T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
27 Mar 23 | Q3 Jan 23 | 3 | 30 Apr 23 | 42.87 | 4.09 | 2.60 | 6.1% | 0.00 | 0.87 | 2.7% | 27.8% | 32.9% | 66.3% | ||||||||
21 Dec 22 | Q2 Oct 22 | 2 | 30 Apr 23 | 44.08 | 5.52 | 3.88 | 8.8% | 3.00 | 1.29 | 8.7% | 0.0 | 44.8% | 129366.7% | ||||||||
29 Sep 22 | Q1 Jul 22 | 1 | 30 Apr 23 | 48.26 | 9.49 | 7.03 | 14.6% | 0.00 | 2.34 | 6.6% | 1.8% | 16.4% | 0.4% | ||||||||
24 Jun 22 | Q4 Apr 22 | 4 | 30 Apr 22 | 45.27 | 9.40 | 6.04 | 13.3% | 5.00 | 2.03 | 23.8% | 32.2% | 21.8% | 26.6% | ||||||||
25 Mar 22 | Q3 Jan 22 | 3 | 30 Apr 22 | 59.40 | 10.86 | 7.71 | 13.0% | 0.00 | 2.62 | 0.0 | 11.6% | 257233.3% | 25.0% | ||||||||
21 Dec 21 | Q2 Oct 21 | 2 | 30 Apr 22 | 0.00 | -0.00 | -0.00 | 0.0% | 3.00 | 0.00 | 100.0% | 100.0% | 100.0% | 100.0% | ||||||||
28 Sep 21 | Q1 Jul 21 | 1 | 30 Apr 22 | 49.14 | 9.39 | 7.00 | 14.2% | 0.00 | 2.42 | 26.4% | 31.0% | 14.9% | 31.8% | ||||||||
25 Jun 21 | Q4 Apr 21 | 4 | 30 Apr 21 | 66.78 | 11.43 | 8.23 | 12.3% | 5.00 | 2.84 | 0.7% | 24.4% | 20.0% | 14.0% | ||||||||
26 Mar 21 | Q3 Jan 21 | 3 | 30 Apr 21 | 67.23 | 13.70 | 10.28 | 15.3% | 0.00 | 3.55 | 1.6% | 0.3% | 0.7% | 35.3% | ||||||||
18 Dec 20 | Q2 Oct 20 | 2 | 30 Apr 21 | 66.14 | 13.55 | 10.35 | 15.7% | 4.00 | 3.57 | 7.2% | 3.3% | 0.9% | 41.5% | ||||||||
29 Sep 20 | Q1 Jul 20 | 1 | 30 Apr 21 | 71.25 | 13.65 | 10.26 | 14.4% | 0.00 | 3.53 | 32.7% | 7.8% | 7.3% | 32.5% | ||||||||
29 Jun 20 | Q4 Apr 20 | 4 | 30 Apr 20 | 53.69 | 10.88 | 9.57 | 17.8% | 4.00 | 3.29 | 19.9% | 23.2% | 25.9% | 4.5% | ||||||||
25 Mar 20 | Q3 Jan 20 | 3 | 30 Apr 20 | 67.02 | 10.98 | 7.60 | 11.3% | 3.00 | 2.62 | 2.0% | 22.2% | 3.8% | 40.6% | ||||||||
18 Dec 19 | Q2 Oct 19 | 2 | 30 Apr 20 | 68.39 | 9.55 | 7.32 | 10.7% | 3.00 | 2.52 | 3.5% | 25.8% | 5.5% | 46.2% | ||||||||
26 Sep 19 | Q1 Jul 19 | 1 | 30 Apr 20 | 66.06 | 10.20 | 7.74 | 11.7% | 0.00 | 2.67 | 5.5% | 17.5% | 22.7% | 29.6% | ||||||||
25 Jun 19 | Q4 Apr 19 | 4 | 30 Apr 19 | 69.94 | 13.87 | 10.02 | 14.3% | 9.00 | 3.45 | 18.8% | 36.8% | 21.6% | 38.4% | ||||||||
25 Mar 19 | Q3 Jan 19 | 3 | 30 Apr 19 | 86.16 | 16.92 | 12.79 | 14.8% | 0.00 | 4.40 | 6.5% | 16.4% | 6.0% | 33.6% | ||||||||
17 Dec 18 | Q2 Oct 18 | 2 | 30 Apr 19 | 92.17 | 18.26 | 13.60 | 14.8% | 4.00 | 4.68 | 15.1% | 25.4% | 23.7% | 36.6% | ||||||||
26 Sep 18 | Q1 Jul 18 | 1 | 30 Apr 19 | 80.08 | 14.44 | 11.00 | 13.7% | 0.00 | 3.78 | 27.6% | 35.7% | 32.4% | 38.5% | ||||||||
