[MATRIX] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 0.24%
YoY- 23.66%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 886,817 1,024,256 1,106,570 1,129,106 1,127,693 1,211,587 1,175,141 -17.12%
PBT 270,657 290,804 302,764 335,001 335,049 335,067 331,913 -12.72%
Tax -70,000 -77,398 -74,460 -83,633 -84,256 -104,791 -110,287 -26.16%
NP 200,657 213,406 228,304 251,368 250,793 230,276 221,626 -6.41%
-
NP to SH 205,021 222,415 237,300 260,566 259,930 237,036 227,029 -6.57%
-
Tax Rate 25.86% 26.62% 24.59% 24.97% 25.15% 31.27% 33.23% -
Total Cost 686,160 810,850 878,266 877,738 876,900 981,311 953,515 -19.71%
-
Net Worth 1,902,049 1,860,338 1,826,968 1,793,599 1,793,599 1,743,545 1,685,144 8.41%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 104,279 106,364 100,107 100,107 100,107 87,367 87,025 12.82%
Div Payout % 50.86% 47.82% 42.19% 38.42% 38.51% 36.86% 38.33% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,902,049 1,860,338 1,826,968 1,793,599 1,793,599 1,743,545 1,685,144 8.41%
NOSH 834,232 834,232 834,232 834,232 834,232 834,232 834,232 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 22.63% 20.84% 20.63% 22.26% 22.24% 19.01% 18.86% -
ROE 10.78% 11.96% 12.99% 14.53% 14.49% 13.60% 13.47% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 106.30 122.78 132.65 135.35 135.18 145.23 140.87 -17.12%
EPS 24.58 26.66 28.45 31.23 31.16 28.41 27.21 -6.55%
DPS 12.50 12.75 12.00 12.00 12.00 10.50 10.50 12.33%
NAPS 2.28 2.23 2.19 2.15 2.15 2.09 2.02 8.41%
Adjusted Per Share Value based on latest NOSH - 834,232
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 70.90 81.89 88.47 90.27 90.16 96.86 93.95 -17.12%
EPS 16.39 17.78 18.97 20.83 20.78 18.95 18.15 -6.57%
DPS 8.34 8.50 8.00 8.00 8.00 6.98 6.96 12.82%
NAPS 1.5206 1.4873 1.4606 1.4339 1.4339 1.3939 1.3472 8.41%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.37 2.20 2.05 1.97 1.93 1.77 1.71 -
P/RPS 2.23 1.79 1.55 1.46 1.43 1.22 1.21 50.37%
P/EPS 9.64 8.25 7.21 6.31 6.19 6.23 6.28 33.10%
EY 10.37 12.12 13.88 15.85 16.14 16.05 15.91 -24.84%
DY 5.27 5.80 5.85 6.09 6.22 5.93 6.14 -9.69%
P/NAPS 1.04 0.99 0.94 0.92 0.90 0.85 0.85 14.40%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 25/11/21 25/08/21 25/05/21 25/02/21 18/11/20 -
Price 2.43 2.33 2.20 2.05 1.96 1.80 1.69 -
P/RPS 2.29 1.90 1.66 1.51 1.45 1.24 1.20 53.91%
P/EPS 9.89 8.74 7.73 6.56 6.29 6.33 6.21 36.41%
EY 10.11 11.44 12.93 15.24 15.90 15.79 16.10 -26.69%
DY 5.14 5.47 5.45 5.85 6.12 5.83 6.21 -11.85%
P/NAPS 1.07 1.04 1.00 0.95 0.91 0.86 0.84 17.52%

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