Highlights

[HAIO] YoY Quarter Result on 2019-04-30 [#4]

Stock [HAIO]: HAI-O ENTERPRISE BHD
Announcement Date 25-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 30-Apr-2019  [#4]
Profit Trend QoQ -     -21.65%    YoY -     -38.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 53,687 69,942 110,649 118,369 88,149 70,381 61,502 -2.24%
  YoY % -23.24% -36.79% -6.52% 34.28% 25.25% 14.44% -
  Horiz. % 87.29% 113.72% 179.91% 192.46% 143.33% 114.44% 100.00%
PBT 10,879 13,873 23,050 23,516 15,210 15,112 12,564 -2.37%
  YoY % -21.58% -39.81% -1.98% 54.61% 0.65% 20.28% -
  Horiz. % 86.59% 110.42% 183.46% 187.17% 121.06% 120.28% 100.00%
Tax -1,600 -4,041 -6,376 -5,338 -4,077 -5,446 -1,945 -3.20%
  YoY % 60.41% 36.62% -19.45% -30.93% 25.14% -180.00% -
  Horiz. % 82.26% 207.76% 327.81% 274.45% 209.61% 280.00% 100.00%
NP 9,279 9,832 16,674 18,178 11,133 9,666 10,619 -2.22%
  YoY % -5.62% -41.03% -8.27% 63.28% 15.18% -8.97% -
  Horiz. % 87.38% 92.59% 157.02% 171.18% 104.84% 91.03% 100.00%
NP to SH 9,567 10,021 16,274 18,252 11,183 9,002 10,524 -1.57%
  YoY % -4.53% -38.42% -10.84% 63.21% 24.23% -14.46% -
  Horiz. % 90.91% 95.22% 154.64% 173.43% 106.26% 85.54% 100.00%
Tax Rate 14.71 % 29.13 % 27.66 % 22.70 % 26.80 % 36.04 % 15.48 % -0.85%
  YoY % -49.50% 5.31% 21.85% -15.30% -25.64% 132.82% -
  Horiz. % 95.03% 188.18% 178.68% 146.64% 173.13% 232.82% 100.00%
Total Cost 44,408 60,110 93,975 100,191 77,016 60,715 50,883 -2.24%
  YoY % -26.12% -36.04% -6.20% 30.09% 26.85% 19.32% -
  Horiz. % 87.27% 118.13% 184.69% 196.90% 151.36% 119.32% 100.00%
Net Worth 299,093 310,965 307,924 283,722 258,657 195,645 255,961 2.63%
  YoY % -3.82% 0.99% 8.53% 9.69% 32.21% -23.56% -
  Horiz. % 116.85% 121.49% 120.30% 110.85% 101.05% 76.44% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 11,615 26,155 31,954 31,846 21,392 21,521 19,689 -8.41%
  YoY % -55.59% -18.15% 0.34% 48.87% -0.60% 9.30% -
  Horiz. % 58.99% 132.84% 162.29% 161.74% 108.65% 109.30% 100.00%
Div Payout % 121.41 % 261.01 % 196.35 % 174.48 % 191.30 % 239.07 % 187.09 % -6.95%
  YoY % -53.48% 32.93% 12.53% -8.79% -19.98% 27.78% -
  Horiz. % 64.89% 139.51% 104.95% 93.26% 102.25% 127.78% 100.00%
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 299,093 310,965 307,924 283,722 258,657 195,645 255,961 2.63%
  YoY % -3.82% 0.99% 8.53% 9.69% 32.21% -23.56% -
  Horiz. % 116.85% 121.49% 120.30% 110.85% 101.05% 76.44% 100.00%
NOSH 290,382 290,622 290,495 289,513 194,479 195,645 196,893 6.68%
  YoY % -0.08% 0.04% 0.34% 48.87% -0.60% -0.63% -
  Horiz. % 147.48% 147.60% 147.54% 147.04% 98.77% 99.37% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 17.28 % 14.06 % 15.07 % 15.36 % 12.63 % 13.73 % 17.27 % 0.01%
  YoY % 22.90% -6.70% -1.89% 21.62% -8.01% -20.50% -
  Horiz. % 100.06% 81.41% 87.26% 88.94% 73.13% 79.50% 100.00%
ROE 3.20 % 3.22 % 5.29 % 6.43 % 4.32 % 4.60 % 4.11 % -4.08%
  YoY % -0.62% -39.13% -17.73% 48.84% -6.09% 11.92% -
  Horiz. % 77.86% 78.35% 128.71% 156.45% 105.11% 111.92% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 18.49 24.07 38.09 40.89 45.33 35.97 31.24 -8.36%
  YoY % -23.18% -36.81% -6.85% -9.79% 26.02% 15.14% -
  Horiz. % 59.19% 77.05% 121.93% 130.89% 145.10% 115.14% 100.00%
EPS 3.29 3.45 5.60 6.30 3.84 3.73 5.35 -7.78%
