[MATRIX] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 36.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 447,262 298,447 134,700 574,664 430,329 302,913 155,591 102.04%
PBT 170,961 112,508 53,958 207,219 150,807 102,066 61,478 97.62%
Tax -44,875 -31,511 -15,408 -54,328 -38,580 -26,041 -15,494 103.05%
NP 126,086 80,997 38,550 152,891 112,227 76,025 45,984 95.78%
-
NP to SH 126,086 80,997 38,550 152,891 112,227 76,025 45,984 95.78%
-
Tax Rate 26.25% 28.01% 28.56% 26.22% 25.58% 25.51% 25.20% -
Total Cost 321,176 217,450 96,150 421,773 318,102 226,888 109,607 104.63%
-
Net Worth 487,071 612,786 578,249 432,442 460,156 26,304,650 117,593 157.69%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 43,180 26,543 15,058 850 792 31,930 101 5554.23%
Div Payout % 34.25% 32.77% 39.06% 0.56% 0.71% 42.00% 0.22% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 487,071 612,786 578,249 432,442 460,156 26,304,650 117,593 157.69%
NOSH 345,441 303,359 301,171 236,307 255,642 15,205,000 72,143 183.81%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 28.19% 27.14% 28.62% 26.61% 26.08% 25.10% 29.55% -
ROE 25.89% 13.22% 6.67% 35.36% 24.39% 0.29% 39.10% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 129.48 98.38 44.73 243.18 168.33 1.99 215.67 -28.81%
EPS 36.50 26.70 12.80 64.70 43.90 0.50 63.74 -31.01%
DPS 12.50 8.75 5.00 0.36 0.31 0.21 0.14 1892.20%
NAPS 1.41 2.02 1.92 1.83 1.80 1.73 1.63 -9.20%
Adjusted Per Share Value based on latest NOSH - 301,214
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.76 23.86 10.77 45.94 34.40 24.22 12.44 102.04%
EPS 10.08 6.48 3.08 12.22 8.97 6.08 3.68 95.64%
DPS 3.45 2.12 1.20 0.07 0.06 2.55 0.01 4801.57%
NAPS 0.3894 0.4899 0.4623 0.3457 0.3679 21.03 0.094 157.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 - -
Price 3.25 4.20 3.80 3.41 2.90 2.54 0.00 -
P/RPS 2.51 4.27 8.50 1.40 1.72 127.50 0.00 -
P/EPS 8.90 15.73 29.69 5.27 6.61 508.00 0.00 -
EY 11.23 6.36 3.37 18.97 15.14 0.20 0.00 -
DY 3.85 2.08 1.32 0.11 0.11 0.08 0.00 -
P/NAPS 2.30 2.08 1.98 1.86 1.61 1.47 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 19/08/14 21/05/14 25/02/14 19/11/13 26/08/13 23/05/13 -
Price 2.87 3.20 4.00 3.83 3.24 2.59 0.00 -
P/RPS 2.22 3.25 8.94 1.57 1.92 130.01 0.00 -
P/EPS 7.86 11.99 31.25 5.92 7.38 518.00 0.00 -
EY 12.72 8.34 3.20 16.89 13.55 0.19 0.00 -
DY 4.36 2.73 1.25 0.09 0.10 0.08 0.00 -
P/NAPS 2.04 1.58 2.08 2.09 1.80 1.50 0.00 -

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