[MATRIX] YoY 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- 35.51%

YoY- 50.04%

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
Quarter Result
Revenue	250,810	388,249	472,143	278,945	170,364	161,346	211,277	2.89%
YoY %	-35.40%	-17.77%	69.26%	63.73%	5.59%	-23.63%	-	-
Horiz. %	118.71%	183.76%	223.47%	132.03%	80.64%	76.37%	100.00%	-
PBT	75,057	95,204	95,222	83,486	63,639	55,100	70,836	0.96%
YoY %	-21.16%	-0.02%	14.06%	31.19%	15.50%	-22.21%	-	-
Horiz. %	105.96%	134.40%	134.43%	117.86%	89.84%	77.79%	100.00%	-
Tax	-14,374	-21,772	-42,307	-17,621	-19,742	-16,116	-22,867	-7.44%
YoY %	33.98%	48.54%	-140.09%	10.74%	-22.50%	29.52%	-	-
Horiz. %	62.86%	95.21%	185.01%	77.06%	86.33%	70.48%	100.00%	-
NP	60,683	73,432	52,915	65,865	43,897	38,984	47,969	3.99%
YoY %	-17.36%	38.77%	-19.66%	50.04%	12.60%	-18.73%	-	-
Horiz. %	126.50%	153.08%	110.31%	137.31%	91.51%	81.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,079	78,473	55,579	65,865	43,897	38,984	47,969	4.10%
YoY %	-22.17%	41.19%	-15.62%	50.04%	12.60%	-18.73%	-	-
Horiz. %	127.33%	163.59%	115.86%	137.31%	91.51%	81.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.15%	22.87%	44.43%	21.11%	31.02%	29.25%	32.28%	-
YoY %	-16.27%	-48.53%	110.47%	-31.95%	6.05%	-9.39%	-	-
Horiz. %	59.32%	70.85%	137.64%	65.40%	96.10%	90.61%	100.00%	-
Total Cost	190,127	314,817	419,228	213,080	126,467	122,362	163,308	2.56%
YoY %	-39.61%	-24.91%	96.75%	68.49%	3.35%	-25.07%	-	-
Horiz. %	116.42%	192.78%	256.71%	130.48%	77.44%	74.93%	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	1,026,196	875,713	13.79%
YoY %	6.05%	12.62%	20.20%	10.30%	17.06%	17.18%	-	-
Horiz. %	217.20%	204.82%	181.86%	151.30%	137.17%	117.18%	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	31,283	33,369	20,629	24,466	26,113	21,498	24,542	4.12%
YoY %	-6.25%	61.76%	-15.68%	-6.31%	21.47%	-12.40%	-	-
Horiz. %	127.47%	135.97%	84.06%	99.69%	106.40%	87.60%	100.00%	-
Div Payout %	51.22%	42.52%	37.12%	37.15%	59.49%	55.15%	51.16%	-
YoY %	20.46%	14.55%	-0.08%	-37.55%	7.87%	7.80%	-	-
Horiz. %	100.12%	83.11%	72.56%	72.62%	116.28%	107.80%	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	1,026,196	875,713	13.79%
YoY %	6.05%	12.62%	20.20%	10.30%	17.06%	17.18%	-	-
Horiz. %	217.20%	204.82%	181.86%	151.30%	137.17%	117.18%	100.00%	-
NOSH	834,232	834,232	834,214	752,809	750,866	573,294	557,779	6.93%
YoY %	0.00%	0.00%	10.81%	0.26%	30.97%	2.78%	-	-
Horiz. %	149.56%	149.56%	149.56%	134.97%	134.62%	102.78%	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	24.19%	18.91%	11.21%	23.61%	25.77%	24.16%	22.70%	-
YoY %	27.92%	68.69%	-52.52%	-8.38%	6.66%	6.43%	-	-
Horiz. %	106.56%	83.30%	49.38%	104.01%	113.52%	106.43%	100.00%	-
ROE	3.21%	4.38%	3.49%	4.97%	3.65%	3.80%	5.48%	-
YoY %	-26.71%	25.50%	-29.78%	36.16%	-3.95%	-30.66%	-	-
Horiz. %	58.58%	79.93%	63.69%	90.69%	66.61%	69.34%	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	30.06	46.54	57.22	37.05	22.83	28.14	37.88	-3.77%
