[MATRIX] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 72.41%
YoY- -20.67%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 451,606 229,256 886,818 636,008 402,913 163,437 1,127,693 -45.63%
PBT 130,345 63,812 270,657 195,600 113,047 42,680 335,050 -46.67%
Tax -34,426 -17,618 -70,000 -55,625 -32,157 -12,204 -84,257 -44.90%
NP 95,919 46,194 200,657 139,975 80,890 30,476 250,793 -47.27%
-
NP to SH 97,605 47,038 205,022 143,943 83,488 31,691 259,930 -47.92%
-
Tax Rate 26.41% 27.61% 25.86% 28.44% 28.45% 28.59% 25.15% -
Total Cost 355,687 183,062 686,161 496,033 322,023 132,961 876,900 -45.17%
-
Net Worth 1,349,279 1,910,392 1,902,049 1,860,338 1,826,968 1,793,599 1,793,599 -17.27%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 43,525 25,026 104,279 72,995 41,711 16,684 100,107 -42.57%
Div Payout % 44.59% 53.21% 50.86% 50.71% 49.96% 52.65% 38.51% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,349,279 1,910,392 1,902,049 1,860,338 1,826,968 1,793,599 1,793,599 -17.27%
NOSH 1,251,348 834,232 834,232 834,232 834,232 834,232 834,232 31.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 21.24% 20.15% 22.63% 22.01% 20.08% 18.65% 22.24% -
ROE 7.23% 2.46% 10.78% 7.74% 4.57% 1.77% 14.49% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 51.88 27.48 106.30 76.24 48.30 19.59 135.18 -47.15%
EPS 11.45 5.64 24.58 17.25 10.01 3.80 31.16 -48.66%
DPS 5.00 3.00 12.50 8.75 5.00 2.00 12.00 -44.18%
NAPS 1.55 2.29 2.28 2.23 2.19 2.15 2.15 -19.58%
Adjusted Per Share Value based on latest NOSH - 834,232
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 36.10 18.33 70.90 50.85 32.21 13.07 90.16 -45.64%
EPS 7.80 3.76 16.39 11.51 6.67 2.53 20.78 -47.93%
DPS 3.48 2.00 8.34 5.84 3.33 1.33 8.00 -42.56%
NAPS 1.0787 1.5273 1.5206 1.4873 1.4606 1.4339 1.4339 -17.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.44 2.36 2.37 2.20 2.05 1.97 1.93 -
P/RPS 2.78 8.59 2.23 2.89 4.24 10.06 1.43 55.70%
P/EPS 12.84 41.86 9.64 12.75 20.48 51.86 6.19 62.57%
EY 7.79 2.39 10.37 7.84 4.88 1.93 16.14 -38.44%
DY 3.47 1.27 5.27 3.98 2.44 1.02 6.22 -32.20%
P/NAPS 0.93 1.03 1.04 0.99 0.94 0.92 0.90 2.20%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 25/05/22 23/02/22 25/11/21 25/08/21 25/05/21 -
Price 1.47 2.29 2.43 2.33 2.20 2.06 1.96 -
P/RPS 2.83 8.33 2.29 3.06 4.56 10.51 1.45 56.11%
P/EPS 13.11 40.61 9.89 13.50 21.98 54.23 6.29 63.09%
EY 7.63 2.46 10.11 7.41 4.55 1.84 15.90 -38.67%
DY 3.40 1.31 5.14 3.76 2.27 0.97 6.12 -32.39%
P/NAPS 0.95 1.00 1.07 1.04 1.00 0.96 0.91 2.90%

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