Good Articles to Share
Stock Review – HAIO (7668) (HAI-O ENTERPRISE BERHAD) - IVKLSE
Saturday, 21 September 2019
Bursa Malaysia - 7668
Bloomberg - HAIO:MK
Yahoo - 7668 .kl
Webpage - https://www.hai-o.com.my/
Yahoo - 7668 .kl
Webpage - https://www.hai-o.com.my/
Company Profile
HAIO established in 1975 and has since become an establish household name offering wide range of complementary medicine (TCM), medicine tonic as well as wellness, beauty and healthcare products and clinical services. HAIO have business presence nationwide with 57 retail chain stores and franchises, 37 Multi-Level-Marketing (MLM) branches, stocklists and sales points, and 2 GMP manufacturing plants across Malaysia.
HAIO had joint venture with world renowned Beijing Tongrengtang since 2002 to offer TCM consultation services and high quality herbal medicines to public.
1) Operating Segment
HAIO consists of 3 main reporting segments as follow:
|
Segment
|
% 2019 Revenue
|
Asset Turnover
|
Return on Asset (%)
|
% 2019 CAPEX
|
|
Multi-Level-Marketing
|
68.48
|
1.59
|
33.51
|
48.57
|
|
Wholesales
|
17.96
|
0.35
|
38.13
|
27.07
|
|
Retail
|
12.35
|
1.20
|
2.73
|
2.71
|
|
Non Reportable segment
|
1.21
|
0.11
|
4.10
|
21.65
|
From 2019 annual report, Multi-Level-Marketing (MLM) segment is producing the most revenue for HAIO in 2019, 68.48 % of 2019 are from Multi-Level-Marketing segment. MLM segment had high asset turnover and return on asset hence it is not surprise most of the capital expense, CAPEX, for the year 2019 go to this segment. (48.57 % of 2019 CAPEX).
HAIO had invested RM 8,296,000, 2.53% of 2019 revenue into CAPEX. RM 1,796,000 was invest into other non-reportable segment which only generate RM 3,980,799 revenue over the year of 2019 (45% of revenue generate from others segment is invest back into the segment)
|
PROS:
|
|
è 48.57 % of 2019 CAPEX go to MLM which has high Asset turnover ratio and return of asset.
|
|
CONS:
|
|
è 21.65 % of 2019 CAPEX go to non-reportable operating segment which is not the main operating segment of HAIO
è 45% of revenue generate from non-reportable segment is invested back into the segment.
|
Financial Statement
HAIO investment properties had decrease from RM 55,949,690 (2018) to RM 45,658,791 (2019), 18.39 % decrease. It is mainly because the decrease in the value of the freehold and leasehold land held by HAIO. However the net rental income had increase from RM 1,640,616 to RM 2,723,831, 66.02% increase.
The trade and others receivable of HAIO has decrease from RM 31,951,966 to RM 21,783,945, 31.82% decrease and the trade receivable past due also decrease from RM 3,257,059 to RM 2,180,565, 33.05 % decrease. The decrease of the trade and others receivable is mainly due to the decrease in sales from RM 461,969,489 to RM 328,406,809, 28.91% decrease in sales.
HAIO cash and cash equivalents had also decrease from RM 68,674,442 to RM 53,792,063, 21.67% decrease.
|
PROS:
|
|
è 66.02% increase of net rental income.
|
|
CONS:
|
|
è 28.91% decrease in revenue.
è 21.67% decrease in cash and cash equivalents
|
HAIO had low loans and borrowing which is RM 289,000 in 2019. In 2019 HAIO had contract liabilities which is revenue recognised overtime during the membership period expected to recognised as revenue over the perios of 3 years to 1 years.
|
PROS:
|
|
è HAIO had low loans and borrowing
|
Financial Ratio
|
Description
|
2019
|
2018
|
Different
|
|
Gross Profit Margin
|
0.38
|
0.35
|
+0.03
|
|
Net Profit Margin
|
0.14
|
0.16
|
-0.02
|
|
Interest Coverage Ratio
|
578.56
|
808.87
|
-230.31
|
|
Effective Tax
|
0.25
|
0.25
|
0.00
|
Warrant
No Warrant issue
Dividend and Bonus Issued for the past five year
HAIO had constant dividend for the past five year from 2014 – 2018 with the average of RM 0.14 with the dividend yield of 5.56 % base on HAIO stock price of RM 2.52 on 21/9/2019.
|
PROS:
|
|
è HAIO had dividend yield of 5.56 % for the past five year which is higher than fixed deposit of 3.00%
|
|
|
Market Research
Affin Hwang Capital (26 June 2019)
Price Target : RM 1.80
- Incentive trip campaign failed to revitalise MLM sales
JX APEX Security Bhd (26 June 2019)
Price Target : RM 2.24
- MLM division - business environment remain challenging
- Wholesale division – focus on core products
- Retail division – continuous expansion
KENAGA Investment BankBerhad (26 June 2019)
Price Target : RM 1.95
- Pressure from stagnant distributors’ growth
- Weakening of MYR against RMB
Estimated Price
IVKLS Price : RM 1.53
Related Stocks
| Chart | Stock Name | Last | Change | Volume |
|---|
More articles on Good Articles to Share
Philippine VP's assassination threat against president a national security matter, official says
Created by Tan KW | Nov 24, 2024
Putin signs law forgiving debt arrears for new Russian recruits for Ukraine war
Created by Tan KW | Nov 24, 2024
Gaza highlighted at Cairo Int'l Film Festival, Palestinian filmmakers awarded
Created by Tan KW | Nov 24, 2024
Lawrence Wong lays out General Election preparations at PAP Convention | In full
Created by Tan KW | Nov 24, 2024
"I am not giving up": Lawrence Wong on bringing in new candidates to PAP
Created by Tan KW | Nov 24, 2024
Discussions
Be the first to like this. Showing 3 of 3 comments
Post a Comment
Featured Posts
Latest Videos
Apps
Top Articles
1
2
Koon Yew Yin's Blog
CPO price is rising rapidly as shown by chart below - Koon Yew Yin
3
4
Axcapital's investment blog
KAB - Executing its way to a record quarter. Could more Petronas contracts be coming?
6
save malaysia!
Visa-free travel to China extended for Malaysians to 30 days
7
8
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
Taehyung
TP=1.53 ? already $2.50 lah !
The coming Qtr result is expected to be good..
2019-09-21 21:16