[MATRIX] YoY Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock

[MATRIX] MATRIX CONCEPTS HOLDINGS BHD

Announcement Date

31-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Mar-2019 [#4]

Profit Trend

QoQ- 43.42%

YoY- 2.71%

Quarter Report

Q4 Report (31.03.2019).pdf

Latest QR

Upcoming QR

MATRIX's Result

MATRIX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Cumulative Result
Revenue	886,818	1,127,693	1,282,335	1,047,949	812,286	774,978	912,225	-0.46%
YoY %	-21.36%	-12.06%	22.37%	29.01%	4.81%	-15.05%	-	-
Horiz. %	97.21%	123.62%	140.57%	114.88%	89.04%	84.95%	100.00%	-
PBT	270,657	335,050	339,103	297,614	294,069	260,312	357,307	-4.52%
YoY %	-19.22%	-1.20%	13.94%	1.21%	12.97%	-27.15%	-	-
Horiz. %	75.75%	93.77%	94.91%	83.29%	82.30%	72.85%	100.00%	-
Tax	-70,000	-84,257	-107,467	-80,050	-82,237	-75,034	-96,115	-5.14%
YoY %	16.92%	21.60%	-34.25%	2.66%	-9.60%	21.93%	-	-
Horiz. %	72.83%	87.66%	111.81%	83.29%	85.56%	78.07%	100.00%	-
NP	200,657	250,793	231,636	217,564	211,832	185,278	261,192	-4.29%
YoY %	-19.99%	8.27%	6.47%	2.71%	14.33%	-29.06%	-	-
Horiz. %	76.82%	96.02%	88.68%	83.30%	81.10%	70.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	205,022	259,930	234,300	217,564	211,832	185,278	261,192	-3.95%
YoY %	-21.12%	10.94%	7.69%	2.71%	14.33%	-29.06%	-	-
Horiz. %	78.49%	99.52%	89.70%	83.30%	81.10%	70.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.86%	25.15%	31.69%	26.90%	27.97%	28.82%	26.90%	-
YoY %	2.82%	-20.64%	17.81%	-3.83%	-2.95%	7.14%	-	-
Horiz. %	96.13%	93.49%	117.81%	100.00%	103.98%	107.14%	100.00%	-
Total Cost	686,161	876,900	1,050,699	830,385	600,454	589,700	651,033	0.87%
YoY %	-21.75%	-16.54%	26.53%	38.29%	1.82%	-9.42%	-	-
Horiz. %	105.40%	134.69%	161.39%	127.55%	92.23%	90.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,902,049	1,793,599	1,592,614	1,324,935	1,201,229	1,013,105	804,061	15.42%
YoY %	6.05%	12.62%	20.20%	10.30%	18.57%	26.00%	-	-
Horiz. %	236.56%	223.07%	198.07%	164.78%	149.40%	126.00%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	104,279	100,107	94,896	95,982	100,724	78,259	99,355	0.80%
YoY %	4.17%	5.49%	-1.13%	-4.71%	28.71%	-21.23%	-	-
Horiz. %	104.96%	100.76%	95.51%	96.61%	101.38%	78.77%	100.00%	-
Div Payout %	50.86%	38.51%	40.50%	44.12%	47.55%	42.24%	38.04%	-
YoY %	32.07%	-4.91%	-8.20%	-7.21%	12.57%	11.04%	-	-
Horiz. %	133.70%	101.24%	106.47%	115.98%	125.00%	111.04%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	1,902,049	1,793,599	1,592,614	1,324,935	1,201,229	1,013,105	804,061	15.42%
YoY %	6.05%	12.62%	20.20%	10.30%	18.57%	26.00%	-	-
Horiz. %	236.56%	223.07%	198.07%	164.78%	149.40%	126.00%	100.00%	-
NOSH	834,232	834,232	834,214	752,809	750,866	569,160	557,779	6.93%
YoY %	0.00%	0.00%	10.81%	0.26%	31.93%	2.04%	-	-
Horiz. %	149.56%	149.56%	149.56%	134.97%	134.62%	102.04%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	22.63%	22.24%	18.06%	20.76%	26.08%	23.91%	28.63%	-
YoY %	1.75%	23.15%	-13.01%	-20.40%	9.08%	-16.49%	-	-
Horiz. %	79.04%	77.68%	63.08%	72.51%	91.09%	83.51%	100.00%	-
ROE	10.78%	14.49%	14.71%	16.42%	17.63%	18.29%	32.48%	-
YoY %	-25.60%	-1.50%	-10.41%	-6.86%	-3.61%	-43.69%	-	-
Horiz. %	33.19%	44.61%	45.29%	50.55%	54.28%	56.31%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	106.30	135.18	155.40	139.21	108.87	136.16	178.12	-8.23%
