Highlights

[HAIO] YoY Quarter Result on 2020-01-31 [#3]

Stock [HAIO]: HAI-O ENTERPRISE BHD
Announcement Date 25-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jan-2020  [#3]
Profit Trend QoQ -     3.84%    YoY -     -40.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 67,021 86,156 103,067 107,178 80,517 61,960 71,637 -1.10%
  YoY % -22.21% -16.41% -3.84% 33.11% 29.95% -13.51% -
  Horiz. % 93.56% 120.27% 143.87% 149.61% 112.40% 86.49% 100.00%
PBT 10,983 16,924 25,021 21,695 13,167 9,465 14,152 -4.14%
  YoY % -35.10% -32.36% 15.33% 64.77% 39.11% -33.12% -
  Horiz. % 77.61% 119.59% 176.80% 153.30% 93.04% 66.88% 100.00%
Tax -3,074 -4,124 -5,800 -6,031 -3,290 -2,396 -3,520 -2.23%
  YoY % 25.46% 28.90% 3.83% -83.31% -37.31% 31.93% -
  Horiz. % 87.33% 117.16% 164.77% 171.34% 93.47% 68.07% 100.00%
NP 7,909 12,800 19,221 15,664 9,877 7,069 10,632 -4.81%
  YoY % -38.21% -33.41% 22.71% 58.59% 39.72% -33.51% -
  Horiz. % 74.39% 120.39% 180.78% 147.33% 92.90% 66.49% 100.00%
NP to SH 7,599 12,790 19,250 15,360 9,784 7,308 10,417 -5.12%
  YoY % -40.59% -33.56% 25.33% 56.99% 33.88% -29.85% -
  Horiz. % 72.95% 122.78% 184.79% 147.45% 93.92% 70.15% 100.00%
Tax Rate 27.99 % 24.37 % 23.18 % 27.80 % 24.99 % 25.31 % 24.87 % 1.99%
  YoY % 14.85% 5.13% -16.62% 11.24% -1.26% 1.77% -
  Horiz. % 112.55% 97.99% 93.20% 111.78% 100.48% 101.77% 100.00%
Total Cost 59,112 73,356 83,846 91,514 70,640 54,891 61,005 -0.52%
  YoY % -19.42% -12.51% -8.38% 29.55% 28.69% -10.02% -
  Horiz. % 96.90% 120.25% 137.44% 150.01% 115.79% 89.98% 100.00%
Net Worth 296,199 299,602 319,139 266,555 249,472 246,865 244,179 3.27%
  YoY % -1.14% -6.12% 19.73% 6.85% 1.06% 1.10% -
  Horiz. % 121.30% 122.70% 130.70% 109.16% 102.17% 101.10% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 8,711 - 8,703 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.09% 0.00% 100.00% - - - -
Div Payout % 114.64 % - % 45.21 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 253.57% 0.00% 100.00% - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 296,199 299,602 319,139 266,555 249,472 246,865 244,179 3.27%
  YoY % -1.14% -6.12% 19.73% 6.85% 1.06% 1.10% -
  Horiz. % 121.30% 122.70% 130.70% 109.16% 102.17% 101.10% 100.00%
NOSH 290,392 290,876 290,127 193,156 194,900 195,924 196,918 6.69%
  YoY % -0.17% 0.26% 50.20% -0.90% -0.52% -0.50% -
  Horiz. % 147.47% 147.71% 147.33% 98.09% 98.98% 99.50% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 11.80 % 14.86 % 18.65 % 14.61 % 12.27 % 11.41 % 14.84 % -3.75%
  YoY % -20.59% -20.32% 27.65% 19.07% 7.54% -23.11% -
  Horiz. % 79.51% 100.13% 125.67% 98.45% 82.68% 76.89% 100.00%
ROE 2.57 % 4.27 % 6.03 % 5.76 % 3.92 % 2.96 % 4.27 % -8.11%
  YoY % -39.81% -29.19% 4.69% 46.94% 32.43% -30.68% -
  Horiz. % 60.19% 100.00% 141.22% 134.89% 91.80% 69.32% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 23.08 29.62 35.52 55.49 41.31 31.62 36.38 -7.30%
  YoY % -22.08% -16.61% -35.99% 34.33% 30.65% -13.08% -
  Horiz. % 63.44% 81.42% 97.64% 152.53% 113.55% 86.92% 100.00%
