[MATRIX] QoQ Cumulative 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- 107.5%
YoY- 16.91%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 331,426 1,117,624 815,416 451,606 229,256 886,818 636,008 -35.32%
PBT 87,222 273,290 203,817 130,345 63,812 270,657 195,600 -41.71%
Tax -23,518 -69,160 -54,252 -34,426 -17,618 -70,000 -55,625 -43.75%
NP 63,704 204,130 149,565 95,919 46,194 200,657 139,975 -40.91%
-
NP to SH 64,602 208,535 151,979 97,605 47,038 205,022 143,943 -41.46%
-
Tax Rate 26.96% 25.31% 26.62% 26.41% 27.61% 25.86% 28.44% -
Total Cost 267,722 913,494 665,851 355,687 183,062 686,161 496,033 -33.78%
-
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%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 31,283 115,749 87,594 43,525 25,026 104,279 72,995 -43.24%
Div Payout % 48.43% 55.51% 57.64% 44.59% 53.21% 50.86% 50.71% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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%
NOSH 1,251,348 1,251,348 1,251,348 1,251,348 834,232 834,232 834,232 31.13%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 19.22% 18.26% 18.34% 21.24% 20.15% 22.63% 22.01% -
ROE 3.19% 10.48% 7.79% 7.23% 2.46% 10.78% 7.74% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 26.49 89.31 65.16 51.88 27.48 106.30 76.24 -50.67%
EPS 5.16 16.66 12.15 11.45 5.64 24.58 17.25 -55.37%
DPS 2.50 9.25 7.00 5.00 3.00 12.50 8.75 -56.71%
NAPS 1.62 1.59 1.56 1.55 2.29 2.28 2.23 -19.23%
Adjusted Per Share Value based on latest NOSH - 1,251,348
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 26.50 89.35 65.19 36.10 18.33 70.90 50.85 -35.31%
EPS 5.16 16.67 12.15 7.80 3.76 16.39 11.51 -41.51%
DPS 2.50 9.25 7.00 3.48 2.00 8.34 5.84 -43.28%
NAPS 1.6207 1.5907 1.5607 1.0787 1.5273 1.5206 1.4873 5.91%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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 5.32 1.62 2.26 2.78 8.59 2.23 2.89 50.37%
P/EPS 27.31 8.70 12.10 12.84 41.86 9.64 12.75 66.39%
EY 3.66 11.49 8.26 7.79 2.39 10.37 7.84 -39.90%
DY 1.77 6.38 4.76 3.47 1.27 5.27 3.98 -41.82%
P/NAPS 0.87 0.91 0.94 0.93 1.03 1.04 0.99 -8.27%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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 5.55 1.60 2.29 2.83 8.33 2.29 3.06 48.88%
P/EPS 28.47 8.58 12.27 13.11 40.61 9.89 13.50 64.67%
EY 3.51 11.65 8.15 7.63 2.46 10.11 7.41 -39.31%
DY 1.70 6.47 4.70 3.40 1.31 5.14 3.76 -41.17%
P/NAPS 0.91 0.90 0.96 0.95 1.00 1.07 1.04 -8.53%

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