[MATRIX] QoQ Quarter Result on 31-Mar-2019 [#4]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 35.51%
YoY- 50.04%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 278,962 282,728 248,503 278,945 285,650 253,312 230,042 13.67%
PBT 91,359 79,460 72,961 83,486 71,753 74,425 67,950 21.75%
Tax -26,027 -20,720 -18,413 -17,621 -23,148 -21,483 -17,798 28.74%
NP 65,332 58,740 54,548 65,865 48,605 52,942 50,152 19.22%
-
NP to SH 65,332 58,740 54,548 65,865 48,605 52,942 50,152 19.22%
-
Tax Rate 28.49% 26.08% 25.24% 21.11% 32.26% 28.87% 26.19% -
Total Cost 213,630 223,988 193,955 213,080 237,045 200,370 179,890 12.10%
-
Net Worth 1,571,559 1,478,032 1,392,668 1,324,935 1,279,765 1,264,129 1,233,453 17.47%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 24,684 23,839 23,082 24,466 22,584 24,454 24,443 0.65%
Div Payout % 37.78% 40.58% 42.32% 37.15% 46.46% 46.19% 48.74% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,571,559 1,478,032 1,392,668 1,324,935 1,279,765 1,264,129 1,233,453 17.47%
NOSH 822,814 822,809 786,809 752,809 752,809 752,808 752,384 6.12%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 23.42% 20.78% 21.95% 23.61% 17.02% 20.90% 21.80% -
ROE 4.16% 3.97% 3.92% 4.97% 3.80% 4.19% 4.07% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 33.90 35.58 32.30 37.05 37.94 33.66 30.59 7.06%
EPS 7.94 7.39 7.09 8.75 6.46 7.04 6.67 12.28%
DPS 3.00 3.00 3.00 3.25 3.00 3.25 3.25 -5.18%
NAPS 1.91 1.86 1.81 1.76 1.70 1.68 1.64 10.66%
Adjusted Per Share Value based on latest NOSH - 752,809
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.29 22.59 19.86 22.29 22.83 20.24 18.38 13.68%
EPS 5.22 4.69 4.36 5.26 3.88 4.23 4.01 19.16%
DPS 1.97 1.91 1.84 1.96 1.80 1.95 1.95 0.68%
NAPS 1.2559 1.1812 1.1129 1.0588 1.0227 1.0102 0.9857 17.47%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.91 1.89 1.90 1.89 1.88 2.09 1.99 -
P/RPS 5.63 5.31 5.88 5.10 4.95 6.21 6.51 -9.20%
P/EPS 24.05 25.57 26.80 21.60 29.12 29.70 29.84 -13.36%
EY 4.16 3.91 3.73 4.63 3.43 3.37 3.35 15.48%
DY 1.57 1.59 1.58 1.72 1.60 1.56 1.63 -2.46%
P/NAPS 1.00 1.02 1.05 1.07 1.11 1.24 1.21 -11.90%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 20/11/19 29/08/19 31/05/19 20/02/19 14/11/18 27/08/18 -
Price 1.94 1.90 1.89 1.93 1.99 1.91 2.10 -
P/RPS 5.72 5.34 5.85 5.21 5.24 5.67 6.87 -11.46%
P/EPS 24.43 25.70 26.66 22.06 30.82 27.15 31.49 -15.53%
EY 4.09 3.89 3.75 4.53 3.24 3.68 3.18 18.21%
DY 1.55 1.58 1.59 1.68 1.51 1.70 1.55 0.00%
P/NAPS 1.02 1.02 1.04 1.10 1.17 1.14 1.28 -14.01%

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