26 Jun 18 | Q4 Apr 18 | 4 | 30 Apr 18 | 110.65 | 23.05 | 16.27 | 14.7% | 11.00 | 5.60 | 7.4% | 6.5% | 15.5% | 10.8% | ||||||||
23 Mar 18 | Q3 Jan 18 | 3 | 30 Apr 18 | 103.07 | 25.02 | 19.25 | 18.7% | 3.00 | 6.64 | 16.6% | 3.8% | 10.2% | 25.3% | ||||||||
18 Dec 17 | Q2 Oct 17 | 2 | 30 Apr 18 | 123.53 | 27.85 | 21.44 | 17.4% | 6.00 | 7.40 | 0.8% | 23.8% | 20.0% | 34.8% | ||||||||
20 Sep 17 | Q1 Jul 17 | 1 | 30 Apr 18 | 124.54 | 23.11 | 17.87 | 14.3% | 0.00 | 6.17 | 5.2% | 58.3% | 2.1% | 83.3% | ||||||||
29 Jun 17 | Q4 Apr 17 | 4 | 30 Apr 17 | 118.37 | 23.52 | 18.25 | 15.4% | 11.00 | 6.30 | 10.4% | 33.6% | 18.8% | 62.9% | ||||||||
29 Mar 17 | Q3 Jan 17 | 3 | 30 Apr 17 | 107.18 | 21.70 | 15.36 | 14.3% | 0.00 | 7.95 | 7.4% | 33.1% | 3.4% | 57.0% | ||||||||
22 Dec 16 | Q2 Oct 16 | 2 | 30 Apr 17 | 99.78 | 20.32 | 15.91 | 15.9% | 5.00 | 8.22 | 26.8% | 35.6% | 63.3% | 77.9% | ||||||||
21 Sep 16 | Q1 Jul 16 | 1 | 30 Apr 17 | 78.66 | 12.60 | 9.74 | 12.4% | 0.00 | 5.03 | 11.2% | 42.0% | 13.0% | 47.1% | ||||||||
29 Jun 16 | Q4 Apr 16 | 4 | 30 Apr 16 | 88.57 | 15.27 | 11.20 | 12.7% | 11.00 | 5.76 | 10.0% | 25.8% | 14.5% | 19.3% | ||||||||
18 Mar 16 | Q3 Jan 16 | 3 | 30 Apr 16 | 80.52 | 13.17 | 9.78 | 12.2% | 0.00 | 5.02 | 9.4% | 29.9% | 9.4% | 33.9% | ||||||||
16 Dec 15 | Q2 Oct 15 | 2 | 30 Apr 16 | 73.59 | 11.89 | 8.94 | 12.2% | 4.00 | 4.58 | 32.9% | 27.5% | 34.9% | 24.7% | ||||||||
23 Sep 15 | Q1 Jul 15 | 1 | 30 Apr 16 | 55.38 | 8.80 | 6.62 | 12.0% | 0.00 | 3.39 | 21.4% | 11.2% | 29.4% | 6.5% | ||||||||
24 Jun 15 | Q4 Apr 15 | 4 | 30 Apr 15 | 70.44 | 15.47 | 9.39 | 13.3% | 11.00 | 4.80 | 13.7% | 14.6% | 28.5% | 12.3% | ||||||||
24 Mar 15 | 31/01/15 | 3 | 30/04/15 | 61.96 | 9.46 | 7.31 | 11.8% | 0.00 | 3.73 | 7.3% | 13.5% | 2.0% | 29.9% |
EPS | 6.51 sen |
Trailing PE (Sector Median: 14.3) | 16.7 |
PEG | 16.7 |
Altman Z | 1.8 |
Beaver | 0.02 |
Current Ratio | 5.66 |
Debt-Equity (DE) Ratio | 0.13 |
FCF Yield | -0.24 % |
Revenue QoQ | -2.73 % |
Revenue YoY | -27.83% |
Profit QoQ | -32.88 % |
Profit YoY | -66.26 % |
Profit Margin (Sector Median: 4.3) | 10.83 % |
ROE (ROIC: 6.13) | 6.13 % |
Dividend Per Share (DPS) | 8.0 sen |
Dividend Yield (DY) | 7.34 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 14.3) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 4.3) | |
ROE (ROIC: 5.25) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 2 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.02 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 2.59 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 90.11 |
