[MATRIX] QoQ Cumulative Quarter Result on 31-Mar-2022 [#4]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 42.43%
YoY- -21.12%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 815,416 451,606 229,256 886,818 636,008 402,913 163,437 191.12%
PBT 203,817 130,345 63,812 270,657 195,600 113,047 42,680 182.77%
Tax -54,252 -34,426 -17,618 -70,000 -55,625 -32,157 -12,204 169.62%
NP 149,565 95,919 46,194 200,657 139,975 80,890 30,476 187.95%
-
NP to SH 151,979 97,605 47,038 205,022 143,943 83,488 31,691 183.56%
-
Tax Rate 26.62% 26.41% 27.61% 25.86% 28.44% 28.45% 28.59% -
Total Cost 665,851 355,687 183,062 686,161 496,033 322,023 132,961 191.85%
-
Net Worth 1,952,103 1,349,279 1,910,392 1,902,049 1,860,338 1,826,968 1,793,599 5.79%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 87,594 43,525 25,026 104,279 72,995 41,711 16,684 201.16%
Div Payout % 57.64% 44.59% 53.21% 50.86% 50.71% 49.96% 52.65% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,952,103 1,349,279 1,910,392 1,902,049 1,860,338 1,826,968 1,793,599 5.79%
NOSH 1,251,348 1,251,348 834,232 834,232 834,232 834,232 834,232 30.94%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 18.34% 21.24% 20.15% 22.63% 22.01% 20.08% 18.65% -
ROE 7.79% 7.23% 2.46% 10.78% 7.74% 4.57% 1.77% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 65.16 51.88 27.48 106.30 76.24 48.30 19.59 122.33%
EPS 12.15 11.45 5.64 24.58 17.25 10.01 3.80 116.57%
DPS 7.00 5.00 3.00 12.50 8.75 5.00 2.00 129.99%
NAPS 1.56 1.55 2.29 2.28 2.23 2.19 2.15 -19.20%
Adjusted Per Share Value based on latest NOSH - 834,232
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 65.16 36.09 18.32 70.87 50.83 32.20 13.06 191.13%
EPS 12.15 7.80 3.76 16.38 11.50 6.67 2.53 183.83%
DPS 7.00 3.48 2.00 8.33 5.83 3.33 1.33 201.65%
NAPS 1.56 1.0783 1.5267 1.52 1.4867 1.46 1.4333 5.79%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.47 1.44 2.36 2.37 2.20 2.05 1.97 -
P/RPS 2.26 2.78 8.59 2.23 2.89 4.24 10.06 -62.94%
P/EPS 12.10 12.84 41.86 9.64 12.75 20.48 51.86 -61.99%
EY 8.26 7.79 2.39 10.37 7.84 4.88 1.93 162.90%
DY 4.76 3.47 1.27 5.27 3.98 2.44 1.02 178.47%
P/NAPS 0.94 0.93 1.03 1.04 0.99 0.94 0.92 1.44%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 23/11/22 23/08/22 25/05/22 23/02/22 25/11/21 25/08/21 -
Price 1.49 1.47 2.29 2.43 2.33 2.20 2.06 -
P/RPS 2.29 2.83 8.33 2.29 3.06 4.56 10.51 -63.68%
P/EPS 12.27 13.11 40.61 9.89 13.50 21.98 54.23 -62.76%
EY 8.15 7.63 2.46 10.11 7.41 4.55 1.84 168.97%
DY 4.70 3.40 1.31 5.14 3.76 2.27 0.97 185.51%
P/NAPS 0.96 0.95 1.00 1.07 1.04 1.00 0.96 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