[MATRIX] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 438,047 317,609 134,700 155,591 0 -
PBT 196,736 155,384 53,958 61,478 0 -
Tax -51,436 -39,935 -15,408 -15,494 0 -
NP 145,300 115,449 38,550 45,984 0 -
-
NP to SH 145,300 115,449 38,550 45,984 0 -
-
Tax Rate 26.14% 25.70% 28.56% 25.20% - -
Total Cost 292,747 202,160 96,150 109,607 0 -
-
Net Worth 767,882 751,334 578,249 117,593 0 -
Dividend
30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 35,635 19,470 15,058 101 - -
Div Payout % 24.53% 16.87% 39.06% 0.22% - -
Equity
30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 767,882 751,334 578,249 117,593 0 -
NOSH 459,810 458,130 301,171 72,143 0 -
Ratio Analysis
30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 33.17% 36.35% 28.62% 29.55% 0.00% -
ROE 18.92% 15.37% 6.67% 39.10% 0.00% -
Per Share
30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 95.27 69.33 44.73 215.67 0.00 -
EPS 31.60 25.20 12.80 63.74 0.00 -
DPS 7.75 4.25 5.00 0.14 0.00 -
NAPS 1.67 1.64 1.92 1.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 72,143
30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.02 25.39 10.77 12.44 0.00 -
EPS 11.62 9.23 3.08 3.68 0.00 -
DPS 2.85 1.56 1.20 0.01 0.00 -
NAPS 0.6139 0.6007 0.4623 0.094 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/06/15 31/03/15 31/03/14 - - -
Price 3.10 2.80 3.80 0.00 0.00 -
P/RPS 0.00 4.04 8.50 0.00 0.00 -
P/EPS 0.00 11.11 29.69 0.00 0.00 -
EY 0.00 9.00 3.37 0.00 0.00 -
DY 0.00 1.52 1.32 0.00 0.00 -
P/NAPS 3.10 1.71 1.98 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 10/08/15 12/05/15 21/05/14 23/05/13 - -
Price 2.26 3.27 4.00 0.00 0.00 -
P/RPS 0.00 4.72 8.94 0.00 0.00 -
P/EPS 0.00 12.98 31.25 0.00 0.00 -
EY 0.00 7.71 3.20 0.00 0.00 -
DY 0.00 1.30 1.25 0.00 0.00 -
P/NAPS 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