[MATRIX] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 20.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 163,747 134,700 144,335 127,416 147,322 155,591 0 -
PBT 58,550 53,958 56,412 48,741 40,588 61,478 0 -
Tax -16,103 -15,408 -15,748 -12,539 -10,547 -15,494 0 -
NP 42,447 38,550 40,664 36,202 30,041 45,984 0 -
-
NP to SH 42,447 38,550 40,664 36,202 30,041 45,984 0 -
-
Tax Rate 27.50% 28.56% 27.92% 25.73% 25.99% 25.20% - -
Total Cost 121,300 96,150 103,671 91,214 117,281 109,607 0 -
-
Net Worth 612,449 578,249 551,223 538,542 39,977,640 117,593 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 11,369 15,058 150 299 16,175 101 - -
Div Payout % 26.79% 39.06% 0.37% 0.83% 53.85% 0.22% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 612,449 578,249 551,223 538,542 39,977,640 117,593 0 -
NOSH 303,192 301,171 301,214 299,190 23,108,462 72,143 0 -
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 25.92% 28.62% 28.17% 28.41% 20.39% 29.55% 0.00% -
ROE 6.93% 6.67% 7.38% 6.72% 0.08% 39.10% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 54.01 44.73 47.92 42.59 0.64 215.67 0.00 -
EPS 14.00 12.80 13.50 12.10 0.13 63.74 0.00 -
DPS 3.75 5.00 0.05 0.10 0.07 0.14 0.00 -
NAPS 2.02 1.92 1.83 1.80 1.73 1.63 6.69 -55.09%
Adjusted Per Share Value based on latest NOSH - 299,190
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.09 10.76 11.53 10.18 11.77 12.43 0.00 -
EPS 3.39 3.08 3.25 2.89 2.40 3.67 0.00 -
DPS 0.91 1.20 0.01 0.02 1.29 0.01 0.00 -
NAPS 0.4894 0.4621 0.4405 0.4304 31.9476 0.094 6.69 -82.59%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 - - -
Price 4.20 3.80 3.41 2.90 2.54 0.00 0.00 -
P/RPS 7.78 8.50 7.12 6.81 398.42 0.00 0.00 -
P/EPS 30.00 29.69 25.26 23.97 1,953.85 0.00 0.00 -
EY 3.33 3.37 3.96 4.17 0.05 0.00 0.00 -
DY 0.89 1.32 0.01 0.03 0.03 0.00 0.00 -
P/NAPS 2.08 1.98 1.86 1.61 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 21/05/14 25/02/14 19/11/13 26/08/13 23/05/13 - -
Price 3.20 4.00 3.83 3.24 2.59 0.00 0.00 -
P/RPS 5.93 8.94 7.99 7.61 406.26 0.00 0.00 -
P/EPS 22.86 31.25 28.37 26.78 1,992.31 0.00 0.00 -
EY 4.38 3.20 3.52 3.73 0.05 0.00 0.00 -
DY 1.17 1.25 0.01 0.03 0.03 0.00 0.00 -
P/NAPS 1.58 2.08 2.09 1.80 1.50 0.00 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