Expected Revenue (M) | 575.02 |
Expected Growth (%) | 17.0 |
MR TAN KENG KANG added 88400.0 units announced on 07 Apr 2023 at ~RM1.08
MR TAN KENG KANG added 141400.0 units announced on 05 Apr 2023 at ~RM1.07
MR TAN KENG KANG added 193800.0 units announced on 31 Mar 2023 at ~RM1.05
MR TAN KENG KANG added 223600.0 units announced on 07 Feb 2023 at ~RM1.36
MR TAN KENG KANG added 245100.0 units announced on 02 Feb 2023 at ~RM1.36
MR TAN KENG KANG added 108000.0 units announced on 20 Jan 2023 at ~RM1.36
MR TAN KENG KANG added 176800.0 units announced on 11 Jan 2023 at ~RM1.37
MR TAN KENG KANG added 130800.0 units announced on 06 Jan 2023 at ~RM1.37
MR TAN KENG KANG added 60000.0 units announced on 17 Aug 2022 at ~RM1.48
MR TAN KENG KANG added 46100.0 units announced on 10 Aug 2022 at ~RM1.48
MR TAN KENG KANG added 44700.0 units announced on 08 Aug 2022 at ~RM1.48
MR TAN KENG KANG added 73300.0 units announced on 03 Aug 2022 at ~RM1.48
MR TAN KENG KANG added 185600.0 units announced on 27 Jul 2022 at ~RM1.48
MR TAN KENG KANG added 97100.0 units announced on 22 Jul 2022 at ~RM1.49
MR TAN KENG KANG added 127400.0 units announced on 20 Jul 2022 at ~RM1.49
MR TAN KENG KANG added 79100.0 units announced on 18 Jul 2022 at ~RM1.49
MR TAN KENG KANG added 67700.0 units announced on 14 Jul 2022 at ~RM1.49
MR TAN KENG KANG added 73000.0 units announced on 08 Jul 2022 at ~RM1.49
MR TAN KENG KANG added 25800.0 units announced on 06 Jul 2022 at ~RM1.49
MR TAN KENG KANG added 62400.0 units announced on 30 Jun 2022 at ~RM1.49
MR TAN KENG KANG added 67500.0 units announced on 23 May 2022 at ~RM1.57
MR TAN KENG KANG added 118900.0 units announced on 19 May 2022 at ~RM1.56
MR TAN KENG KANG added 114600.0 units announced on 13 May 2022 at ~RM1.55
MR TAN KENG KANG added 90800.0 units announced on 11 May 2022 at ~RM1.57
MR TAN KIM SIONG added 3000.0 units announced on 09 May 2022 at ~RM1.53
MR TAN KENG KANG added 75400.0 units announced on 29 Apr 2022 at ~RM1.58
MR TAN KENG KANG added 100000.0 units announced on 27 Apr 2022 at ~RM1.58
MR TAN KENG KANG added 80300.0 units announced on 22 Apr 2022 at ~RM1.58
MR TAN KIM SIONG added 5000.0 units announced on 22 Apr 2022 at ~RM1.58
MR TAN KAI HEE added 88900.0 units announced on 16 Feb 2022 at ~RM1.71
MR TAN KENG KANG added 88900.0 units announced on 16 Feb 2022 at ~RM1.71
MR TAN KIM SIONG added 3000.0 units announced on 25 Jan 2022 at ~RM1.75
MR TAN KENG KANG added 123000.0 units announced on 21 Jan 2022 at ~RM1.65
