[MATRIX] QoQ Annualized Quarter Result on 30-Jun-2018 [#1]

Stock

[MATRIX] MATRIX CONCEPTS HOLDINGS BHD

Announcement Date

27-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- -5.3%

YoY- 10.1%

Quarter Report

Q Report (30.06.2018)Final (1).pdf

Latest QR

Upcoming QR

MATRIX's Result

MATRIX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Annualized Quarter Result
Revenue	1,047,949	1,025,338	966,708	920,168	812,286	855,896	751,508	24.84%
YoY %	2.21%	6.06%	5.06%	13.28%	-5.10%	13.89%	-	-
Horiz. %	139.45%	136.44%	128.64%	122.44%	108.09%	113.89%	100.00%	-
PBT	297,614	285,505	284,750	271,800	294,069	307,240	266,002	7.78%
YoY %	4.24%	0.27%	4.76%	-7.57%	-4.29%	15.50%	-	-
Horiz. %	111.88%	107.33%	107.05%	102.18%	110.55%	115.50%	100.00%	-
Tax	-80,050	-83,238	-78,562	-71,192	-82,237	-83,326	-71,246	8.08%
YoY %	3.83%	-5.95%	-10.35%	13.43%	1.31%	-16.96%	-	-
Horiz. %	112.36%	116.83%	110.27%	99.92%	115.43%	116.96%	100.00%	-
NP	217,564	202,266	206,188	200,608	211,832	223,913	194,756	7.66%
YoY %	7.56%	-1.90%	2.78%	-5.30%	-5.40%	14.97%	-	-
Horiz. %	111.71%	103.86%	105.87%	103.00%	108.77%	114.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	217,564	202,266	206,188	200,608	211,832	223,913	194,756	7.66%
YoY %	7.56%	-1.90%	2.78%	-5.30%	-5.40%	14.97%	-	-
Horiz. %	111.71%	103.86%	105.87%	103.00%	108.77%	114.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.90%	29.15%	27.59%	26.19%	27.97%	27.12%	26.78%	-
YoY %	-7.72%	5.65%	5.35%	-6.36%	3.13%	1.27%	-	-
Horiz. %	100.45%	108.85%	103.02%	97.80%	104.44%	101.27%	100.00%	-
Total Cost	830,385	823,072	760,520	719,560	600,454	631,982	556,752	30.57%
YoY %	0.89%	8.22%	5.69%	19.84%	-4.99%	13.51%	-	-
Horiz. %	149.15%	147.83%	136.60%	129.24%	107.85%	113.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,324,935	1,279,765	1,264,129	1,233,453	1,201,229	1,178,306	889,001	30.50%
YoY %	3.53%	1.24%	2.49%	2.68%	1.95%	32.54%	-	-
Horiz. %	149.04%	143.96%	142.20%	138.75%	135.12%	132.54%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	95,982	95,355	97,819	97,773	100,724	98,809	76,536	16.30%
YoY %	0.66%	-2.52%	0.05%	-2.93%	1.94%	29.10%	-	-
Horiz. %	125.41%	124.59%	127.81%	127.75%	131.60%	129.10%	100.00%	-
Div Payout %	44.12%	47.14%	47.44%	48.74%	47.55%	44.13%	39.30%	-
YoY %	-6.41%	-0.63%	-2.67%	2.50%	7.75%	12.29%	-	-
Horiz. %	112.26%	119.95%	120.71%	124.02%	120.99%	112.29%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	1,324,935	1,279,765	1,264,129	1,233,453	1,201,229	1,178,306	889,001	30.50%
YoY %	3.53%	1.24%	2.49%	2.68%	1.95%	32.54%	-	-
Horiz. %	149.04%	143.96%	142.20%	138.75%	135.12%	132.54%	100.00%	-
NOSH	752,809	752,809	752,808	752,384	750,866	743,048	588,742	17.82%
YoY %	0.00%	0.00%	0.06%	0.20%	1.05%	26.21%	-	-
Horiz. %	127.87%	127.87%	127.87%	127.80%	127.54%	126.21%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	20.76%	19.73%	21.33%	21.80%	26.08%	26.16%	25.92%	-
YoY %	5.22%	-7.50%	-2.16%	-16.41%	-0.31%	0.93%	-	-
Horiz. %	80.09%	76.12%	82.29%	84.10%	100.62%	100.93%	100.00%	-
ROE	16.42%	15.80%	16.31%	16.26%	17.63%	19.00%	21.91%	-
YoY %	3.92%	-3.13%	0.31%	-7.77%	-7.21%	-13.28%	-	-
Horiz. %	74.94%	72.11%	74.44%	74.21%	80.47%	86.72%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	139.21	136.20	128.47	122.35	108.87	115.49	127.65	5.95%
YoY %	2.21%	6.02%	5.00%	12.38%	-5.73%	-9.53%	-	-
Horiz. %	109.06%	106.70%	100.64%	95.85%	85.29%	90.47%	100.00%	-
EPS	28.91	26.88	27.40	26.68	31.81	35.01	33.08	-8.59%
YoY %	7.55%	-1.90%	2.70%	-16.13%	-9.14%	5.83%	-	-
Horiz. %	87.39%	81.26%	82.83%	80.65%	96.16%	105.83%	100.00%	-
DPS	12.75	12.67	13.00	13.00	13.50	13.33	13.00	-1.28%
YoY %	0.63%	-2.54%	0.00%	-3.70%	1.28%	2.54%	-	-
Horiz. %	98.08%	97.46%	100.00%	100.00%	103.85%	102.54%	100.00%	-
NAPS	1.76	1.70	1.68	1.64	1.61	1.59	1.51	10.76%
YoY %	3.53%	1.19%	2.44%	1.86%	1.26%	5.30%	-	-
Horiz. %	116.56%	112.58%	111.26%	108.61%	106.62%	105.30%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 752,384
RPS	83.75	81.94	77.25	73.53	64.91	68.40	60.06	24.84%
YoY %	2.21%	6.07%	5.06%	13.28%	-5.10%	13.89%	-	-
Horiz. %	139.44%	136.43%	128.62%	122.43%	108.08%	113.89%	100.00%	-
EPS	17.39	16.16	16.48	16.03	16.93	17.89	15.56	7.70%
YoY %	7.61%	-1.94%	2.81%	-5.32%	-5.37%	14.97%	-	-
Horiz. %	111.76%	103.86%	105.91%	103.02%	108.80%	114.97%	100.00%	-
DPS	7.67	7.62	7.82	7.81	8.05	7.90	6.12	16.25%
YoY %	0.66%	-2.56%	0.13%	-2.98%	1.90%	29.08%	-	-
Horiz. %	125.33%	124.51%	127.78%	127.61%	131.54%	129.08%	100.00%	-
NAPS	1.0588	1.0227	1.0102	0.9857	0.9599	0.9416	0.7104	30.51%
YoY %	3.53%	1.24%	2.49%	2.69%	1.94%	32.55%	-	-
Horiz. %	149.04%	143.96%	142.20%	138.75%	135.12%	132.55%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	1.89	1.88	2.09	1.99	1.99	2.19	2.16	-
P/RPS	1.36	1.38	1.63	1.63	1.83	1.90	1.69	-13.49%
YoY %	-1.45%	-15.34%	0.00%	-10.93%	-3.68%	12.43%	-	-
Horiz. %	80.47%	81.66%	96.45%	96.45%	108.28%	112.43%	100.00%	-
P/EPS	6.54	7.00	7.63	7.46	7.01	7.25	6.53	0.10%
YoY %	-6.57%	-8.26%	2.28%	6.42%	-3.31%	11.03%	-	-
Horiz. %	100.15%	107.20%	116.85%	114.24%	107.35%	111.03%	100.00%	-
EY	15.29	14.29	13.11	13.40	14.27	13.80	15.31	-0.08%
YoY %	7.00%	9.00%	-2.16%	-6.10%	3.41%	-9.86%	-	-
Horiz. %	99.87%	93.34%	85.63%	87.52%	93.21%	90.14%	100.00%	-
DY	6.75	6.74	6.22	6.53	6.78	6.09	6.02	7.93%
YoY %	0.15%	8.36%	-4.75%	-3.69%	11.33%	1.16%	-	-
Horiz. %	112.13%	111.96%	103.32%	108.47%	112.62%	101.16%	100.00%	-
P/NAPS	1.07	1.11	1.24	1.21	1.24	1.38	1.43	-17.59%
YoY %	-3.60%	-10.48%	2.48%	-2.42%	-10.14%	-3.50%	-	-
Horiz. %	74.83%	77.62%	86.71%	84.62%	86.71%	96.50%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	31/05/19	20/02/19	14/11/18	27/08/18	23/05/18	28/02/18	23/11/17	-
Price	1.93	1.99	1.91	2.10	1.92	2.23	2.18	-
P/RPS	1.39	1.46	1.49	1.72	1.76	1.93	1.71	-12.91%
YoY %	-4.79%	-2.01%	-13.37%	-2.27%	-8.81%	12.87%	-	-
Horiz. %	81.29%	85.38%	87.13%	100.58%	102.92%	112.87%	100.00%	-
P/EPS	6.68	7.41	6.97	7.87	6.76	7.38	6.59	0.90%
YoY %	-9.85%	6.31%	-11.44%	16.42%	-8.40%	11.99%	-	-
Horiz. %	101.37%	112.44%	105.77%	119.42%	102.58%	111.99%	100.00%	-
EY	14.97	13.50	14.35	12.70	14.79	13.55	15.17	-0.88%
YoY %	10.89%	-5.92%	12.99%	-14.13%	9.15%	-10.68%	-	-
Horiz. %	98.68%	88.99%	94.59%	83.72%	97.50%	89.32%	100.00%	-
DY	6.61	6.37	6.81	6.19	7.03	5.98	5.96	7.15%
YoY %	3.77%	-6.46%	10.02%	-11.95%	17.56%	0.34%	-	-
Horiz. %	110.91%	106.88%	114.26%	103.86%	117.95%	100.34%	100.00%	-
P/NAPS	1.10	1.17	1.14	1.28	1.19	1.40	1.44	-16.44%
YoY %	-5.98%	2.63%	-10.94%	7.56%	-15.00%	-2.78%	-	-
Horiz. %	76.39%	81.25%	79.17%	88.89%	82.64%	97.22%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos