77.85% 67.66% 93.48% 87.06% 104.36% 105.20% 100.00%
EPS 4.53 3.66 5.42 6.41 7.14 5.95 6.08 -17.77%
  QoQ % 23.77% -32.47% -15.44% -10.22% 20.00% -2.14% -
  Horiz. % 74.51% 60.20% 89.14% 105.43% 117.43% 97.86% 100.00%
DPS 3.87 0.00 10.64 2.90 5.78 0.00 10.60 -48.82%
  QoQ % 0.00% 0.00% 266.90% -49.83% 0.00% 0.00% -
  Horiz. % 36.51% 0.00% 100.38% 27.36% 54.53% 0.00% 100.00%
NAPS 0.9968 1.0666 1.0254 1.0627 0.9930 1.0221 0.9448 3.63%
  QoQ % -6.54% 4.02% -3.51% 7.02% -2.85% 8.18% -
  Horiz. % 105.50% 112.89% 108.53% 112.48% 105.10% 108.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 3.4400 4.4000 4.9600 5.3800 5.4500 4.2800 3.8100 -
P/RPS 10.85 16.00 13.02 15.14 12.77 9.95 9.32 10.63%
  QoQ % -32.19% 22.89% -14.00% 18.56% 28.34% 6.76% -
  Horiz. % 116.42% 171.67% 139.70% 162.45% 137.02% 106.76% 100.00%
P/EPS 73.50 116.50 88.54 81.08 73.60 69.37 60.43 13.90%
  QoQ % -36.91% 31.58% 9.20% 10.16% 6.10% 14.79% -
  Horiz. % 121.63% 192.79% 146.52% 134.17% 121.79% 114.79% 100.00%
EY 1.36 0.86 1.13 1.23 1.36 1.44 1.65 -12.06%
  QoQ % 58.14% -23.89% -8.13% -9.56% -5.56% -12.73% -
  Horiz. % 82.42% 52.12% 68.48% 74.55% 82.42% 87.27% 100.00%
DY 1.16 0.00 2.22 0.56 1.10 0.00 2.89 -45.50%
  QoQ % 0.00% 0.00% 296.43% -49.09% 0.00% 0.00% -
  Horiz. % 40.14% 0.00% 76.82% 19.38% 38.06% 0.00% 100.00%
P/NAPS 3.34 4.00 4.68 4.89 5.29 4.04 3.89 -9.64%
  QoQ % -16.50% -14.53% -4.29% -7.56% 30.94% 3.86% -
  Horiz. % 85.86% 102.83% 120.31% 125.71% 135.99% 103.86% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 17/12/18 26/09/18 26/06/18 23/03/18 18/12/17 20/09/17 29/06/17 -
Price 2.9000 4.0400 4.8500 4.7000 5.4700 4.7000 3.9000 -
P/RPS 9.14 14.69 12.73 13.23 12.82 10.93 9.54 -2.81%
  QoQ % -37.78% 15.40% -3.78% 3.20% 17.29% 14.57% -
  Horiz. % 95.81% 153.98% 133.44% 138.68% 134.38% 114.57% 100.00%
P/EPS 61.97 106.97 86.57 70.84 73.87 76.18 61.86 0.12%
  QoQ % -42.07% 23.56% 22.20% -4.10% -3.03% 23.15% -
  Horiz. % 100.18% 172.92% 139.95% 114.52% 119.41% 123.15% 100.00%
EY 1.61 0.93 1.16 1.41 1.35 1.31 1.62 -0.41%
  QoQ % 73.12% -19.83% -17.73% 4.44% 3.05% -19.14% -
  Horiz. % 99.38% 57.41% 71.60% 87.04% 83.33% 80.86% 100.00%
DY 1.38 0.00 2.27 0.64 1.10 0.00 2.82 -37.82%
  QoQ % 0.00% 0.00% 254.69% -41.82% 0.00% 0.00% -
  Horiz. % 48.94% 0.00% 80.50% 22.70% 39.01% 0.00% 100.00%
P/NAPS 2.82 3.67 4.58 4.27 5.31 4.43 3.98 -20.47%
  QoQ % -23.16% -19.87% 7.26% -19.59% 19.86% 11.31% -
  Horiz. % 70.85% 92.21% 115.08% 107.29% 133.42% 111.31% 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.
 


 

96  64  346  1674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 DYNACIA 0.095+0.005 
 JAG 0.06+0.01 
 DAYANG 1.40+0.02 
 PERDANA 0.40+0.01 
 ARMADA 0.190.00 
 DESTINI 0.3450.00 
 SAPNRG-WA 0.135+0.005 
 REDTONE 0.32+0.06 
 JKGLAND 0.085+0.01 
Partners & Brokers