[MATRIX] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 89.49%
YoY- -44.22%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 172,858 774,978 619,077 421,077 196,227 912,225 700,948 -60.70%
PBT 61,991 260,312 206,184 133,256 70,439 357,307 286,471 -63.98%
Tax -16,439 -75,034 -57,345 -34,865 -18,515 -96,115 -73,248 -63.10%
NP 45,552 185,278 148,839 98,391 51,924 261,192 213,223 -64.29%
-
NP to SH 45,552 185,278 148,839 98,391 51,924 261,192 213,223 -64.29%
-
Tax Rate 26.52% 28.82% 27.81% 26.16% 26.29% 26.90% 25.57% -
Total Cost 127,306 589,700 470,238 322,686 144,303 651,033 487,725 -59.19%
-
Net Worth 1,056,529 1,013,105 994,153 949,982 914,313 804,061 750,785 25.60%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 18,763 78,259 56,808 36,755 18,342 99,355 75,078 -60.35%
Div Payout % 41.19% 42.24% 38.17% 37.36% 35.33% 38.04% 35.21% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,056,529 1,013,105 994,153 949,982 914,313 804,061 750,785 25.60%
NOSH 577,338 569,160 568,087 565,465 564,391 557,779 500,523 9.99%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 26.35% 23.91% 24.04% 23.37% 26.46% 28.63% 30.42% -
ROE 4.31% 18.29% 14.97% 10.36% 5.68% 32.48% 28.40% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 29.94 136.16 108.98 74.47 34.77 178.12 140.04 -64.27%
EPS 7.89 28.67 26.20 17.40 9.20 51.00 42.60 -67.54%
DPS 3.25 13.75 10.00 6.50 3.25 19.40 15.00 -63.95%
NAPS 1.83 1.78 1.75 1.68 1.62 1.57 1.50 14.18%
Adjusted Per Share Value based on latest NOSH - 566,670
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.81 61.93 49.47 33.65 15.68 72.90 56.02 -60.71%
EPS 3.64 14.81 11.89 7.86 4.15 20.87 17.04 -64.29%
DPS 1.50 6.25 4.54 2.94 1.47 7.94 6.00 -60.34%
NAPS 0.8443 0.8096 0.7945 0.7592 0.7307 0.6426 0.60 25.59%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.74 2.54 2.42 2.60 2.48 2.48 2.49 -
P/RPS 9.15 1.87 2.22 3.49 7.13 1.39 1.78 198.14%
P/EPS 34.73 7.80 9.24 14.94 26.96 4.86 5.85 228.22%
EY 2.88 12.82 10.83 6.69 3.71 20.56 17.11 -69.54%
DY 1.19 5.41 4.13 2.50 1.31 7.82 6.02 -66.09%
P/NAPS 1.50 1.43 1.38 1.55 1.53 1.58 1.66 -6.53%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 16/05/17 23/02/17 15/11/16 25/08/16 19/05/16 24/02/16 -
Price 2.75 2.68 2.50 2.48 2.50 2.57 2.37 -
P/RPS 9.18 1.97 2.29 3.33 7.19 1.44 1.69 209.32%
P/EPS 34.85 8.23 9.54 14.25 27.17 5.04 5.56 240.33%
EY 2.87 12.15 10.48 7.02 3.68 19.84 17.97 -70.59%
DY 1.18 5.13 4.00 2.62 1.30 7.55 6.33 -67.40%
P/NAPS 1.50 1.51 1.43 1.48 1.54 1.64 1.58 -3.40%

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