[MATRIX] QoQ Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 43.42%
YoY- 2.71%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 810,192 531,230 248,503 1,047,949 769,004 483,354 230,042 130.95%
PBT 243,881 152,522 72,961 297,614 214,129 142,375 67,950 133.87%
Tax -65,160 -39,133 -18,413 -80,050 -62,429 -39,281 -17,798 136.98%
NP 178,721 113,389 54,548 217,564 151,700 103,094 50,152 132.76%
-
NP to SH 178,721 113,389 54,548 217,564 151,700 103,094 50,152 132.76%
-
Tax Rate 26.72% 25.66% 25.24% 26.90% 29.15% 27.59% 26.19% -
Total Cost 631,471 417,841 193,955 830,385 617,304 380,260 179,890 130.44%
-
Net Worth 1,571,559 1,478,032 1,392,668 1,324,935 1,279,765 1,264,129 1,233,453 17.47%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 74,052 47,678 23,082 95,982 71,516 48,909 24,443 108.95%
Div Payout % 41.43% 42.05% 42.32% 44.12% 47.14% 47.44% 48.74% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,571,559 1,478,032 1,392,668 1,324,935 1,279,765 1,264,129 1,233,453 17.47%
NOSH 822,814 822,809 786,809 752,809 752,809 752,808 752,384 6.12%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 22.06% 21.34% 21.95% 20.76% 19.73% 21.33% 21.80% -
ROE 11.37% 7.67% 3.92% 16.42% 11.85% 8.16% 4.07% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 98.47 66.85 32.30 139.21 102.15 64.24 30.59 117.54%
EPS 22.46 12.81 7.09 28.91 20.16 13.70 6.67 124.16%
DPS 9.00 6.00 3.00 12.75 9.50 6.50 3.25 96.83%
NAPS 1.91 1.86 1.81 1.76 1.70 1.68 1.64 10.66%
Adjusted Per Share Value based on latest NOSH - 752,809
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 64.77 42.47 19.87 83.78 61.48 38.64 18.39 130.95%
EPS 14.29 9.07 4.36 17.39 12.13 8.24 4.01 132.76%
DPS 5.92 3.81 1.85 7.67 5.72 3.91 1.95 109.24%
NAPS 1.2564 1.1817 1.1134 1.0593 1.0231 1.0106 0.9861 17.47%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.91 1.89 1.90 1.89 1.88 2.09 1.99 -
P/RPS 1.94 2.83 5.88 1.36 1.84 3.25 6.51 -55.28%
P/EPS 8.79 13.25 26.80 6.54 9.33 15.25 29.84 -55.62%
EY 11.37 7.55 3.73 15.29 10.72 6.56 3.35 125.34%
DY 4.71 3.17 1.58 6.75 5.05 3.11 1.63 102.48%
P/NAPS 1.00 1.02 1.05 1.07 1.11 1.24 1.21 -11.90%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 20/11/19 29/08/19 31/05/19 20/02/19 14/11/18 27/08/18 -
Price 1.94 1.90 1.89 1.93 1.99 1.91 2.10 -
P/RPS 1.97 2.84 5.85 1.39 1.95 2.97 6.87 -56.41%
P/EPS 8.93 13.32 26.66 6.68 9.88 13.94 31.49 -56.73%
EY 11.20 7.51 3.75 14.97 10.13 7.17 3.18 130.95%
DY 4.64 3.16 1.59 6.61 4.77 3.40 1.55 107.29%
P/NAPS 1.02 1.02 1.04 1.10 1.17 1.14 1.28 -14.01%

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