[MATRIX] YoY Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -76.32%
YoY- 10.1%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
Revenue 163,437 162,024 248,503 230,042 172,858 196,227 317,609 -10.07%
PBT 42,680 42,728 72,961 67,950 61,991 70,439 155,384 -18.66%
Tax -12,204 -12,827 -18,413 -17,798 -16,439 -18,515 -39,935 -17.26%
NP 30,476 29,901 54,548 50,152 45,552 51,924 115,449 -19.17%
-
NP to SH 31,691 31,055 54,548 50,152 45,552 51,924 115,449 -18.67%
-
Tax Rate 28.59% 30.02% 25.24% 26.19% 26.52% 26.29% 25.70% -
Total Cost 132,961 132,123 193,955 179,890 127,306 144,303 202,160 -6.47%
-
Net Worth 1,793,599 1,635,060 1,392,668 1,233,453 1,056,529 914,313 751,334 14.92%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
Div 16,684 16,684 23,082 24,443 18,763 18,342 19,470 -2.43%
Div Payout % 52.65% 53.72% 42.32% 48.74% 41.19% 35.33% 16.87% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
Net Worth 1,793,599 1,635,060 1,392,668 1,233,453 1,056,529 914,313 751,334 14.92%
NOSH 834,232 834,214 786,809 752,384 577,338 564,391 458,130 10.05%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
NP Margin 18.65% 18.45% 21.95% 21.80% 26.35% 26.46% 36.35% -
ROE 1.77% 1.90% 3.92% 4.07% 4.31% 5.68% 15.37% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
RPS 19.59 19.42 32.30 30.59 29.94 34.77 69.33 -18.29%
EPS 3.80 3.72 7.09 6.67 7.89 9.20 25.20 -26.10%
DPS 2.00 2.00 3.00 3.25 3.25 3.25 4.25 -11.35%
NAPS 2.15 1.96 1.81 1.64 1.83 1.62 1.64 4.42%
Adjusted Per Share Value based on latest NOSH - 752,384
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
RPS 13.06 12.95 19.86 18.38 13.81 15.68 25.38 -10.07%
EPS 2.53 2.48 4.36 4.01 3.64 4.15 9.23 -18.69%
DPS 1.33 1.33 1.84 1.95 1.50 1.47 1.56 -2.51%
NAPS 1.4333 1.3066 1.1129 0.9857 0.8443 0.7307 0.6004 14.92%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/03/15 -
Price 1.97 1.81 1.90 1.99 2.74 2.48 2.80 -
P/RPS 10.06 9.32 5.88 6.51 9.15 7.13 4.04 15.70%
P/EPS 51.86 48.62 26.80 29.84 34.73 26.96 11.11 27.93%
EY 1.93 2.06 3.73 3.35 2.88 3.71 9.00 -21.82%
DY 1.02 1.10 1.58 1.63 1.19 1.31 1.52 -6.17%
P/NAPS 0.92 0.92 1.05 1.21 1.50 1.53 1.71 -9.43%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
Date 25/08/21 26/08/20 29/08/19 27/08/18 24/08/17 25/08/16 12/05/15 -
Price 2.06 1.74 1.89 2.10 2.75 2.50 3.27 -
P/RPS 10.51 8.96 5.85 6.87 9.18 7.19 4.72 13.65%
P/EPS 54.23 46.74 26.66 31.49 34.85 27.17 12.98 25.68%
EY 1.84 2.14 3.75 3.18 2.87 3.68 7.71 -20.47%
DY 0.97 1.15 1.59 1.55 1.18 1.30 1.30 -4.57%
P/NAPS 0.96 0.89 1.04 1.28 1.50 1.54 1.99 -11.00%

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