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
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 69,942 110,649 118,369 88,149 70,381 61,502 72,273 -0.54%
  YoY % -36.79% -6.52% 34.28% 25.25% 14.44% -14.90% -
  Horiz. % 96.77% 153.10% 163.78% 121.97% 97.38% 85.10% 100.00%
PBT 13,873 23,050 23,516 15,210 15,112 12,564 14,567 -0.81%
  YoY % -39.81% -1.98% 54.61% 0.65% 20.28% -13.75% -
  Horiz. % 95.24% 158.23% 161.43% 104.41% 103.74% 86.25% 100.00%
Tax -4,041 -6,376 -5,338 -4,077 -5,446 -1,945 -4,383 -1.34%
  YoY % 36.62% -19.45% -30.93% 25.14% -180.00% 55.62% -
  Horiz. % 92.20% 145.47% 121.79% 93.02% 124.25% 44.38% 100.00%
NP 9,832 16,674 18,178 11,133 9,666 10,619 10,184 -0.58%
  YoY % -41.03% -8.27% 63.28% 15.18% -8.97% 4.27% -
  Horiz. % 96.54% 163.73% 178.50% 109.32% 94.91% 104.27% 100.00%
NP to SH 10,021 16,274 18,252 11,183 9,002 10,524 9,807 0.36%
  YoY % -38.42% -10.84% 63.21% 24.23% -14.46% 7.31% -
  Horiz. % 102.18% 165.94% 186.11% 114.03% 91.79% 107.31% 100.00%
Tax Rate 29.13 % 27.66 % 22.70 % 26.80 % 36.04 % 15.48 % 30.09 % -0.54%
  YoY % 5.31% 21.85% -15.30% -25.64% 132.82% -48.55% -
  Horiz. % 96.81% 91.92% 75.44% 89.07% 119.77% 51.45% 100.00%
Total Cost 60,110 93,975 100,191 77,016 60,715 50,883 62,089 -0.54%
  YoY % -36.04% -6.20% 30.09% 26.85% 19.32% -18.05% -
  Horiz. % 96.81% 151.36% 161.37% 124.04% 97.79% 81.95% 100.00%
Net Worth 310,965 307,924 283,722 258,657 195,645 255,961 241,296 4.32%
  YoY % 0.99% 8.53% 9.69% 32.21% -23.56% 6.08% -
  Horiz. % 128.87% 127.61% 117.58% 107.19% 81.08% 106.08% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 26,155 31,954 31,846 21,392 21,521 19,689 15,822 8.73%
  YoY % -18.15% 0.34% 48.87% -0.60% 9.30% 24.44% -
  Horiz. % 165.31% 201.95% 201.27% 135.20% 136.01% 124.44% 100.00%
Div Payout % 261.01 % 196.35 % 174.48 % 191.30 % 239.07 % 187.09 % 161.34 % 8.34%
  YoY % 32.93% 12.53% -8.79% -19.98% 27.78% 15.96% -
  Horiz. % 161.78% 121.70% 108.14% 118.57% 148.18% 115.96% 100.00%
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 310,965 307,924 283,722 258,657 195,645 255,961 241,296 4.32%
  YoY % 0.99% 8.53% 9.69% 32.21% -23.56% 6.08% -
  Horiz. % 128.87% 127.61% 117.58% 107.19% 81.08% 106.08% 100.00%
NOSH 290,622 290,495 289,513 194,479 195,645 196,893 197,784 6.62%
  YoY % 0.04% 0.34% 48.87% -0.60% -0.63% -0.45% -
  Horiz. % 146.94% 146.87% 146.38% 98.33% 98.92% 99.55% 100.00%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 14.06 % 15.07 % 15.36 % 12.63 % 13.73 % 17.27 % 14.09 % -0.04%
  YoY % -6.70% -1.89% 21.62% -8.01% -20.50% 22.57% -
  Horiz. % 99.79% 106.96% 109.01% 89.64% 97.44% 122.57% 100.00%
ROE 3.22 % 5.29 % 6.43 % 4.32 % 4.60 % 4.11 % 4.06 % -3.79%
  YoY % -39.13% -17.73% 48.84% -6.09% 11.92% 1.23% -
  Horiz. % 79.31% 130.30% 158.37% 106.40% 113.30% 101.23% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 24.07 38.09 40.89 45.33 35.97 31.24 36.54 -6.72%
  YoY % -36.81% -6.85% -9.79% 26.02% 15.14% -14.50% -
  Horiz. % 65.87% 104.24% 111.90% 124.06% 98.44% 85.50% 100.00%
EPS 3.45 5.60 6.30 3.84 3.73 5.35 4.96 -5.87%
  YoY % -38.39% -11.11% 64.06% 2.95% -30.28% 7.86% -