  YoY % -4.64% -38.39% -11.11% 64.06% 2.95% -30.28% -
  Horiz. % 61.50% 64.49% 104.67% 117.76% 71.78% 69.72% 100.00%
DPS 4.00 9.00 11.00 11.00 11.00 11.00 10.00 -14.15%
  YoY % -55.56% -18.18% 0.00% 0.00% 0.00% 10.00% -
  Horiz. % 40.00% 90.00% 110.00% 110.00% 110.00% 110.00% 100.00%
NAPS 1.0300 1.0700 1.0600 0.9800 1.3300 1.0000 1.3000 -3.80%
  YoY % -3.74% 0.94% 8.16% -26.32% 33.00% -23.08% -
  Horiz. % 79.23% 82.31% 81.54% 75.38% 102.31% 76.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,297
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 17.88 23.29 36.85 39.42 29.35 23.44 20.48 -2.24%
  YoY % -23.23% -36.80% -6.52% 34.31% 25.21% 14.45% -
  Horiz. % 87.30% 113.72% 179.93% 192.48% 143.31% 114.45% 100.00%
EPS 3.19 3.34 5.42 6.08 3.72 3.00 3.50 -1.53%
  YoY % -4.49% -38.38% -10.86% 63.44% 24.00% -14.29% -
  Horiz. % 91.14% 95.43% 154.86% 173.71% 106.29% 85.71% 100.00%
DPS 3.87 8.71 10.64 10.60 7.12 7.17 6.56 -8.41%
  YoY % -55.57% -18.14% 0.38% 48.88% -0.70% 9.30% -
  Horiz. % 58.99% 132.77% 162.20% 161.59% 108.54% 109.30% 100.00%
NAPS 0.9960 1.0355 1.0254 0.9448 0.8613 0.6515 0.8524 2.63%
  YoY % -3.81% 0.98% 8.53% 9.69% 32.20% -23.57% -
  Horiz. % 116.85% 121.48% 120.30% 110.84% 101.04% 76.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 1.7200 2.5700 4.9600 3.8100 2.5400 2.3500 2.5000 -
P/RPS 9.30 10.68 13.02 9.32 5.60 6.53 8.00 2.54%
  YoY % -12.92% -17.97% 39.70% 66.43% -14.24% -18.37% -
  Horiz. % 116.25% 133.50% 162.75% 116.50% 70.00% 81.62% 100.00%
P/EPS 52.21 74.53 88.54 60.43 44.17 51.07 46.77 1.85%
  YoY % -29.95% -15.82% 46.52% 36.81% -13.51% 9.19% -
  Horiz. % 111.63% 159.35% 189.31% 129.21% 94.44% 109.19% 100.00%
EY 1.92 1.34 1.13 1.65 2.26 1.96 2.14 -1.79%
  YoY % 43.28% 18.58% -31.52% -26.99% 15.31% -8.41% -
  Horiz. % 89.72% 62.62% 52.80% 77.10% 105.61% 91.59% 100.00%
DY 2.33 3.50 2.22 2.89 4.33 4.68 4.00 -8.61%
  YoY % -33.43% 57.66% -23.18% -33.26% -7.48% 17.00% -
  Horiz. % 58.25% 87.50% 55.50% 72.25% 108.25% 117.00% 100.00%
P/NAPS 1.67 2.40 4.68 3.89 1.91 2.35 1.92 -2.30%
  YoY % -30.42% -48.72% 20.31% 103.66% -18.72% 22.40% -
  Horiz. % 86.98% 125.00% 243.75% 202.60% 99.48% 122.40% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 29/06/20 25/06/19 26/06/18 29/06/17 29/06/16 24/06/15 25/06/14 -
Price 1.8600 2.2400 4.8500 3.9000 2.7300 2.2300 2.5300 -
P/RPS 10.06 9.31 12.73 9.54 6.02 6.20 8.10 3.67%
  YoY % 8.06% -26.87% 33.44% 58.47% -2.90% -23.46% -
  Horiz. % 124.20% 114.94% 157.16% 117.78% 74.32% 76.54% 100.00%
P/EPS 56.46 64.96 86.57 61.86 47.48 48.47 47.33 2.98%
  YoY % -13.08% -24.96% 39.95% 30.29% -2.04% 2.41% -
  Horiz. % 119.29% 137.25% 182.91% 130.70% 100.32% 102.41% 100.00%
EY 1.77 1.54 1.16 1.62 2.11 2.06 2.11 -2.88%
  YoY % 14.94% 32.76% -28.40% -23.22% 2.43% -2.37% -
  Horiz. % 83.89% 72.99% 54.98% 76.78% 100.00% 97.63% 100.00%
DY 2.15 4.02 2.27 2.82 4.03 4.93 3.95 -9.63%
  YoY % -46.52% 77.09% -19.50% -30.02% -18.26% 24.81% -
  Horiz. % 54.43% 101.77% 57.47% 71.39% 102.03% 124.81% 100.00%
P/NAPS 1.81 2.09 4.58 3.98 2.05 2.23 1.95 -1.23%
  YoY % -13.40% -54.37% 15.08% 94.15% -8.07% 14.36% -
  Horiz. % 92.82% 107.18% 234.87% 204.10% 105.13% 114.36% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers