[MATRIX] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.86%
YoY- -16.17%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 784,908 876,094 1,270,436 538,800 622,364 0 -
PBT 281,756 393,472 621,536 215,832 245,912 0 -
Tax -74,060 -102,872 -159,740 -61,632 -61,976 0 -
NP 207,696 290,600 461,796 154,200 183,936 0 -
-
NP to SH 207,696 290,600 461,796 154,200 183,936 0 -
-
Tax Rate 26.29% 26.14% 25.70% 28.56% 25.20% - -
Total Cost 577,212 585,494 808,640 384,600 438,428 0 -
-
Net Worth 914,313 767,882 751,334 578,249 117,593 0 -
Dividend
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 73,370 71,270 77,882 60,234 404 - -
Div Payout % 35.33% 24.53% 16.87% 39.06% 0.22% - -
Equity
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 914,313 767,882 751,334 578,249 117,593 0 -
NOSH 564,391 459,810 458,130 301,171 72,143 0 -
Ratio Analysis
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 26.46% 33.17% 36.35% 28.62% 29.55% 0.00% -
ROE 22.72% 37.84% 61.46% 26.67% 156.42% 0.00% -
Per Share
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 139.07 190.53 277.31 178.90 862.68 0.00 -
EPS 36.80 63.20 100.80 51.20 254.96 0.00 -
DPS 13.00 15.50 17.00 20.00 0.56 0.00 -
NAPS 1.62 1.67 1.64 1.92 1.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,171
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 62.72 70.01 101.53 43.06 49.74 0.00 -
EPS 16.60 23.22 36.90 12.32 14.70 0.00 -
DPS 5.86 5.70 6.22 4.81 0.03 0.00 -
NAPS 0.7307 0.6136 0.6004 0.4621 0.094 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/06/16 30/06/15 31/03/15 31/03/14 - - -
Price 2.48 3.10 2.80 3.80 0.00 0.00 -
P/RPS 1.78 0.00 1.01 2.12 0.00 0.00 -
P/EPS 6.74 0.00 2.78 7.42 0.00 0.00 -
EY 14.84 0.00 36.00 13.47 0.00 0.00 -
DY 5.24 0.00 6.07 5.26 0.00 0.00 -
P/NAPS 1.53 3.10 1.71 1.98 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/08/16 10/08/15 12/05/15 21/05/14 23/05/13 - -
Price 2.50 2.26 3.27 4.00 0.00 0.00 -
P/RPS 1.80 0.00 1.18 2.24 0.00 0.00 -
P/EPS 6.79 0.00 3.24 7.81 0.00 0.00 -
EY 14.72 0.00 30.83 12.80 0.00 0.00 -
DY 5.20 0.00 5.20 5.00 0.00 0.00 -
P/NAPS 1.54 2.26 1.99 2.08 0.00 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