  Horiz. % 69.56% 112.90% 127.02% 77.42% 75.20% 107.86% 100.00%
DPS 9.00 11.00 11.00 11.00 11.00 10.00 8.00 1.98%
  YoY % -18.18% 0.00% 0.00% 0.00% 10.00% 25.00% -
  Horiz. % 112.50% 137.50% 137.50% 137.50% 137.50% 125.00% 100.00%
NAPS 1.0700 1.0600 0.9800 1.3300 1.0000 1.3000 1.2200 -2.16%
  YoY % 0.94% 8.16% -26.32% 33.00% -23.08% 6.56% -
  Horiz. % 87.70% 86.89% 80.33% 109.02% 81.97% 106.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,297
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 23.29 36.85 39.42 29.35 23.44 20.48 24.07 -0.55%
  YoY % -36.80% -6.52% 34.31% 25.21% 14.45% -14.91% -
  Horiz. % 96.76% 153.10% 163.77% 121.94% 97.38% 85.09% 100.00%
EPS 3.34 5.42 6.08 3.72 3.00 3.50 3.27 0.35%
  YoY % -38.38% -10.86% 63.44% 24.00% -14.29% 7.03% -
  Horiz. % 102.14% 165.75% 185.93% 113.76% 91.74% 107.03% 100.00%
DPS 8.71 10.64 10.60 7.12 7.17 6.56 5.27 8.73%
  YoY % -18.14% 0.38% 48.88% -0.70% 9.30% 24.48% -
  Horiz. % 165.28% 201.90% 201.14% 135.10% 136.05% 124.48% 100.00%
NAPS 1.0355 1.0254 0.9448 0.8613 0.6515 0.8524 0.8035 4.32%
  YoY % 0.98% 8.53% 9.69% 32.20% -23.57% 6.09% -
  Horiz. % 128.87% 127.62% 117.59% 107.19% 81.08% 106.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 2.5700 4.9600 3.8100 2.5400 2.3500 2.5000 2.2900 -
P/RPS 10.68 13.02 9.32 5.60 6.53 8.00 6.27 9.28%
  YoY % -17.97% 39.70% 66.43% -14.24% -18.37% 27.59% -
  Horiz. % 170.33% 207.66% 148.64% 89.31% 104.15% 127.59% 100.00%
P/EPS 74.53 88.54 60.43 44.17 51.07 46.77 46.18 8.30%
  YoY % -15.82% 46.52% 36.81% -13.51% 9.19% 1.28% -
  Horiz. % 161.39% 191.73% 130.86% 95.65% 110.59% 101.28% 100.00%
EY 1.34 1.13 1.65 2.26 1.96 2.14 2.17 -7.72%
  YoY % 18.58% -31.52% -26.99% 15.31% -8.41% -1.38% -
  Horiz. % 61.75% 52.07% 76.04% 104.15% 90.32% 98.62% 100.00%
DY 3.50 2.22 2.89 4.33 4.68 4.00 3.49 0.05%
  YoY % 57.66% -23.18% -33.26% -7.48% 17.00% 14.61% -
  Horiz. % 100.29% 63.61% 82.81% 124.07% 134.10% 114.61% 100.00%
P/NAPS 2.40 4.68 3.89 1.91 2.35 1.92 1.88 4.15%
  YoY % -48.72% 20.31% 103.66% -18.72% 22.40% 2.13% -
  Horiz. % 127.66% 248.94% 206.91% 101.60% 125.00% 102.13% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 25/06/19 26/06/18 29/06/17 29/06/16 24/06/15 25/06/14 26/06/13 -
Price 2.2400 4.8500 3.9000 2.7300 2.2300 2.5300 2.6200 -
P/RPS 9.31 12.73 9.54 6.02 6.20 8.10 7.17 4.45%
  YoY % -26.87% 33.44% 58.47% -2.90% -23.46% 12.97% -
  Horiz. % 129.85% 177.55% 133.05% 83.96% 86.47% 112.97% 100.00%
P/EPS 64.96 86.57 61.86 47.48 48.47 47.33 52.84 3.50%
  YoY % -24.96% 39.95% 30.29% -2.04% 2.41% -10.43% -
  Horiz. % 122.94% 163.83% 117.07% 89.86% 91.73% 89.57% 100.00%
EY 1.54 1.16 1.62 2.11 2.06 2.11 1.89 -3.35%
  YoY % 32.76% -28.40% -23.22% 2.43% -2.37% 11.64% -
  Horiz. % 81.48% 61.38% 85.71% 111.64% 108.99% 111.64% 100.00%
DY 4.02 2.27 2.82 4.03 4.93 3.95 3.05 4.71%
  YoY % 77.09% -19.50% -30.02% -18.26% 24.81% 29.51% -
  Horiz. % 131.80% 74.43% 92.46% 132.13% 161.64% 129.51% 100.00%
P/NAPS 2.09 4.58 3.98 2.05 2.23 1.95 2.15 -0.47%
  YoY % -54.37% 15.08% 94.15% -8.07% 14.36% -9.30% -
  Horiz. % 97.21% 213.02% 185.12% 95.35% 103.72% 90.70% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers