[MATRIX] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 110.11%
YoY- 6.54%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 317,609 598,842 447,262 298,447 134,700 574,664 430,329 -18.34%
PBT 155,384 244,586 170,961 112,508 53,958 207,219 150,807 2.01%
Tax -39,935 -62,350 -44,875 -31,511 -15,408 -54,328 -38,580 2.33%
NP 115,449 182,236 126,086 80,997 38,550 152,891 112,227 1.90%
-
NP to SH 115,449 182,236 126,086 80,997 38,550 152,891 112,227 1.90%
-
Tax Rate 25.70% 25.49% 26.25% 28.01% 28.56% 26.22% 25.58% -
Total Cost 202,160 416,606 321,176 217,450 96,150 421,773 318,102 -26.10%
-
Net Worth 751,334 541,484 487,071 612,786 578,249 432,442 460,156 38.70%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 19,470 70,953 43,180 26,543 15,058 850 792 747.11%
Div Payout % 16.87% 38.93% 34.25% 32.77% 39.06% 0.56% 0.71% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 751,334 541,484 487,071 612,786 578,249 432,442 460,156 38.70%
NOSH 458,130 373,437 345,441 303,359 301,171 236,307 255,642 47.59%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 36.35% 30.43% 28.19% 27.14% 28.62% 26.61% 26.08% -
ROE 15.37% 33.65% 25.89% 13.22% 6.67% 35.36% 24.39% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 69.33 160.36 129.48 98.38 44.73 243.18 168.33 -44.67%
EPS 25.20 39.90 36.50 26.70 12.80 64.70 43.90 -30.95%
DPS 4.25 19.00 12.50 8.75 5.00 0.36 0.31 473.73%
NAPS 1.64 1.45 1.41 2.02 1.92 1.83 1.80 -6.02%
Adjusted Per Share Value based on latest NOSH - 303,192
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.39 47.88 35.76 23.86 10.77 45.94 34.40 -18.34%
EPS 9.23 14.57 10.08 6.48 3.08 12.22 8.97 1.92%
DPS 1.56 5.67 3.45 2.12 1.20 0.07 0.06 779.38%
NAPS 0.6007 0.4329 0.3894 0.4899 0.4623 0.3457 0.3679 38.70%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.80 2.70 3.25 4.20 3.80 3.41 2.90 -
P/RPS 4.04 1.68 2.51 4.27 8.50 1.40 1.72 76.79%
P/EPS 11.11 5.53 8.90 15.73 29.69 5.27 6.61 41.40%
EY 9.00 18.07 11.23 6.36 3.37 18.97 15.14 -29.32%
DY 1.52 7.04 3.85 2.08 1.32 0.11 0.11 476.76%
P/NAPS 1.71 1.86 2.30 2.08 1.98 1.86 1.61 4.10%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 12/05/15 12/02/15 17/11/14 19/08/14 21/05/14 25/02/14 19/11/13 -
Price 3.27 2.90 2.87 3.20 4.00 3.83 3.24 -
P/RPS 4.72 1.81 2.22 3.25 8.94 1.57 1.92 82.24%
P/EPS 12.98 5.94 7.86 11.99 31.25 5.92 7.38 45.75%
EY 7.71 16.83 12.72 8.34 3.20 16.89 13.55 -31.35%
DY 1.30 6.55 4.36 2.73 1.25 0.09 0.10 453.74%
P/NAPS 1.99 2.00 2.04 1.58 2.08 2.09 1.80 6.92%

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
Post a Comment