[MATRIX] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 825,436 764,670 596,349 573,772 0 -
PBT 274,912 312,513 227,948 201,076 0 -
Tax -76,460 -79,906 -59,833 -51,440 0 -
NP 198,452 232,606 168,114 149,636 0 -
-
NP to SH 198,452 232,606 168,114 149,636 0 -
-
Tax Rate 27.81% 25.57% 26.25% 25.58% - -
Total Cost 626,984 532,063 428,234 424,136 0 -
-
Net Worth 994,153 750,785 487,071 460,156 0 -
Dividend
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Div 75,745 81,903 57,573 1,056 - -
Div Payout % 38.17% 35.21% 34.25% 0.71% - -
Equity
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 994,153 750,785 487,071 460,156 0 -
NOSH 568,087 500,523 345,441 255,642 0 -
Ratio Analysis
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 24.04% 30.42% 28.19% 26.08% 0.00% -
ROE 19.96% 30.98% 34.52% 32.52% 0.00% -
Per Share
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 145.30 152.77 172.63 224.44 0.00 -
EPS 34.93 46.47 48.67 58.53 0.00 -
DPS 13.33 16.36 16.67 0.41 0.00 -
NAPS 1.75 1.50 1.41 1.80 0.00 -
Adjusted Per Share Value based on latest NOSH - 299,190
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 65.99 61.13 47.68 45.87 0.00 -
EPS 15.87 18.60 13.44 11.96 0.00 -
DPS 6.06 6.55 4.60 0.08 0.00 -
NAPS 0.7948 0.6002 0.3894 0.3679 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/12/16 31/12/15 30/09/14 30/09/13 - -
Price 2.42 2.49 3.25 2.90 0.00 -
P/RPS 1.67 1.63 1.88 1.29 0.00 -
P/EPS 6.93 5.36 6.68 4.95 0.00 -
EY 14.44 18.66 14.97 20.18 0.00 -
DY 5.51 6.57 5.13 0.14 0.00 -
P/NAPS 1.38 1.66 2.30 1.61 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/02/17 24/02/16 17/11/14 19/11/13 - -
Price 2.50 2.37 2.87 3.24 0.00 -
P/RPS 1.72 1.55 1.66 1.44 0.00 -
P/EPS 7.16 5.10 5.90 5.54 0.00 -
EY 13.97 19.61 16.96 18.07 0.00 -
DY 5.33 6.90 5.81 0.13 0.00 -
P/NAPS 1.43 1.58 2.04 1.80 0.00 -

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