[MATRIX] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 10.11%
YoY- 41.3%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 317,609 151,025 148,815 163,747 134,700 144,335 127,416 83.94%
PBT 155,384 73,790 58,453 58,550 53,958 56,412 48,741 116.76%
Tax -39,935 -17,265 -13,364 -16,103 -15,408 -15,748 -12,539 116.62%
NP 115,449 56,525 45,089 42,447 38,550 40,664 36,202 116.80%
-
NP to SH 115,449 56,525 45,089 42,447 38,550 40,664 36,202 116.80%
-
Tax Rate 25.70% 23.40% 22.86% 27.50% 28.56% 27.92% 25.73% -
Total Cost 202,160 94,500 103,726 121,300 96,150 103,671 91,214 70.07%
-
Net Worth 751,334 683,770 605,480 612,449 578,249 551,223 538,542 24.88%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 19,470 29,630 16,103 11,369 15,058 150 299 1522.68%
Div Payout % 16.87% 52.42% 35.71% 26.79% 39.06% 0.37% 0.83% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 751,334 683,770 605,480 612,449 578,249 551,223 538,542 24.88%
NOSH 458,130 455,846 429,419 303,192 301,171 301,214 299,190 32.88%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 36.35% 37.43% 30.30% 25.92% 28.62% 28.17% 28.41% -
ROE 15.37% 8.27% 7.45% 6.93% 6.67% 7.38% 6.72% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 69.33 33.13 34.65 54.01 44.73 47.92 42.59 38.42%
EPS 25.20 12.40 10.50 14.00 12.80 13.50 12.10 63.15%
DPS 4.25 6.50 3.75 3.75 5.00 0.05 0.10 1120.63%
NAPS 1.64 1.50 1.41 2.02 1.92 1.83 1.80 -6.02%
Adjusted Per Share Value based on latest NOSH - 303,192
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.38 12.07 11.89 13.09 10.76 11.53 10.18 83.96%
EPS 9.23 4.52 3.60 3.39 3.08 3.25 2.89 117.02%
DPS 1.56 2.37 1.29 0.91 1.20 0.01 0.02 1730.41%
NAPS 0.6004 0.5464 0.4839 0.4894 0.4621 0.4405 0.4304 24.87%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.80 2.70 3.25 4.20 3.80 3.41 2.90 -
P/RPS 4.04 8.15 9.38 7.78 8.50 7.12 6.81 -29.41%
P/EPS 11.11 21.77 30.95 30.00 29.69 25.26 23.97 -40.13%
EY 9.00 4.59 3.23 3.33 3.37 3.96 4.17 67.08%
DY 1.52 2.41 1.15 0.89 1.32 0.01 0.03 1272.52%
P/NAPS 1.71 1.80 2.30 2.08 1.98 1.86 1.61 4.10%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 12/05/15 12/02/15 17/11/14 19/08/14 21/05/14 25/02/14 19/11/13 -
Price 3.27 2.90 2.87 3.20 4.00 3.83 3.24 -
P/RPS 4.72 8.75 8.28 5.93 8.94 7.99 7.61 -27.29%
P/EPS 12.98 23.39 27.33 22.86 31.25 28.37 26.78 -38.32%
EY 7.71 4.28 3.66 4.38 3.20 3.52 3.73 62.33%
DY 1.30 2.24 1.31 1.17 1.25 0.01 0.03 1136.55%
P/NAPS 1.99 1.93 2.04 1.58 2.08 2.09 1.80 6.92%

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