[MATRIX] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 14.94%
YoY- -20.67%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,315,678 1,087,221 848,010 985,925 1,080,256 1,025,338 855,896 7.42%
PBT 329,546 271,756 260,800 319,793 325,174 285,505 307,240 1.17%
Tax -84,909 -72,336 -74,166 -83,312 -86,880 -83,238 -83,326 0.31%
NP 244,637 199,420 186,633 236,481 238,294 202,266 223,913 1.48%
-
NP to SH 247,826 202,638 191,924 241,942 238,294 202,266 223,913 1.70%
-
Tax Rate 25.77% 26.62% 28.44% 26.05% 26.72% 29.15% 27.12% -
Total Cost 1,071,041 887,801 661,377 749,444 841,961 823,072 631,982 9.18%
-
Net Worth 2,089,751 1,952,103 1,860,338 1,743,545 1,571,559 1,279,765 1,178,306 10.01%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 125,134 116,792 97,327 88,984 98,736 95,355 98,809 4.01%
Div Payout % 50.49% 57.64% 50.71% 36.78% 41.43% 47.14% 44.13% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,089,751 1,952,103 1,860,338 1,743,545 1,571,559 1,279,765 1,178,306 10.01%
NOSH 1,251,348 1,251,348 834,232 834,232 822,814 752,809 743,048 9.07%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 18.59% 18.34% 22.01% 23.99% 22.06% 19.73% 26.16% -
ROE 11.86% 10.38% 10.32% 13.88% 15.16% 15.80% 19.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 105.14 86.88 101.65 118.18 131.29 136.20 115.49 -1.55%
EPS 19.80 16.20 23.00 29.00 29.95 26.88 35.01 -9.05%
DPS 10.00 9.33 11.67 10.67 12.00 12.67 13.33 -4.67%
NAPS 1.67 1.56 2.23 2.09 1.91 1.70 1.59 0.82%
Adjusted Per Share Value based on latest NOSH - 834,232
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 105.19 86.92 67.80 78.82 86.36 81.97 68.43 7.42%
EPS 19.81 16.20 15.34 19.34 19.05 16.17 17.90 1.70%
DPS 10.00 9.34 7.78 7.11 7.89 7.62 7.90 4.00%
NAPS 1.6707 1.5607 1.4873 1.3939 1.2564 1.0231 0.942 10.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.65 1.47 2.20 1.77 1.91 1.88 2.19 -
P/RPS 1.57 1.69 2.16 1.50 1.45 1.38 1.90 -3.12%
P/EPS 8.33 9.08 9.56 6.10 6.60 7.00 7.25 2.34%
EY 12.00 11.02 10.46 16.39 15.16 14.29 13.80 -2.30%
DY 6.06 6.35 5.30 6.03 6.28 6.74 6.09 -0.08%
P/NAPS 0.99 0.94 0.99 0.85 1.00 1.11 1.38 -5.38%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 28/02/23 23/02/22 25/02/21 20/02/20 20/02/19 28/02/18 -
Price 1.79 1.49 2.33 1.80 1.94 1.99 2.23 -
P/RPS 1.70 1.71 2.29 1.52 1.48 1.46 1.93 -2.09%
P/EPS 9.04 9.20 10.13 6.21 6.70 7.41 7.38 3.43%
EY 11.06 10.87 9.87 16.11 14.93 13.50 13.55 -3.32%
DY 5.59 6.26 5.01 5.93 6.19 6.37 5.98 -1.11%
P/NAPS 1.07 0.96 1.04 0.86 1.02 1.17 1.40 -4.37%

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