[MATRIX] QoQ Quarter Result on 30-Sep-2021 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 63.44%
YoY- -31.0%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 229,256 250,810 233,094 239,476 163,437 388,249 315,408 -19.20%
PBT 63,812 75,057 82,553 70,367 42,680 95,204 94,513 -23.09%
Tax -17,618 -14,374 -23,469 -19,953 -12,204 -21,772 -20,531 -9.72%
NP 46,194 60,683 59,084 50,414 30,476 73,432 73,982 -27.00%
-
NP to SH 47,038 61,079 60,454 51,797 31,691 78,473 75,339 -27.01%
-
Tax Rate 27.61% 19.15% 28.43% 28.36% 28.59% 22.87% 21.72% -
Total Cost 183,062 190,127 174,010 189,062 132,961 314,817 241,426 -16.88%
-
Net Worth 1,910,392 1,902,049 1,860,338 1,826,968 1,793,599 1,793,599 1,743,545 6.29%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 25,026 31,283 31,283 25,026 16,684 33,369 25,026 0.00%
Div Payout % 53.21% 51.22% 51.75% 48.32% 52.65% 42.52% 33.22% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,910,392 1,902,049 1,860,338 1,826,968 1,793,599 1,793,599 1,743,545 6.29%
NOSH 834,232 834,232 834,232 834,232 834,232 834,232 834,232 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 20.15% 24.19% 25.35% 21.05% 18.65% 18.91% 23.46% -
ROE 2.46% 3.21% 3.25% 2.84% 1.77% 4.38% 4.32% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.48 30.06 27.94 28.71 19.59 46.54 37.81 -19.21%
EPS 5.64 7.32 7.25 6.21 3.80 9.41 9.03 -26.99%
DPS 3.00 3.75 3.75 3.00 2.00 4.00 3.00 0.00%
NAPS 2.29 2.28 2.23 2.19 2.15 2.15 2.09 6.29%
Adjusted Per Share Value based on latest NOSH - 834,232
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.33 20.05 18.64 19.15 13.07 31.04 25.22 -19.20%
EPS 3.76 4.88 4.83 4.14 2.53 6.27 6.02 -26.99%
DPS 2.00 2.50 2.50 2.00 1.33 2.67 2.00 0.00%
NAPS 1.5273 1.5206 1.4873 1.4606 1.4339 1.4339 1.3939 6.30%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.36 2.37 2.20 2.05 1.97 1.93 1.77 -
P/RPS 8.59 7.88 7.87 7.14 10.06 4.15 4.68 50.07%
P/EPS 41.86 32.37 30.36 33.02 51.86 20.52 19.60 66.07%
EY 2.39 3.09 3.29 3.03 1.93 4.87 5.10 -39.75%
DY 1.27 1.58 1.70 1.46 1.02 2.07 1.69 -17.38%
P/NAPS 1.03 1.04 0.99 0.94 0.92 0.90 0.85 13.70%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 25/05/22 23/02/22 25/11/21 25/08/21 25/05/21 25/02/21 -
Price 2.29 2.43 2.33 2.20 2.06 1.96 1.80 -
P/RPS 8.33 8.08 8.34 7.66 10.51 4.21 4.76 45.36%
P/EPS 40.61 33.19 32.15 35.43 54.23 20.84 19.93 60.93%
EY 2.46 3.01 3.11 2.82 1.84 4.80 5.02 -37.92%
DY 1.31 1.54 1.61 1.36 0.97 2.04 1.67 -14.98%
P/NAPS 1.00 1.07 1.04 1.00 0.96 0.91 0.86 10.60%

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