YoY %	-35.41%	-18.66%	54.44%	62.29%	-18.87%	-25.71%	-	-
Horiz. %	79.36%	122.86%	151.06%	97.81%	60.27%	74.29%	100.00%	-
EPS	7.32	9.41	6.74	8.75	5.88	6.80	8.60	-2.64%
YoY %	-22.21%	39.61%	-22.97%	48.81%	-13.53%	-20.93%	-	-
Horiz. %	85.12%	109.42%	78.37%	101.74%	68.37%	79.07%	100.00%	-
DPS	3.75	4.00	2.50	3.25	3.50	3.75	4.40	-2.62%
YoY %	-6.25%	60.00%	-23.08%	-7.14%	-6.67%	-14.77%	-	-
Horiz. %	85.23%	90.91%	56.82%	73.86%	79.55%	85.23%	100.00%	-
NAPS	2.28	2.15	1.93	1.76	1.61	1.79	1.57	6.41%
YoY %	6.05%	11.40%	9.66%	9.32%	-10.06%	14.01%	-	-
Horiz. %	145.22%	136.94%	122.93%	112.10%	102.55%	114.01%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 752,809
RPS	20.05	31.04	37.75	22.30	13.62	12.90	16.89	2.89%
YoY %	-35.41%	-17.77%	69.28%	63.73%	5.58%	-23.62%	-	-
Horiz. %	118.71%	183.78%	223.51%	132.03%	80.64%	76.38%	100.00%	-
EPS	4.88	6.27	4.44	5.27	3.51	3.12	3.84	4.07%
YoY %	-22.17%	41.22%	-15.75%	50.14%	12.50%	-18.75%	-	-
Horiz. %	127.08%	163.28%	115.63%	137.24%	91.41%	81.25%	100.00%	-
DPS	2.50	2.67	1.65	1.96	2.09	1.72	1.96	4.13%
YoY %	-6.37%	61.82%	-15.82%	-6.22%	21.51%	-12.24%	-	-
Horiz. %	127.55%	136.22%	84.18%	100.00%	106.63%	87.76%	100.00%	-
NAPS	1.5206	1.4339	1.2733	1.0593	0.9604	0.8204	0.7001	13.79%
YoY %	6.05%	12.61%	20.20%	10.30%	17.06%	17.18%	-	-
Horiz. %	217.20%	204.81%	181.87%	151.31%	137.18%	117.18%	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	7.88	4.15	2.74	5.10	8.72	9.03	6.55	3.12%
YoY %	89.88%	51.46%	-46.27%	-41.51%	-3.43%	37.86%	-	-
Horiz. %	120.31%	63.36%	41.83%	77.86%	133.13%	137.86%	100.00%	-
P/EPS	32.37	20.52	23.31	21.60	33.82	37.35	28.84	1.94%
YoY %	57.75%	-11.97%	7.92%	-36.13%	-9.45%	29.51%	-	-
Horiz. %	112.24%	71.15%	80.83%	74.90%	117.27%	129.51%	100.00%	-
EY	3.09	4.87	4.29	4.63	2.96	2.68	3.47	-1.91%
YoY %	-36.55%	13.52%	-7.34%	56.42%	10.45%	-22.77%	-	-
Horiz. %	89.05%	140.35%	123.63%	133.43%	85.30%	77.23%	100.00%	-
DY	1.58	2.07	1.59	1.72	1.76	1.48	1.77	-1.87%
YoY %	-23.67%	30.19%	-7.56%	-2.27%	18.92%	-16.38%	-	-
Horiz. %	89.27%	116.95%	89.83%	97.18%	99.44%	83.62%	100.00%	-
P/NAPS	1.04	0.90	0.81	1.07	1.24	1.42	1.58	-6.72%
YoY %	15.56%	11.11%	-24.30%	-13.71%	-12.68%	-10.13%	-	-
Horiz. %	65.82%	56.96%	51.27%	67.72%	78.48%	89.87%	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	2.70	2.57	-
P/RPS	8.08	4.21	3.20	5.21	8.41	9.59	6.78	2.96%
YoY %	91.92%	31.56%	-38.58%	-38.05%	-12.30%	41.45%	-	-
Horiz. %	119.17%	62.09%	47.20%	76.84%	124.04%	141.45%	100.00%	-
P/EPS	33.19	20.84	27.17	22.06	32.63	39.71	29.88	1.76%
YoY %	59.26%	-23.30%	23.16%	-32.39%	-17.83%	32.90%	-	-
Horiz. %	111.08%	69.75%	90.93%	73.83%	109.20%	132.90%	100.00%	-
EY	3.01	4.80	3.68	4.53	3.06	2.52	3.35	-1.76%
YoY %	-37.29%	30.43%	-18.76%	48.04%	21.43%	-24.78%	-	-
Horiz. %	89.85%	143.28%	109.85%	135.22%	91.34%	75.22%	100.00%	-
DY	1.54	2.04	1.37	1.68	1.82	1.39	1.71	-1.72%
YoY %	-24.51%	48.91%	-18.45%	-7.69%	30.94%	-18.71%	-	-
Horiz. %	90.06%	119.30%	80.12%	98.25%	106.43%	81.29%	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