[MATRIX] YoY 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- 14.25%

YoY- 10.1%

Quarter Report

Q Report (30.06.2018)Final (1).pdf

Latest QR

Upcoming QR

MATRIX's Result

MATRIX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Quarter Result
Revenue	163,437	162,024	248,503	230,042	172,858	196,227	317,609	-10.07%
YoY %	0.87%	-34.80%	8.03%	33.08%	-11.91%	-38.22%	-	-
Horiz. %	51.46%	51.01%	78.24%	72.43%	54.42%	61.78%	100.00%	-
PBT	42,680	42,728	72,961	67,950	61,991	70,439	155,384	-18.66%
YoY %	-0.11%	-41.44%	7.37%	9.61%	-11.99%	-54.67%	-	-
Horiz. %	27.47%	27.50%	46.96%	43.73%	39.90%	45.33%	100.00%	-
Tax	-12,204	-12,827	-18,413	-17,798	-16,439	-18,515	-39,935	-17.26%
YoY %	4.86%	30.34%	-3.46%	-8.27%	11.21%	53.64%	-	-
Horiz. %	30.56%	32.12%	46.11%	44.57%	41.16%	46.36%	100.00%	-
NP	30,476	29,901	54,548	50,152	45,552	51,924	115,449	-19.17%
YoY %	1.92%	-45.18%	8.77%	10.10%	-12.27%	-55.02%	-	-
Horiz. %	26.40%	25.90%	47.25%	43.44%	39.46%	44.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,691	31,055	54,548	50,152	45,552	51,924	115,449	-18.67%
YoY %	2.05%	-43.07%	8.77%	10.10%	-12.27%	-55.02%	-	-
Horiz. %	27.45%	26.90%	47.25%	43.44%	39.46%	44.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.59%	30.02%	25.24%	26.19%	26.52%	26.29%	25.70%	-
YoY %	-4.76%	18.94%	-3.63%	-1.24%	0.87%	2.30%	-	-
Horiz. %	111.25%	116.81%	98.21%	101.91%	103.19%	102.30%	100.00%	-
Total Cost	132,961	132,123	193,955	179,890	127,306	144,303	202,160	-6.47%
YoY %	0.63%	-31.88%	7.82%	41.31%	-11.78%	-28.62%	-	-
Horiz. %	65.77%	65.36%	95.94%	88.98%	62.97%	71.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,793,599	1,635,060	1,392,668	1,233,453	1,056,529	914,313	751,334	14.92%
YoY %	9.70%	17.40%	12.91%	16.75%	15.55%	21.69%	-	-
Horiz. %	238.72%	217.62%	185.36%	164.17%	140.62%	121.69%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Dividend
Div	16,684	16,684	23,082	24,443	18,763	18,342	19,470	-2.43%
YoY %	0.00%	-27.72%	-5.57%	30.27%	2.30%	-5.79%	-	-
Horiz. %	85.69%	85.69%	118.55%	125.54%	96.37%	94.21%	100.00%	-
Div Payout %	52.65%	53.72%	42.32%	48.74%	41.19%	35.33%	16.87%	-
YoY %	-1.99%	26.94%	-13.17%	18.33%	16.59%	109.43%	-	-
Horiz. %	312.09%	318.44%	250.86%	288.92%	244.16%	209.43%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Equity
Net Worth	1,793,599	1,635,060	1,392,668	1,233,453	1,056,529	914,313	751,334	14.92%
YoY %	9.70%	17.40%	12.91%	16.75%	15.55%	21.69%	-	-
Horiz. %	238.72%	217.62%	185.36%	164.17%	140.62%	121.69%	100.00%	-
NOSH	834,232	834,214	786,809	752,384	577,338	564,391	458,130	10.05%
YoY %	0.00%	6.02%	4.58%	30.32%	2.29%	23.19%	-	-
Horiz. %	182.10%	182.09%	171.74%	164.23%	126.02%	123.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Ratio Analysis
NP Margin	18.65%	18.45%	21.95%	21.80%	26.35%	26.46%	36.35%	-
YoY %	1.08%	-15.95%	0.69%	-17.27%	-0.42%	-27.21%	-	-
Horiz. %	51.31%	50.76%	60.39%	59.97%	72.49%	72.79%	100.00%	-
ROE	1.77%	1.90%	3.92%	4.07%	4.31%	5.68%	15.37%	-
YoY %	-6.84%	-51.53%	-3.69%	-5.57%	-24.12%	-63.04%	-	-
Horiz. %	11.52%	12.36%	25.50%	26.48%	28.04%	36.96%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Per Share
RPS	19.59	19.42	32.30	30.59	29.94	34.77	69.33	-18.29%
YoY %	0.88%	-39.88%	5.59%	2.17%	-13.89%	-49.85%	-	-
Horiz. %	28.26%	28.01%	46.59%	44.12%	43.18%	50.15%	100.00%	-
EPS	3.80	3.72	7.09	6.67	7.89	9.20	25.20	-26.10%
YoY %	2.15%	-47.53%	6.30%	-15.46%	-14.24%	-63.49%	-	-
Horiz. %	15.08%	14.76%	28.13%	26.47%	31.31%	36.51%	100.00%	-
DPS	2.00	2.00	3.00	3.25	3.25	3.25	4.25	-11.35%
YoY %	0.00%	-33.33%	-7.69%	0.00%	0.00%	-23.53%	-	-
Horiz. %	47.06%	47.06%	70.59%	76.47%	76.47%	76.47%	100.00%	-
NAPS	2.15	1.96	1.81	1.64	1.83	1.62	1.64	4.42%
YoY %	9.69%	8.29%	10.37%	-10.38%	12.96%	-1.22%	-	-
Horiz. %	131.10%	119.51%	110.37%	100.00%	111.59%	98.78%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 752,384
RPS	13.06	12.95	19.86	18.38	13.81	15.68	25.38	-10.07%
YoY %	0.85%	-34.79%	8.05%	33.09%	-11.93%	-38.22%	-	-
Horiz. %	51.46%	51.02%	78.25%	72.42%	54.41%	61.78%	100.00%	-
EPS	2.53	2.48	4.36	4.01	3.64	4.15	9.23	-18.69%
YoY %	2.02%	-43.12%	8.73%	10.16%	-12.29%	-55.04%	-	-
Horiz. %	27.41%	26.87%	47.24%	43.45%	39.44%	44.96%	100.00%	-
DPS	1.33	1.33	1.84	1.95	1.50	1.47	1.56	-2.51%
YoY %	0.00%	-27.72%	-5.64%	30.00%	2.04%	-5.77%	-	-
Horiz. %	85.26%	85.26%	117.95%	125.00%	96.15%	94.23%	100.00%	-
NAPS	1.4333	1.3066	1.1129	0.9857	0.8443	0.7307	0.6004	14.92%
YoY %	9.70%	17.40%	12.90%	16.75%	15.55%	21.70%	-	-
Horiz. %	238.72%	217.62%	185.36%	164.17%	140.62%	121.70%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	7.94%	58.50%	-9.68%	-28.85%	28.33%	76.49%	-	-
Horiz. %	249.01%	230.69%	145.54%	161.14%	226.49%	176.49%	100.00%	-
P/EPS	51.86	48.62	26.80	29.84	34.73	26.96	11.11	27.93%
YoY %	6.66%	81.42%	-10.19%	-14.08%	28.82%	142.66%	-	-
Horiz. %	466.79%	437.62%	241.22%	268.59%	312.60%	242.66%	100.00%	-
EY	1.93	2.06	3.73	3.35	2.88	3.71	9.00	-21.82%
YoY %	-6.31%	-44.77%	11.34%	16.32%	-22.37%	-58.78%	-	-
Horiz. %	21.44%	22.89%	41.44%	37.22%	32.00%	41.22%	100.00%	-
DY	1.02	1.10	1.58	1.63	1.19	1.31	1.52	-6.17%
YoY %	-7.27%	-30.38%	-3.07%	36.97%	-9.16%	-13.82%	-	-
Horiz. %	67.11%	72.37%	103.95%	107.24%	78.29%	86.18%	100.00%	-
P/NAPS	0.92	0.92	1.05	1.21	1.50	1.53	1.71	-9.43%
YoY %	0.00%	-12.38%	-13.22%	-19.33%	-1.96%	-10.53%	-	-
Horiz. %	53.80%	53.80%	61.40%	70.76%	87.72%	89.47%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	17.30%	53.16%	-14.85%	-25.16%	27.68%	52.33%	-	-
Horiz. %	222.67%	189.83%	123.94%	145.55%	194.49%	152.33%	100.00%	-
P/EPS	54.23	46.74	26.66	31.49	34.85	27.17	12.98	25.68%
YoY %	16.02%	75.32%	-15.34%	-9.64%	28.27%	109.32%	-	-
Horiz. %	417.80%	360.09%	205.39%	242.60%	268.49%	209.32%	100.00%	-
EY	1.84	2.14	3.75	3.18	2.87	3.68	7.71	-20.47%
YoY %	-14.02%	-42.93%	17.92%	10.80%	-22.01%	-52.27%	-	-
Horiz. %	23.87%	27.76%	48.64%	41.25%	37.22%	47.73%	100.00%	-
DY	0.97	1.15	1.59	1.55	1.18	1.30	1.30	-4.57%
YoY %	-15.65%	-27.67%	2.58%	31.36%	-9.23%	0.00%	-	-
Horiz. %	74.62%	88.46%	122.31%	119.23%	90.77%	100.00%	100.00%	-
P/NAPS	0.96	0.89	1.04	1.28	1.50	1.54	1.99	-11.00%
YoY %	7.87%	-14.42%	-18.75%	-14.67%	-2.60%	-22.61%	-	-
Horiz. %	48.24%	44.72%	52.26%	64.32%	75.38%	77.39%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 06 June 2024