YoY %	-21.36%	-13.01%	11.63%	27.87%	-20.04%	-23.56%	-	-
Horiz. %	59.68%	75.89%	87.24%	78.16%	61.12%	76.44%	100.00%	-
EPS	24.58	31.16	29.18	28.91	31.81	28.67	51.00	-11.44%
YoY %	-21.12%	6.79%	0.93%	-9.12%	10.95%	-43.78%	-	-
Horiz. %	48.20%	61.10%	57.22%	56.69%	62.37%	56.22%	100.00%	-
DPS	12.50	12.00	11.50	12.75	13.50	13.75	19.40	-7.06%
YoY %	4.17%	4.35%	-9.80%	-5.56%	-1.82%	-29.12%	-	-
Horiz. %	64.43%	61.86%	59.28%	65.72%	69.59%	70.88%	100.00%	-
NAPS	2.28	2.15	1.93	1.76	1.61	1.78	1.57	6.41%
YoY %	6.05%	11.40%	9.66%	9.32%	-9.55%	13.38%	-	-
Horiz. %	145.22%	136.94%	122.93%	112.10%	102.55%	113.38%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 752,809
RPS	70.90	90.16	102.52	83.78	64.94	61.96	72.93	-0.46%
YoY %	-21.36%	-12.06%	22.37%	29.01%	4.81%	-15.04%	-	-
Horiz. %	97.22%	123.63%	140.57%	114.88%	89.04%	84.96%	100.00%	-
EPS	16.39	20.78	18.73	17.39	16.94	14.81	20.88	-3.95%
YoY %	-21.13%	10.95%	7.71%	2.66%	14.38%	-29.07%	-	-
Horiz. %	78.50%	99.52%	89.70%	83.29%	81.13%	70.93%	100.00%	-
DPS	8.34	8.00	7.59	7.67	8.05	6.26	7.94	0.82%
YoY %	4.25%	5.40%	-1.04%	-4.72%	28.59%	-21.16%	-	-
Horiz. %	105.04%	100.76%	95.59%	96.60%	101.39%	78.84%	100.00%	-
NAPS	1.5206	1.4339	1.2733	1.0593	0.9604	0.81	0.6428	15.42%
YoY %	6.05%	12.61%	20.20%	10.30%	18.57%	26.01%	-	-
Horiz. %	236.56%	223.07%	198.09%	164.79%	149.41%	126.01%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	2.37	1.93	1.57	1.89	1.99	2.54	2.48	-
P/RPS	2.23	1.43	1.01	1.36	1.83	1.87	1.39	8.19%
YoY %	55.94%	41.58%	-25.74%	-25.68%	-2.14%	34.53%	-	-
Horiz. %	160.43%	102.88%	72.66%	97.84%	131.65%	134.53%	100.00%	-
P/EPS	9.64	6.19	5.53	6.54	7.01	7.80	4.86	12.08%
YoY %	55.74%	11.93%	-15.44%	-6.70%	-10.13%	60.49%	-	-
Horiz. %	198.35%	127.37%	113.79%	134.57%	144.24%	160.49%	100.00%	-
EY	10.37	16.14	18.09	15.29	14.27	12.82	20.56	-10.77%
YoY %	-35.75%	-10.78%	18.31%	7.15%	11.31%	-37.65%	-	-
Horiz. %	50.44%	78.50%	87.99%	74.37%	69.41%	62.35%	100.00%	-
DY	5.27	6.22	7.32	6.75	6.78	5.41	7.82	-6.36%
YoY %	-15.27%	-15.03%	8.44%	-0.44%	25.32%	-30.82%	-	-
Horiz. %	67.39%	79.54%	93.61%	86.32%	86.70%	69.18%	100.00%	-
P/NAPS	1.04	0.90	0.81	1.07	1.24	1.43	1.58	-6.72%
YoY %	15.56%	11.11%	-24.30%	-13.71%	-13.29%	-9.49%	-	-
Horiz. %	65.82%	56.96%	51.27%	67.72%	78.48%	90.51%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	25/05/22	25/05/21	09/07/20	31/05/19	23/05/18	16/05/17	19/05/16	-
Price	2.43	1.96	1.83	1.93	1.92	2.68	2.57	-
P/RPS	2.29	1.45	1.18	1.39	1.76	1.97	1.44	8.03%
YoY %	57.93%	22.88%	-15.11%	-21.02%	-10.66%	36.81%	-	-
Horiz. %	159.03%	100.69%	81.94%	96.53%	122.22%	136.81%	100.00%	-
P/EPS	9.89	6.29	6.45	6.68	6.76	8.23	5.04	11.88%
YoY %	57.23%	-2.48%	-3.44%	-1.18%	-17.86%	63.29%	-	-
Horiz. %	196.23%	124.80%	127.98%	132.54%	134.13%	163.29%	100.00%	-
EY	10.11	15.90	15.52	14.97	14.79	12.15	19.84	-10.62%
YoY %	-36.42%	2.45%	3.67%	1.22%	21.73%	-38.76%	-	-
Horiz. %	50.96%	80.14%	78.23%	75.45%	74.55%	61.24%	100.00%	-
DY	5.14	6.12	6.28	6.61	7.03	5.13	7.55	-6.20%
YoY %	-16.01%	-2.55%	-4.99%	-5.97%	37.04%	-32.05%	-	-
Horiz. %	68.08%	81.06%	83.18%	87.55%	93.11%	67.95%	100.00%	-
P/NAPS	1.07	0.91	0.95	1.10	1.19	1.51	1.64	-6.86%
YoY %	17.58%	-4.21%	-13.64%	-7.56%	-21.19%	-7.93%	-	-
Horiz. %	65.24%	55.49%	57.93%	67.07%	72.56%	92.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos