[MATRIX] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock

[MATRIX] MATRIX CONCEPTS HOLDINGS BHD

Announcement Date

23-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Mar-2023

Quarter

30-Sep-2022 [#2]

Profit Trend

QoQ- 3.75%

YoY- 16.91%

Quarter Report

Q Report (30.09.2022).pdf

Latest QR

Upcoming QR

MATRIX's Result

MATRIX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Annualized Quarter Result
Revenue	1,325,704	1,117,624	1,087,221	903,212	917,024	886,818	848,010	34.80%
YoY %	18.62%	2.80%	20.37%	-1.51%	3.41%	4.58%	-	-
Horiz. %	156.33%	131.79%	128.21%	106.51%	108.14%	104.58%	100.00%	-
PBT	348,888	273,290	271,756	260,690	255,248	270,657	260,800	21.47%
YoY %	27.66%	0.56%	4.24%	2.13%	-5.69%	3.78%	-	-
Horiz. %	133.78%	104.79%	104.20%	99.96%	97.87%	103.78%	100.00%	-
Tax	-94,072	-69,160	-72,336	-68,852	-70,472	-70,000	-74,166	17.22%
YoY %	-36.02%	4.39%	-5.06%	2.30%	-0.67%	5.62%	-	-
Horiz. %	126.84%	93.25%	97.53%	92.83%	95.02%	94.38%	100.00%	-
NP	254,816	204,130	199,420	191,838	184,776	200,657	186,633	23.14%
YoY %	24.83%	2.36%	3.95%	3.82%	-7.91%	7.51%	-	-
Horiz. %	136.53%	109.38%	106.85%	102.79%	99.00%	107.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	258,408	208,535	202,638	195,210	188,152	205,022	191,924	21.99%
YoY %	23.92%	2.91%	3.81%	3.75%	-8.23%	6.82%	-	-
Horiz. %	134.64%	108.65%	105.58%	101.71%	98.03%	106.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.96%	25.31%	26.62%	26.41%	27.61%	25.86%	28.44%	-
YoY %	6.52%	-4.92%	0.80%	-4.35%	6.77%	-9.07%	-	-
Horiz. %	94.80%	88.99%	93.60%	92.86%	97.08%	90.93%	100.00%	-
Total Cost	1,070,888	913,494	887,801	711,374	732,248	686,161	661,377	38.01%
YoY %	17.23%	2.89%	24.80%	-2.85%	6.72%	3.75%	-	-
Horiz. %	161.92%	138.12%	134.24%	107.56%	110.72%	103.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,027,184	1,989,644	1,952,103	1,349,279	1,910,392	1,902,049	1,860,338	5.90%
YoY %	1.89%	1.92%	44.68%	-29.37%	0.44%	2.24%	-	-
Horiz. %	108.97%	106.95%	104.93%	72.53%	102.69%	102.24%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	125,134	115,749	116,792	87,050	100,107	104,279	97,327	18.29%
YoY %	8.11%	-0.89%	34.17%	-13.04%	-4.00%	7.14%	-	-
Horiz. %	128.57%	118.93%	120.00%	89.44%	102.86%	107.14%	100.00%	-
Div Payout %	48.43%	55.51%	57.64%	44.59%	53.21%	50.86%	50.71%	-
YoY %	-12.75%	-3.70%	29.27%	-16.20%	4.62%	0.30%	-	-
Horiz. %	95.50%	109.47%	113.67%	87.93%	104.93%	100.30%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	2,027,184	1,989,644	1,952,103	1,349,279	1,910,392	1,902,049	1,860,338	5.90%
YoY %	1.89%	1.92%	44.68%	-29.37%	0.44%	2.24%	-	-
Horiz. %	108.97%	106.95%	104.93%	72.53%	102.69%	102.24%	100.00%	-
NOSH	1,251,348	1,251,348	1,251,348	1,251,348	834,232	834,232	834,232	31.13%
YoY %	0.00%	0.00%	0.00%	50.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	100.00%	100.00%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	19.22%	18.26%	18.34%	21.24%	20.15%	22.63%	22.01%	-
YoY %	5.26%	-0.44%	-13.65%	5.41%	-10.96%	2.82%	-	-
Horiz. %	87.32%	82.96%	83.33%	96.50%	91.55%	102.82%	100.00%	-
ROE	12.75%	10.48%	10.38%	14.47%	9.85%	10.78%	10.32%	-
YoY %	21.66%	0.96%	-28.27%	46.90%	-8.63%	4.46%	-	-
Horiz. %	123.55%	101.55%	100.58%	140.21%	95.45%	104.46%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	105.94	89.31	86.88	103.76	109.92	106.30	101.65	2.80%
YoY %	18.62%	2.80%	-16.27%	-5.60%	3.41%	4.57%	-	-
Horiz. %	104.22%	87.86%	85.47%	102.08%	108.14%	104.57%	100.00%	-
EPS	20.64	16.66	16.20	22.90	22.56	24.58	23.00	-6.98%
YoY %	23.89%	2.84%	-29.26%	1.51%	-8.22%	6.87%	-	-
Horiz. %	89.74%	72.43%	70.43%	99.57%	98.09%	106.87%	100.00%	-
DPS	10.00	9.25	9.33	10.00	12.00	12.50	11.67	-9.80%
YoY %	8.11%	-0.86%	-6.70%	-16.67%	-4.00%	7.11%	-	-
Horiz. %	85.69%	79.26%	79.95%	85.69%	102.83%	107.11%	100.00%	-
NAPS	1.62	1.59	1.56	1.55	2.29	2.28	2.23	-19.23%
YoY %	1.89%	1.92%	0.65%	-32.31%	0.44%	2.24%	-	-
Horiz. %	72.65%	71.30%	69.96%	69.51%	102.69%	102.24%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 1,251,348
RPS	105.94	89.31	86.88	72.18	73.28	70.87	67.77	34.80%
YoY %	18.62%	2.80%	20.37%	-1.50%	3.40%	4.57%	-	-
Horiz. %	156.32%	131.78%	128.20%	106.51%	108.13%	104.57%	100.00%	-
EPS	20.64	16.66	16.20	15.60	15.04	16.38	15.34	21.94%
YoY %	23.89%	2.84%	3.85%	3.72%	-8.18%	6.78%	-	-
Horiz. %	134.55%	108.60%	105.61%	101.69%	98.04%	106.78%	100.00%	-
DPS	10.00	9.25	9.33	6.96	8.00	8.33	7.78	18.27%
YoY %	8.11%	-0.86%	34.05%	-13.00%	-3.96%	7.07%	-	-
Horiz. %	128.53%	118.89%	119.92%	89.46%	102.83%	107.07%	100.00%	-
NAPS	1.62	1.59	1.56	1.0783	1.5267	1.52	1.4867	5.90%
YoY %	1.89%	1.92%	44.67%	-29.37%	0.44%	2.24%	-	-
Horiz. %	108.97%	106.95%	104.93%	72.53%	102.69%	102.24%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	1.41	1.45	1.47	1.44	2.36	2.37	2.20	-
P/RPS	1.33	1.62	1.69	1.39	2.15	2.23	2.16	-27.68%
YoY %	-17.90%	-4.14%	21.58%	-35.35%	-3.59%	3.24%	-	-
Horiz. %	61.57%	75.00%	78.24%	64.35%	99.54%	103.24%	100.00%	-
P/EPS	6.83	8.70	9.08	6.42	10.46	9.64	9.56	-20.13%
YoY %	-21.49%	-4.19%	41.43%	-38.62%	8.51%	0.84%	-	-
Horiz. %	71.44%	91.00%	94.98%	67.15%	109.41%	100.84%	100.00%	-
EY	14.65	11.49	11.02	15.57	9.56	10.37	10.46	25.25%
YoY %	27.50%	4.26%	-29.22%	62.87%	-7.81%	-0.86%	-	-
Horiz. %	140.06%	109.85%	105.35%	148.85%	91.40%	99.14%	100.00%	-
DY	7.09	6.38	6.35	6.94	5.08	5.27	5.30	21.47%
YoY %	11.13%	0.47%	-8.50%	36.61%	-3.61%	-0.57%	-	-
Horiz. %	133.77%	120.38%	119.81%	130.94%	95.85%	99.43%	100.00%	-
P/NAPS	0.87	0.91	0.94	0.93	1.03	1.04	0.99	-8.27%
YoY %	-4.40%	-3.19%	1.08%	-9.71%	-0.96%	5.05%	-	-
Horiz. %	87.88%	91.92%	94.95%	93.94%	104.04%	105.05%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	22/08/23	24/05/23	28/02/23	23/11/22	23/08/22	25/05/22	23/02/22	-
Price	1.47	1.43	1.49	1.47	2.29	2.43	2.33	-
P/RPS	1.39	1.60	1.71	1.42	2.08	2.29	2.29	-28.37%
YoY %	-13.13%	-6.43%	20.42%	-31.73%	-9.17%	0.00%	-	-
Horiz. %	60.70%	69.87%	74.67%	62.01%	90.83%	100.00%	100.00%	-
P/EPS	7.12	8.58	9.20	6.56	10.15	9.89	10.13	-20.99%
YoY %	-17.02%	-6.74%	40.24%	-35.37%	2.63%	-2.37%	-	-
Horiz. %	70.29%	84.70%	90.82%	64.76%	100.20%	97.63%	100.00%	-
EY	14.05	11.65	10.87	15.26	9.85	10.11	9.87	26.62%
YoY %	20.60%	7.18%	-28.77%	54.92%	-2.57%	2.43%	-	-
Horiz. %	142.35%	118.03%	110.13%	154.61%	99.80%	102.43%	100.00%	-
DY	6.80	6.47	6.26	6.80	5.24	5.14	5.01	22.65%
YoY %	5.10%	3.35%	-7.94%	29.77%	1.95%	2.59%	-	-
Horiz. %	135.73%	129.14%	124.95%	135.73%	104.59%	102.59%	100.00%	-
P/NAPS	0.91	0.90	0.96	0.95	1.00	1.07	1.04	-8.53%
YoY %	1.11%	-6.25%	1.05%	-5.00%	-6.54%	2.88%	-	-
Horiz. %	87.50%	86.54%	92.31%	91.35%	96.15%	102.88%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:50:00

EMA 5

10 Mins

SELL

2024-05-06 16:50:00

EMA 5

5 Mins

SELL

2024-05-06 16:30:00

MACD/RSI

10 Mins

BUY

2024-05-06 16:10:00

EMA 5

5 Mins

BUY

2024-05-06 16:10:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

330

PTRANS

PERAK TRANSIT BERHAD

326

HLIND

HONG LEONG INDUSTRIES BHD

316

YTLPOWR

YTL POWER INTERNATIONAL BHD

286

MYEG

MY E.G. SERVICES BHD

210

SNS

SNS NETWORK TECHNOLOGY BERHAD

199

YTL

YTL CORPORATION BHD

185

PBBANK

PUBLIC BANK BHD

174

DNEX

DAGANG NEXCHANGE BERHAD

169

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

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....

Read More