MQ Trader

MQ Trading Signals

2024-06-06 16:30:00

EMA 5

30 Mins

SELL

2024-06-06 16:00:00

EMA 5

10 Mins

SELL

2024-06-06 15:50:00

EMA 5

5 Mins

SELL

2024-06-06 15:45:00

EMA 5

5 Mins

BUY

2024-06-06 15:40:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

437

DNEX

DAGANG NEXCHANGE BERHAD

370

YTLPOWR

YTL POWER INTERNATIONAL BHD

314

NOTION

NOTION VTEC BHD

312

MPI

MALAYSIAN PACIFIC INDUSTRIES

311

PTRANS

PERAK TRANSIT BERHAD

306

HLIND

HONG LEONG INDUSTRIES BHD

290

GENTING

GENTING BHD

275

GENM

GENTING MALAYSIA BERHAD

232

Daily Stocks

WCT

0.775

+0.15

231,222,100

HSI-HU8

0.11

-0.015

199,360,900

JCY

0.615

0.00

143,601,200

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.155

0.00

127,065,800

SNS

0.65

0.00

93,486,300

KENERGY

0.80

+0.155

80,534,300

EDUSPEC-OR

0.005

0.00

75,002,700

DSONIC

0.55

+0.03

73,598,800

MYEG

1.05

-0.04

68,278,800

More active Stocks

DLADY

38.46

+1.10

73,000

NESTLE

124.80

+0.80

52,700

MPI

38.50

+0.50

426,400

TENAGA

13.70

+0.44

20,673,300

UTDPLT

24.50

+0.40

536,000

BLDPLNT

11.00

+0.40

1,200

KGB

3.38

+0.21

4,124,100

SAM

6.55

+0.19

834,100

IDEAL

3.60

+0.19

10,000

KGB-WB

1.96

+0.18

2,295,800

More gainer Stocks

PETDAG

18.30

-0.40

794,900

APOLLO

7.05

-0.40

100,200

ORIENT

6.97

-0.18

1,220,900

HEIM

23.70

-0.18

347,800

AJI

15.60

-0.18

182,500

NPC

1.80

-0.15

3,000

MSM

2.42

-0.14

2,538,900

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C55

0.045

-0.115

1,200,000

SDG

4.33

-0.11

3,694,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More