[MATRIX] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 4.13%
YoY- -31.06%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 196,227 211,277 141,534 121,367 120,438 317,609 151,025 19.09%
PBT 70,439 70,836 49,529 40,206 41,352 155,384 73,790 -3.05%
Tax -18,515 -22,867 -12,690 -9,122 -11,501 -39,935 -17,265 4.77%
NP 51,924 47,969 36,839 31,084 29,851 115,449 56,525 -5.50%
-
NP to SH 51,924 47,969 36,839 31,084 29,851 115,449 56,525 -5.50%
-
Tax Rate 26.29% 32.28% 25.62% 22.69% 27.81% 25.70% 23.40% -
Total Cost 144,303 163,308 104,695 90,283 90,587 202,160 94,500 32.63%
-
Net Worth 914,313 875,713 824,753 774,465 766,941 751,334 683,770 21.39%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 18,342 24,542 20,618 18,439 16,073 19,470 29,630 -27.38%
Div Payout % 35.33% 51.16% 55.97% 59.32% 53.85% 16.87% 52.42% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 914,313 875,713 824,753 774,465 766,941 751,334 683,770 21.39%
NOSH 564,391 557,779 549,835 526,847 459,246 458,130 455,846 15.31%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 26.46% 22.70% 26.03% 25.61% 24.79% 36.35% 37.43% -
ROE 5.68% 5.48% 4.47% 4.01% 3.89% 15.37% 8.27% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.77 37.88 25.74 23.04 26.23 69.33 33.13 3.27%
EPS 9.20 8.60 6.70 5.90 6.50 25.20 12.40 -18.05%
DPS 3.25 4.40 3.75 3.50 3.50 4.25 6.50 -37.03%
NAPS 1.62 1.57 1.50 1.47 1.67 1.64 1.50 5.26%
Adjusted Per Share Value based on latest NOSH - 526,847
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.69 16.89 11.32 9.70 9.63 25.39 12.07 19.12%
EPS 4.15 3.84 2.95 2.49 2.39 9.23 4.52 -5.53%
DPS 1.47 1.96 1.65 1.47 1.29 1.56 2.37 -27.29%
NAPS 0.731 0.7001 0.6594 0.6192 0.6132 0.6007 0.5467 21.39%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.48 2.48 2.49 2.29 3.10 2.80 2.70 -
P/RPS 7.13 6.55 9.67 9.94 0.00 4.04 8.15 -8.53%
P/EPS 26.96 28.84 37.16 38.81 0.00 11.11 21.77 15.33%
EY 3.71 3.47 2.69 2.58 0.00 9.00 4.59 -13.24%
DY 1.31 1.77 1.51 1.53 0.00 1.52 2.41 -33.42%
P/NAPS 1.53 1.58 1.66 1.56 3.10 1.71 1.80 -10.27%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 19/05/16 24/02/16 17/11/15 10/08/15 12/05/15 12/02/15 -
Price 2.50 2.57 2.37 2.44 2.26 3.27 2.90 -
P/RPS 7.19 6.78 9.21 10.59 0.00 4.72 8.75 -12.28%
P/EPS 27.17 29.88 35.37 41.36 0.00 12.98 23.39 10.51%
EY 3.68 3.35 2.83 2.42 0.00 7.71 4.28 -9.58%
DY 1.30 1.71 1.58 1.43 0.00 1.30 2.24 -30.44%
P/NAPS 1.54 1.64 1.58 1.66 2.26 1.99 1.93 -13.98%

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