[MATRIX] QoQ Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 163.44%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 229,256 886,818 636,008 402,913 163,437 1,127,693 739,444 -54.28%
PBT 63,812 270,657 195,600 113,047 42,680 335,050 239,845 -58.73%
Tax -17,618 -70,000 -55,625 -32,157 -12,204 -84,257 -62,484 -57.10%
NP 46,194 200,657 139,975 80,890 30,476 250,793 177,361 -59.31%
-
NP to SH 47,038 205,022 143,943 83,488 31,691 259,930 181,457 -59.44%
-
Tax Rate 27.61% 25.86% 28.44% 28.45% 28.59% 25.15% 26.05% -
Total Cost 183,062 686,161 496,033 322,023 132,961 876,900 562,083 -52.76%
-
Net Worth 1,910,392 1,902,049 1,860,338 1,826,968 1,793,599 1,793,599 1,743,545 6.29%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 25,026 104,279 72,995 41,711 16,684 100,107 66,738 -48.09%
Div Payout % 53.21% 50.86% 50.71% 49.96% 52.65% 38.51% 36.78% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,910,392 1,902,049 1,860,338 1,826,968 1,793,599 1,793,599 1,743,545 6.29%
NOSH 834,232 834,232 834,232 834,232 834,232 834,232 834,232 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 20.15% 22.63% 22.01% 20.08% 18.65% 22.24% 23.99% -
ROE 2.46% 10.78% 7.74% 4.57% 1.77% 14.49% 10.41% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.48 106.30 76.24 48.30 19.59 135.18 88.64 -54.29%
EPS 5.64 24.58 17.25 10.01 3.80 31.16 21.75 -59.43%
DPS 3.00 12.50 8.75 5.00 2.00 12.00 8.00 -48.09%
NAPS 2.29 2.28 2.23 2.19 2.15 2.15 2.09 6.29%
Adjusted Per Share Value based on latest NOSH - 834,232
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.33 70.90 50.85 32.21 13.07 90.16 59.12 -54.28%
EPS 3.76 16.39 11.51 6.67 2.53 20.78 14.51 -59.45%
DPS 2.00 8.34 5.84 3.33 1.33 8.00 5.34 -48.13%
NAPS 1.5273 1.5206 1.4873 1.4606 1.4339 1.4339 1.3939 6.30%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.36 2.37 2.20 2.05 1.97 1.93 1.77 -
P/RPS 8.59 2.23 2.89 4.24 10.06 1.43 2.00 164.93%
P/EPS 41.86 9.64 12.75 20.48 51.86 6.19 8.14 198.82%
EY 2.39 10.37 7.84 4.88 1.93 16.14 12.29 -66.53%
DY 1.27 5.27 3.98 2.44 1.02 6.22 4.52 -57.20%
P/NAPS 1.03 1.04 0.99 0.94 0.92 0.90 0.85 13.70%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 25/05/22 23/02/22 25/11/21 25/08/21 25/05/21 25/02/21 -
Price 2.29 2.43 2.33 2.20 2.06 1.96 1.80 -
P/RPS 8.33 2.29 3.06 4.56 10.51 1.45 2.03 156.97%
P/EPS 40.61 9.89 13.50 21.98 54.23 6.29 8.28 189.51%
EY 2.46 10.11 7.41 4.55 1.84 15.90 12.08 -65.48%
DY 1.31 5.14 3.76 2.27 0.97 6.12 4.44 -55.77%
P/NAPS 1.00 1.07 1.04 1.00 0.96 0.91 0.86 10.60%

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