[MATRIX] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 12.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
Revenue 170,364 161,346 211,277 144,335 0 -
PBT 63,639 55,100 70,836 56,412 0 -
Tax -19,742 -16,116 -22,867 -15,748 0 -
NP 43,897 38,984 47,969 40,664 0 -
-
NP to SH 43,897 38,984 47,969 40,664 0 -
-
Tax Rate 31.02% 29.25% 32.28% 27.92% - -
Total Cost 126,467 122,362 163,308 103,671 0 -
-
Net Worth 1,201,229 1,026,196 875,713 551,223 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
Div 26,113 21,498 24,542 150 - -
Div Payout % 59.49% 55.15% 51.16% 0.37% - -
Equity
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
Net Worth 1,201,229 1,026,196 875,713 551,223 0 -
NOSH 750,866 573,294 557,779 301,214 0 -
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
NP Margin 25.77% 24.16% 22.70% 28.17% 0.00% -
ROE 3.65% 3.80% 5.48% 7.38% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
RPS 22.83 28.14 37.88 47.92 0.00 -
EPS 5.88 6.80 8.60 13.50 0.00 -
DPS 3.50 3.75 4.40 0.05 0.00 -
NAPS 1.61 1.79 1.57 1.83 6.69 -23.76%
Adjusted Per Share Value based on latest NOSH - 301,214
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
RPS 13.62 12.90 16.89 11.54 0.00 -
EPS 3.51 3.12 3.84 3.25 0.00 -
DPS 2.09 1.72 1.96 0.01 0.00 -
NAPS 0.9604 0.8204 0.7001 0.4407 6.69 -30.91%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/12/13 - -
Price 1.99 2.54 2.48 3.41 0.00 -
P/RPS 8.72 9.03 6.55 7.12 0.00 -
P/EPS 33.82 37.35 28.84 25.26 0.00 -
EY 2.96 2.68 3.47 3.96 0.00 -
DY 1.76 1.48 1.77 0.01 0.00 -
P/NAPS 1.24 1.42 1.58 1.86 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
Date 23/05/18 16/05/17 19/05/16 25/02/14 - -
Price 1.92 2.70 2.57 3.83 0.00 -
P/RPS 8.41 9.59 6.78 7.99 0.00 -
P/EPS 32.63 39.71 29.88 28.37 0.00 -
EY 3.06 2.52 3.35 3.52 0.00 -
DY 1.82 1.39 1.71 0.01 0.00 -
P/NAPS 1.19 1.51 1.64 2.09 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