[MATRIX] QoQ Quarter Result on 31-Dec-2022 [#3]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 7.53%
YoY- -10.06%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 359,354 331,426 302,208 363,810 222,350 229,256 250,810 27.06%
PBT 83,812 87,222 69,473 73,472 66,533 63,812 75,057 7.62%
Tax -20,706 -23,518 -14,909 -19,826 -16,808 -17,618 -14,374 27.52%
NP 63,106 63,704 54,564 53,646 49,725 46,194 60,683 2.64%
-
NP to SH 64,029 64,602 56,555 54,374 50,567 47,038 61,079 3.19%
-
Tax Rate 24.71% 26.96% 21.46% 26.98% 25.26% 27.61% 19.15% -
Total Cost 296,248 267,722 247,644 310,164 172,625 183,062 190,127 34.36%
-
Net Worth 2,064,725 2,027,184 1,989,644 1,952,103 1,349,279 1,910,392 1,902,049 5.61%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 31,283 31,283 28,155 25,026 17,410 25,026 31,283 0.00%
Div Payout % 48.86% 48.43% 49.78% 46.03% 34.43% 53.21% 51.22% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,064,725 2,027,184 1,989,644 1,952,103 1,349,279 1,910,392 1,902,049 5.61%
NOSH 1,251,348 1,251,348 1,251,348 1,251,348 1,251,348 834,232 834,232 31.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 17.56% 19.22% 18.06% 14.75% 22.36% 20.15% 24.19% -
ROE 3.10% 3.19% 2.84% 2.79% 3.75% 2.46% 3.21% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.72 26.49 24.15 29.07 25.54 27.48 30.06 -2.99%
EPS 5.12 5.16 4.52 4.35 5.81 5.64 7.32 -21.18%
DPS 2.50 2.50 2.25 2.00 2.00 3.00 3.75 -23.66%
NAPS 1.65 1.62 1.59 1.56 1.55 2.29 2.28 -19.37%
Adjusted Per Share Value based on latest NOSH - 1,251,348
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.73 26.50 24.16 29.09 17.78 18.33 20.05 27.07%
EPS 5.12 5.16 4.52 4.35 4.04 3.76 4.88 3.24%
DPS 2.50 2.50 2.25 2.00 1.39 2.00 2.50 0.00%
NAPS 1.6507 1.6207 1.5907 1.5607 1.0787 1.5273 1.5206 5.62%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.49 1.41 1.45 1.47 1.44 2.36 2.37 -
P/RPS 5.19 5.32 6.00 5.06 5.64 8.59 7.88 -24.28%
P/EPS 29.12 27.31 32.08 33.83 24.79 41.86 32.37 -6.80%
EY 3.43 3.66 3.12 2.96 4.03 2.39 3.09 7.20%
DY 1.68 1.77 1.55 1.36 1.39 1.27 1.58 4.17%
P/NAPS 0.90 0.87 0.91 0.94 0.93 1.03 1.04 -9.18%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 22/08/23 24/05/23 28/02/23 23/11/22 23/08/22 25/05/22 -
Price 1.61 1.47 1.43 1.49 1.47 2.29 2.43 -
P/RPS 5.61 5.55 5.92 5.12 5.76 8.33 8.08 -21.57%
P/EPS 31.46 28.47 31.64 34.29 25.31 40.61 33.19 -3.50%
EY 3.18 3.51 3.16 2.92 3.95 2.46 3.01 3.72%
DY 1.55 1.70 1.57 1.34 1.36 1.31 1.54 0.43%
P/NAPS 0.98 0.91 0.90 0.96 0.95 1.00 1.07 -5.68%

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