Company Info
My Analysis
Research House
Accounting Ratio
My notes based on 2011 quarter 2 report (number in '000):-
- For the second quarter ended 31 October 2010, the Group recorded lower revenue and pre-tax profit of RM 52.62 million and RM 9.09 million as compared to RM 132.37 million and RM 28.64 million of the corresponding quarter of the preceding year respectively. The drop in revenue and profit was mainly due to lower contribution by its principal subsidiary, the multi-level marketing (“MLM”) division which was the largest contributor to the Group in the preceding year. The recent amendments to the Direct Sales Act appear to have affected the confidence of the direct selling industry. These measures coupled with slower membership growth have directly affected the performance of the MLM division
- The effective sales and marketing strategy in the wholesale division contributed higher external revenue in the second quarter, however lower contribution from its inter-segment sales mainly to MLM division had resulted lower pre-tax profit generated in the current quarter
- For the second quarter under review, the Group recorded lower revenue and pre-tax profit of RM 52.62 million and RM 9.09 million as compared to the immediate preceding quarter of RM 54.75 million and RM 10.79 million, mainly due to the lower contribution from the MLM division and unusually, sales during Ramadhan month were significantly lower. Overall confidence of the distributors was slower to recover after the recent legislative changes described above
- However, the wholesale and retail divisions registered higher revenue and pre-tax profit in the second quarter as compared with the immediate preceding quarter. The members' sales promotion by the retail division usually carried out in the second quarter had contributed higher revenue and pre-tax profit to the Group
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0307*4*0.95 = 0.1167, estimate PE on current price 2.62 = 21.59(DPS 0.1)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0391*4 = 0.1564, estimate highest/lowest PE = 20.01/17.46 (DPS 0.12)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0714*4 = 0.2856*1.1(10% QbQ improvement adjustment) = 0.3142, estimate highest/lowest PE = 12.16/8.78 (DPS 0.2)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.3729, estimate highest/lowest PE = 12.42/9.17 (DPS 0.18)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.2424*4 = 0.9696, estimate highest/lowest PE = 10.78/7.44(DPS 0.42)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.2217*4 = 0.8868, estimate highest/lowest PE = 8.54/6.33 (DPS 0.42)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.1778*4 = 0.7112, estimate highest/lowest PE = 7.44/5.76 (DPS 0.4)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.1463*4 = 0.5852, estimate highest/lowest PE = 6.9/5.06 (DPS 0.4)
HAIO latest news (English)
HAIO latest news (Chinese)
| Market Capital (Capital Size) | 529,738,538 (Medium) |
| Par Value | RM 0.50 |
My Analysis
| Forecast P/E now | (2.62-0.1)/0.1167 = 21.59 (High) |
| Target Price | 0.93+0.1 = 1.03 (PE 8.0, EPS 0.1167, DPS 0.1) |
| Decision | Not BUY unless revenue and profit increase more |
| Comment | Revenue fifth consecutive quarter decreasing and is lowest since FY07Q4, eps fourth consecutive quarter largely decreasing and is lowest all the time, negative free cash flow and negative net cash flow both also increased, liquidity ratio increasing at strong level now, gearing ratio decreasing at low level now, all accounting periods are good, MLM division performance more worst |
| First Support Price | 2.5 |
| Second Support Price | 2.2 |
| Risk Rating | HIGH |
Research House
| RHB Target Price | 1.71 (2010-12-20) |
Accounting Ratio
| Return on Equity | 21.35% |
| Dividend Yield | 7.82% |
| Profit Margin | 17.26% |
| Tax Rate | 26.97% |
| Asset Turnover | 1.23 |
| Net Asset Value Per Share | 1.09 |
| Net Tangible Asset per share | 1.09 |
| Price/Net Tangible Asset Per Share | 2.69 |
| Cash Per Share | 0.57 |
| Liquidity Current Ratio | 4.973 |
| Liquidity Quick Ratio | 3.8179 |
| Liquidity Cash Ratio | 3.1528 |
| Gearing Debt to Equity Ratio | 0.22 |
| Gearing Debt to Asset Ratio | 0.1751 |
| Working capital per thousand Ringgit sale | 42.5% |
| Days to sell the inventory | 54 |
| Days to collect the receivables | 26 |
| Days to pay the payables | 30 |
My notes based on 2011 quarter 2 report (number in '000):-
- For the second quarter ended 31 October 2010, the Group recorded lower revenue and pre-tax profit of RM 52.62 million and RM 9.09 million as compared to RM 132.37 million and RM 28.64 million of the corresponding quarter of the preceding year respectively. The drop in revenue and profit was mainly due to lower contribution by its principal subsidiary, the multi-level marketing (“MLM”) division which was the largest contributor to the Group in the preceding year. The recent amendments to the Direct Sales Act appear to have affected the confidence of the direct selling industry. These measures coupled with slower membership growth have directly affected the performance of the MLM division
- The effective sales and marketing strategy in the wholesale division contributed higher external revenue in the second quarter, however lower contribution from its inter-segment sales mainly to MLM division had resulted lower pre-tax profit generated in the current quarter
- For the second quarter under review, the Group recorded lower revenue and pre-tax profit of RM 52.62 million and RM 9.09 million as compared to the immediate preceding quarter of RM 54.75 million and RM 10.79 million, mainly due to the lower contribution from the MLM division and unusually, sales during Ramadhan month were significantly lower. Overall confidence of the distributors was slower to recover after the recent legislative changes described above
- However, the wholesale and retail divisions registered higher revenue and pre-tax profit in the second quarter as compared with the immediate preceding quarter. The members' sales promotion by the retail division usually carried out in the second quarter had contributed higher revenue and pre-tax profit to the Group
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0307*4*0.95 = 0.1167, estimate PE on current price 2.62 = 21.59(DPS 0.1)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0391*4 = 0.1564, estimate highest/lowest PE = 20.01/17.46 (DPS 0.12)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0714*4 = 0.2856*1.1(10% QbQ improvement adjustment) = 0.3142, estimate highest/lowest PE = 12.16/8.78 (DPS 0.2)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.3729, estimate highest/lowest PE = 12.42/9.17 (DPS 0.18)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.2424*4 = 0.9696, estimate highest/lowest PE = 10.78/7.44(DPS 0.42)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.2217*4 = 0.8868, estimate highest/lowest PE = 8.54/6.33 (DPS 0.42)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.1778*4 = 0.7112, estimate highest/lowest PE = 7.44/5.76 (DPS 0.4)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.1463*4 = 0.5852, estimate highest/lowest PE = 6.9/5.06 (DPS 0.4)
HAIO latest news (English)
HAIO latest news (Chinese)
No comments:
Post a Comment