[MATRIX] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -77.06%
YoY- 48.43%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,117,624 815,416 451,606 229,256 886,818 636,008 402,913 97.54%
PBT 273,290 203,817 130,345 63,812 270,657 195,600 113,047 80.22%
Tax -69,160 -54,252 -34,426 -17,618 -70,000 -55,625 -32,157 66.69%
NP 204,130 149,565 95,919 46,194 200,657 139,975 80,890 85.46%
-
NP to SH 208,535 151,979 97,605 47,038 205,022 143,943 83,488 84.19%
-
Tax Rate 25.31% 26.62% 26.41% 27.61% 25.86% 28.44% 28.45% -
Total Cost 913,494 665,851 355,687 183,062 686,161 496,033 322,023 100.51%
-
Net Worth 1,989,644 1,952,103 1,349,279 1,910,392 1,902,049 1,860,338 1,826,968 5.85%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 115,749 87,594 43,525 25,026 104,279 72,995 41,711 97.59%
Div Payout % 55.51% 57.64% 44.59% 53.21% 50.86% 50.71% 49.96% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,989,644 1,952,103 1,349,279 1,910,392 1,902,049 1,860,338 1,826,968 5.85%
NOSH 1,251,348 1,251,348 1,251,348 834,232 834,232 834,232 834,232 31.06%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 18.26% 18.34% 21.24% 20.15% 22.63% 22.01% 20.08% -
ROE 10.48% 7.79% 7.23% 2.46% 10.78% 7.74% 4.57% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 89.31 65.16 51.88 27.48 106.30 76.24 48.30 50.70%
EPS 16.66 12.15 11.45 5.64 24.58 17.25 10.01 40.48%
DPS 9.25 7.00 5.00 3.00 12.50 8.75 5.00 50.75%
NAPS 1.59 1.56 1.55 2.29 2.28 2.23 2.19 -19.23%
Adjusted Per Share Value based on latest NOSH - 834,232
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 89.35 65.19 36.10 18.33 70.90 50.85 32.21 97.54%
EPS 16.67 12.15 7.80 3.76 16.39 11.51 6.67 84.26%
DPS 9.25 7.00 3.48 2.00 8.34 5.84 3.33 97.72%
NAPS 1.5907 1.5607 1.0787 1.5273 1.5206 1.4873 1.4606 5.85%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.45 1.47 1.44 2.36 2.37 2.20 2.05 -
P/RPS 1.62 2.26 2.78 8.59 2.23 2.89 4.24 -47.37%
P/EPS 8.70 12.10 12.84 41.86 9.64 12.75 20.48 -43.51%
EY 11.49 8.26 7.79 2.39 10.37 7.84 4.88 77.07%
DY 6.38 4.76 3.47 1.27 5.27 3.98 2.44 89.90%
P/NAPS 0.91 0.94 0.93 1.03 1.04 0.99 0.94 -2.14%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 28/02/23 23/11/22 23/08/22 25/05/22 23/02/22 25/11/21 -
Price 1.43 1.49 1.47 2.29 2.43 2.33 2.20 -
P/RPS 1.60 2.29 2.83 8.33 2.29 3.06 4.56 -50.28%
P/EPS 8.58 12.27 13.11 40.61 9.89 13.50 21.98 -46.61%
EY 11.65 8.15 7.63 2.46 10.11 7.41 4.55 87.26%
DY 6.47 4.70 3.40 1.31 5.14 3.76 2.27 101.15%
P/NAPS 0.90 0.96 0.95 1.00 1.07 1.04 1.00 -6.78%

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