MR TAN KAI HEE added 123000.0 units announced on 21 Jan 2022 at ~RM1.65
MR TAN KAI HEE added 120300.0 units announced on 07 Jan 2022 at ~RM1.72
MR TAN KENG KANG added 120300.0 units announced on 07 Jan 2022 at ~RM1.72
MR TAN KENG KANG added 30200.0 units announced on 27 Dec 2021 at ~RM1.75
MR TAN KAI HEE added 30200.0 units announced on 27 Dec 2021 at ~RM1.75
MR TAN KIM SIONG added 1000.0 units announced on 27 Dec 2021 at ~RM1.75
Market Cap: 327 M.
Number of Shares: 300 M.
Adjusted Float: 75.8%.
Stock highly correlated with
E&O (96%)
AZRB (95%)
JAKS (95%)
LANDMRK (95%)
Hai-O Enterprise Berhad, together with its subsidiaries, is engaged in wholesale and retail of herbal medicines and healthcare products primarily in Malaysia. It offers Chinese herbs, medicines, teas and wines; healthcare products; and health supplements. The company operates as a general importer, exporter, and commission agent; leases machinery and equipment; provides heat transmission and energy saving technology. It offers multi-level direct marketing of health food, healthcare and wellness and also beauty products;The company also rents properties. It is also engaged in the trade of time pieces; provision of advertising services; manufacture of pharmaceutical products; import and trade of wines; trade of tea and other beverages; provision of money lending and insurance services; and provision of research and laboratory services. Hai-O Enterprise Berhad was founded in 1975 and is headquartered in Klang, Malaysia.
Sectors: Trading & Services, Retailers, Consumer Products & Services
Code: 7668
Website: https://www.beshom.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 3-Sep-2021
Shareholder | Value (M) |
---|---|
Tan Kai Hee | 34.87 |
Akintan Sdn Bhd | 26.59 |
Excellant Communication Sdn Bhd | 17.6 |
Tan Keng Kang | 14.03 |
Chia Kee Siong | 11.02 |
Atlantis Marque Sdn Bhd | 10.47 |
Citibank New York | 5.72 |
Daritan Sdn Bhd | 5.5 |
Key Development Sdn Berhad | 4.25 |
Chen Tam Chai | 3.43 |
Chan Chong Soon | 3.4 |
UOB Kay Hian Pte Ltd | 3.21 |
Tan Puah Khin @ Tan Puan Hee | 3.11 |
Chin Chin Sing @ Tan Cheng Beng | 2.88 |
Oon Teik Chye | 2.26 |
Lee Yoke Fong | 2.22 |
Tan Keng Song | 2.09 |
Kong Chew Fa | 1.96 |
Huang, Chin-Chueh | 1.83 |
Chong Foong Foong | 1.8 |
Milo McConaghy | 1.73 |
Amy McConaghy | 1.73 |
DFA Emerging Market Core Equity | 1.73 |
Lim Siew Oon | 1.54 |
Chia Kuo Wui | 1.5 |
Teoh Jun Seong | 1.47 |
Soh Choo @ Soh Ai Choo | 1.44 |
Khoo Bee @ Khoo Bee Guat | 1.18 |
Triple Momentum Sdn. Bhd. | 1.05 |