[MATRIX] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.22%
YoY- 24.55%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 266,168 198,000 141,534 148,815 127,416 0 -
PBT 97,429 72,928 49,529 58,453 48,741 0 -
Tax -26,872 -22,480 -12,690 -13,364 -12,539 0 -
NP 70,557 50,448 36,839 45,089 36,202 0 -
-
NP to SH 70,557 50,448 36,839 45,089 36,202 0 -
-
Tax Rate 27.58% 30.82% 25.62% 22.86% 25.73% - -
Total Cost 195,611 147,552 104,695 103,726 91,214 0 -
-
Net Worth 1,178,306 1,003,227 824,753 605,480 538,542 0 -
Dividend
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Div 25,937 20,064 20,618 16,103 299 - -
Div Payout % 36.76% 39.77% 55.97% 35.71% 0.83% - -
Equity
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,178,306 1,003,227 824,753 605,480 538,542 0 -
NOSH 743,048 573,272 549,835 429,419 299,190 0 -
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 26.51% 25.48% 26.03% 30.30% 28.41% 0.00% -
ROE 5.99% 5.03% 4.47% 7.45% 6.72% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 35.92 34.54 25.74 34.65 42.59 0.00 -
EPS 9.52 8.80 6.70 10.50 12.10 0.00 -
DPS 3.50 3.50 3.75 3.75 0.10 0.00 -
NAPS 1.59 1.75 1.50 1.41 1.80 0.00 -
Adjusted Per Share Value based on latest NOSH - 429,419
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 21.28 15.83 11.32 11.90 10.19 0.00 -
EPS 5.64 4.03 2.95 3.60 2.89 0.00 -
DPS 2.07 1.60 1.65 1.29 0.02 0.00 -
NAPS 0.942 0.8021 0.6594 0.4841 0.4306 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/12/17 30/12/16 31/12/15 30/09/14 30/09/13 - -
Price 2.19 2.42 2.49 3.25 2.90 0.00 -
P/RPS 6.10 7.01 9.67 9.38 6.81 0.00 -
P/EPS 23.00 27.50 37.16 30.95 23.97 0.00 -
EY 4.35 3.64 2.69 3.23 4.17 0.00 -
DY 1.60 1.45 1.51 1.15 0.03 0.00 -
P/NAPS 1.38 1.38 1.66 2.30 1.61 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/02/18 23/02/17 24/02/16 17/11/14 19/11/13 - -
Price 2.23 2.50 2.37 2.87 3.24 0.00 -
P/RPS 6.21 7.24 9.21 8.28 7.61 0.00 -
P/EPS 23.42 28.41 35.37 27.33 26.78 0.00 -
EY 4.27 3.52 2.83 3.66 3.73 0.00 -
DY 1.57 1.40 1.58 1.31 0.03 0.00 -
P/NAPS 1.40 1.43 1.58 2.04 1.80 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