EPS 2.62 4.40 6.64 7.95 5.02 3.73 5.29 -11.05%
  YoY % -40.45% -33.73% -16.48% 58.37% 34.58% -29.49% -
  Horiz. % 49.53% 83.18% 125.52% 150.28% 94.90% 70.51% 100.00%
DPS 3.00 0.00 3.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% - - - -
NAPS 1.0200 1.0300 1.1000 1.3800 1.2800 1.2600 1.2400 -3.20%
  YoY % -0.97% -6.36% -20.29% 7.81% 1.59% 1.61% -
  Horiz. % 82.26% 83.06% 88.71% 111.29% 103.23% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,297
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 22.32 28.69 34.32 35.69 26.81 20.63 23.86 -1.11%
  YoY % -22.20% -16.40% -3.84% 33.12% 29.96% -13.54% -
  Horiz. % 93.55% 120.24% 143.84% 149.58% 112.36% 86.46% 100.00%
EPS 2.53 4.26 6.41 5.11 3.26 2.43 3.47 -5.13%
  YoY % -40.61% -33.54% 25.44% 56.75% 34.16% -29.97% -
  Horiz. % 72.91% 122.77% 184.73% 147.26% 93.95% 70.03% 100.00%
DPS 2.90 0.00 2.90 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% - - - -
NAPS 0.9864 0.9977 1.0627 0.8876 0.8308 0.8221 0.8131 3.27%
  YoY % -1.13% -6.12% 19.73% 6.84% 1.06% 1.11% -
  Horiz. % 121.31% 122.70% 130.70% 109.16% 102.18% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 2.0000 2.7800 5.3800 4.2900 2.3500 2.4000 2.5300 -
P/RPS 8.67 9.39 15.14 7.73 5.69 7.59 6.95 3.75%
  YoY % -7.67% -37.98% 95.86% 35.85% -25.03% 9.21% -
  Horiz. % 124.75% 135.11% 217.84% 111.22% 81.87% 109.21% 100.00%
P/EPS 76.43 63.22 81.08 53.95 46.81 64.34 47.83 8.12%
  YoY % 20.90% -22.03% 50.29% 15.25% -27.25% 34.52% -
  Horiz. % 159.80% 132.18% 169.52% 112.80% 97.87% 134.52% 100.00%
EY 1.31 1.58 1.23 1.85 2.14 1.55 2.09 -7.49%
  YoY % -17.09% 28.46% -33.51% -13.55% 38.06% -25.84% -
  Horiz. % 62.68% 75.60% 58.85% 88.52% 102.39% 74.16% 100.00%
DY 1.50 0.00 0.56 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 267.86% 0.00% 100.00% - - - -
P/NAPS 1.96 2.70 4.89 3.11 1.84 1.90 2.04 -0.66%
  YoY % -27.41% -44.79% 57.23% 69.02% -3.16% -6.86% -
  Horiz. % 96.08% 132.35% 239.71% 152.45% 90.20% 93.14% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 25/03/20 25/03/19 23/03/18 29/03/17 18/03/16 24/03/15 26/03/14 -
Price 1.1700 2.7000 4.7000 3.3000 2.3700 2.3600 2.4800 -
P/RPS 5.07 9.12 13.23 5.95 5.74 7.46 6.82 -4.82%
  YoY % -44.41% -31.07% 122.35% 3.66% -23.06% 9.38% -
  Horiz. % 74.34% 133.72% 193.99% 87.24% 84.16% 109.38% 100.00%
P/EPS 44.71 61.40 70.84 41.50 47.21 63.27 46.88 -0.79%
  YoY % -27.18% -13.33% 70.70% -12.09% -25.38% 34.96% -
  Horiz. % 95.37% 130.97% 151.11% 88.52% 100.70% 134.96% 100.00%
EY 2.24 1.63 1.41 2.41 2.12 1.58 2.13 0.84%
  YoY % 37.42% 15.60% -41.49% 13.68% 34.18% -25.82% -
  Horiz. % 105.16% 76.53% 66.20% 113.15% 99.53% 74.18% 100.00%
DY 2.56 0.00 0.64 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 100.00% - - - -
P/NAPS 1.15 2.62 4.27 2.39 1.85 1.87 2.00 -8.81%
  YoY % -56.11% -38.64% 78.66% 29.19% -1.07% -6.50% -
  Horiz. % 57.50% 131.00% 213.50% 119.50% 92.50% 93.50% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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